PC Direct Inc
KOSDAQ:051380
Balance Sheet
Balance Sheet Decomposition
PC Direct Inc
PC Direct Inc
Balance Sheet
PC Direct Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 218
|
7 280
|
4 930
|
2 806
|
2 418
|
7 273
|
4 630
|
15 049
|
8 128
|
9 777
|
10 157
|
9 261
|
9 693
|
5 201
|
5 694
|
5 933
|
7 129
|
8 971
|
4 132
|
13 333
|
9 758
|
9 009
|
2 880
|
8 740
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
0
|
0
|
0
|
1
|
3
|
7
|
5
|
5
|
20
|
21
|
|
| Cash Equivalents |
1 218
|
7 280
|
4 930
|
2 806
|
2 418
|
7 273
|
4 630
|
15 049
|
8 128
|
9 777
|
10 157
|
9 261
|
9 690
|
5 197
|
5 694
|
5 933
|
7 129
|
8 970
|
4 129
|
13 326
|
9 753
|
9 004
|
2 860
|
8 719
|
|
| Short-Term Investments |
1
|
12
|
1 313
|
2 913
|
2 091
|
2 366
|
915
|
1 670
|
1 800
|
3 042
|
4 030
|
2 040
|
1 700
|
0
|
870
|
1 710
|
1 903
|
0
|
0
|
0
|
2 213
|
0
|
1 744
|
552
|
|
| Total Receivables |
6 035
|
6 156
|
8 464
|
9 649
|
9 214
|
9 815
|
16 287
|
8 661
|
10 129
|
10 196
|
9 651
|
10 741
|
15 933
|
22 012
|
28 439
|
30 115
|
31 620
|
30 055
|
38 046
|
39 489
|
39 232
|
32 505
|
37 499
|
36 163
|
|
| Accounts Receivables |
5 063
|
4 589
|
7 128
|
7 530
|
6 872
|
6 385
|
11 853
|
6 388
|
8 323
|
7 403
|
8 464
|
7 706
|
13 530
|
21 020
|
24 784
|
26 907
|
31 620
|
28 680
|
34 850
|
35 563
|
35 772
|
28 571
|
31 085
|
26 799
|
|
| Other Receivables |
972
|
1 567
|
1 336
|
2 119
|
2 342
|
3 430
|
4 434
|
2 273
|
1 806
|
2 793
|
1 187
|
3 035
|
2 403
|
992
|
3 655
|
3 208
|
0
|
1 375
|
3 196
|
3 926
|
3 460
|
3 934
|
6 414
|
9 363
|
|
| Inventory |
3 361
|
3 826
|
6 706
|
5 130
|
6 108
|
7 644
|
10 594
|
7 281
|
7 689
|
7 860
|
7 980
|
5 635
|
6 792
|
15 137
|
10 361
|
10 098
|
11 190
|
12 172
|
16 196
|
21 357
|
34 174
|
37 212
|
36 194
|
31 602
|
|
| Other Current Assets |
71
|
39
|
780
|
210
|
605
|
599
|
656
|
731
|
290
|
281
|
585
|
709
|
350
|
2 327
|
0
|
0
|
0
|
3 391
|
4 835
|
3 581
|
4 966
|
3 671
|
4 125
|
5 165
|
|
| Total Current Assets |
10 685
|
17 313
|
22 193
|
20 708
|
20 434
|
27 696
|
33 083
|
33 392
|
28 036
|
31 156
|
32 402
|
28 386
|
34 468
|
44 677
|
45 364
|
47 856
|
51 842
|
54 589
|
63 210
|
77 760
|
90 343
|
82 397
|
82 442
|
82 222
|
|
| PP&E Net |
143
|
177
|
237
|
194
|
154
|
116
|
170
|
130
|
81
|
127
|
106
|
145
|
167
|
122
|
86
|
179
|
166
|
206
|
2 309
|
1 322
|
1 379
|
1 768
|
2 159
|
1 473
|
|
| PP&E Gross |
143
|
177
|
237
|
194
|
154
|
116
|
170
|
130
|
81
|
127
|
106
|
145
|
167
|
122
|
0
|
0
|
0
|
206
|
2 309
|
1 322
|
1 379
|
1 768
|
2 159
|
1 473
|
|
| Accumulated Depreciation |
145
|
212
|
259
|
350
|
451
|
492
|
560
|
624
|
685
|
721
|
478
|
531
|
408
|
481
|
0
|
0
|
0
|
589
|
1 097
|
1 645
|
1 813
|
2 486
|
1 249
|
1 976
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
88
|
88
|
52
|
339
|
358
|
360
|
356
|
351
|
345
|
341
|
342
|
345
|
666
|
596
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
205
|
245
|
1 581
|
422
|
452
|
442
|
469
|
387
|
667
|
617
|
607
|
752
|
|
| Long-Term Investments |
74
|
516
|
624
|
645
|
433
|
326
|
346
|
189
|
258
|
166
|
178
|
21
|
21
|
21
|
221
|
346
|
386
|
106
|
310
|
500
|
312
|
2 033
|
2 730
|
1 832
|
|
| Other Long-Term Assets |
277
|
1 442
|
1 468
|
1 488
|
1 612
|
1 610
|
1 617
|
1 930
|
1 850
|
1 871
|
1 891
|
1 923
|
3 532
|
2 572
|
882
|
563
|
439
|
898
|
961
|
1 119
|
2 010
|
3 464
|
2 732
|
3 206
|
|
| Total Assets |
11 180
N/A
|
19 448
+74%
|
24 522
+26%
|
23 035
-6%
|
22 633
-2%
|
29 748
+31%
|
35 216
+18%
|
35 641
+1%
|
30 225
-15%
|
33 407
+11%
|
34 666
+4%
|
30 733
-11%
|
38 445
+25%
|
47 975
+25%
|
48 493
+1%
|
49 727
+3%
|
53 640
+8%
|
56 592
+6%
|
67 605
+19%
|
81 429
+20%
|
95 053
+17%
|
90 624
-5%
|
91 337
+1%
|
90 081
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 238
|
2 055
|
4 625
|
4 996
|
3 041
|
4 547
|
9 763
|
12 447
|
7 537
|
10 979
|
11 101
|
9 910
|
9 900
|
17 463
|
14 243
|
12 741
|
12 893
|
13 519
|
15 835
|
19 229
|
13 951
|
20 085
|
21 802
|
10 200
|
|
| Accrued Liabilities |
36
|
21
|
65
|
560
|
9
|
82
|
70
|
46
|
32
|
43
|
48
|
24
|
53
|
46
|
0
|
0
|
0
|
237
|
174
|
500
|
1 085
|
196
|
211
|
284
|
|
| Short-Term Debt |
653
|
3 472
|
6 727
|
3 412
|
5 129
|
9 086
|
8 420
|
7 264
|
6 447
|
6 573
|
5 160
|
2 074
|
4 921
|
7 143
|
7 399
|
6 526
|
7 157
|
5 871
|
10 212
|
16 091
|
19 441
|
22 158
|
22 855
|
34 833
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 866
|
2 552
|
2 407
|
0
|
350
|
497
|
466
|
1 310
|
1 168
|
1 055
|
|
| Other Current Liabilities |
216
|
823
|
188
|
734
|
180
|
560
|
802
|
1 009
|
436
|
569
|
871
|
261
|
273
|
249
|
280
|
620
|
1 289
|
3 639
|
2 473
|
2 975
|
6 241
|
1 276
|
979
|
1 608
|
|
| Total Current Liabilities |
3 143
|
6 372
|
11 605
|
9 702
|
8 359
|
14 275
|
19 056
|
20 766
|
14 452
|
18 165
|
17 180
|
12 269
|
15 147
|
24 901
|
24 788
|
22 439
|
23 747
|
23 267
|
29 044
|
39 292
|
41 184
|
45 025
|
47 014
|
47 980
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 866
|
643
|
647
|
767
|
1 296
|
3 482
|
|
| Deferred Income Tax |
254
|
273
|
222
|
81
|
161
|
140
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
148
|
210
|
319
|
146
|
315
|
442
|
700
|
1 139
|
1 100
|
288
|
452
|
230
|
246
|
311
|
341
|
208
|
6
|
130
|
616
|
75
|
10
|
0
|
243
|
363
|
|
| Total Liabilities |
3 546
N/A
|
6 855
+93%
|
12 145
+77%
|
9 929
-18%
|
8 835
-11%
|
14 858
+68%
|
19 841
+34%
|
21 905
+10%
|
15 552
-29%
|
18 453
+19%
|
17 632
-4%
|
12 499
-29%
|
15 393
+23%
|
25 212
+64%
|
25 129
0%
|
22 647
-10%
|
23 752
+5%
|
23 397
-1%
|
31 526
+35%
|
40 010
+27%
|
41 840
+5%
|
45 793
+9%
|
48 553
+6%
|
51 826
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 500
|
1 929
|
1 929
|
1 929
|
1 929
|
1 929
|
1 929
|
1 929
|
1 929
|
1 929
|
1 929
|
1 929
|
3 459
|
3 459
|
3 459
|
3 770
|
3 770
|
3 815
|
3 834
|
3 834
|
3 835
|
3 835
|
7 670
|
7 670
|
|
| Retained Earnings |
6 251
|
8 106
|
7 903
|
8 670
|
8 805
|
9 897
|
10 381
|
8 743
|
9 680
|
9 961
|
12 040
|
13 241
|
10 383
|
10 090
|
10 204
|
11 506
|
14 575
|
17 507
|
20 467
|
25 127
|
36 917
|
28 536
|
26 766
|
24 422
|
|
| Additional Paid In Capital |
385
|
3 051
|
3 051
|
3 051
|
3 051
|
3 051
|
3 051
|
3 051
|
3 051
|
3 051
|
3 051
|
3 051
|
9 197
|
9 197
|
9 197
|
11 429
|
11 429
|
12 277
|
12 441
|
12 441
|
12 447
|
12 447
|
8 591
|
8 591
|
|
| Unrealized Security Profit/Loss |
503
|
493
|
516
|
558
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
257
|
2 441
|
|
| Other Equity |
0
|
1
|
9
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
17
|
504
|
375
|
114
|
404
|
663
|
16
|
13
|
13
|
13
|
13
|
|
| Total Equity |
7 634
N/A
|
12 593
+65%
|
12 377
-2%
|
13 105
+6%
|
13 798
+5%
|
14 890
+8%
|
15 375
+3%
|
13 736
-11%
|
14 673
+7%
|
14 954
+2%
|
17 034
+14%
|
18 234
+7%
|
23 052
+26%
|
22 763
-1%
|
23 364
+3%
|
27 080
+16%
|
29 887
+10%
|
33 194
+11%
|
36 079
+9%
|
41 418
+15%
|
53 213
+28%
|
44 831
-16%
|
42 783
-5%
|
38 255
-11%
|
|
| Total Liabilities & Equity |
11 180
N/A
|
19 448
+74%
|
24 522
+26%
|
23 035
-6%
|
22 633
-2%
|
29 748
+31%
|
35 216
+18%
|
35 641
+1%
|
30 225
-15%
|
33 407
+11%
|
34 666
+4%
|
30 733
-11%
|
38 445
+25%
|
47 975
+25%
|
48 493
+1%
|
49 727
+3%
|
53 640
+8%
|
56 592
+6%
|
67 605
+19%
|
81 429
+20%
|
95 053
+17%
|
90 624
-5%
|
91 337
+1%
|
90 081
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
15
|
15
|
15
|
15
|
|