Actoz Soft Co Ltd
KOSDAQ:052790
Balance Sheet
Balance Sheet Decomposition
Actoz Soft Co Ltd
Actoz Soft Co Ltd
Balance Sheet
Actoz Soft Co Ltd
| 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 |
6 028
|
737
|
20 558
|
810
|
801
|
642
|
5 253
|
5 364
|
3 785
|
3 623
|
1 495
|
6 387
|
9 712
|
5 323
|
17 592
|
53 482
|
59 120
|
45 199
|
30 919
|
105 057
|
90 889
|
59 025
|
47 932
|
100 316
|
|
| Cash Equivalents |
6 028
|
737
|
20 558
|
810
|
801
|
642
|
5 253
|
5 364
|
3 785
|
3 623
|
1 495
|
6 387
|
9 712
|
5 323
|
17 592
|
53 482
|
59 120
|
45 199
|
30 919
|
105 057
|
90 889
|
59 025
|
47 932
|
100 316
|
|
| Short-Term Investments |
17 396
|
18 200
|
20 000
|
16 500
|
22 000
|
17 000
|
29 000
|
31 742
|
53 528
|
47 000
|
69 614
|
63 900
|
57 893
|
40 806
|
19 359
|
5 000
|
8 893
|
12 104
|
13 848
|
0
|
35 565
|
64 286
|
21 920
|
70 700
|
|
| Total Receivables |
1 183
|
5 130
|
8 640
|
11 446
|
2 951
|
6 797
|
10 583
|
21 576
|
23 115
|
26 003
|
28 884
|
20 941
|
25 444
|
19 755
|
24 704
|
12 034
|
12 611
|
16 329
|
37 929
|
33 339
|
47 193
|
65 032
|
189 873
|
97 305
|
|
| Accounts Receivables |
1 050
|
3 977
|
7 986
|
8 166
|
2 732
|
6 674
|
10 581
|
21 572
|
22 721
|
24 380
|
27 240
|
20 422
|
24 629
|
18 762
|
16 238
|
11 679
|
11 691
|
8 898
|
19 274
|
19 128
|
26 138
|
34 979
|
76 344
|
75 025
|
|
| Other Receivables |
133
|
1 153
|
654
|
3 280
|
219
|
123
|
2
|
4
|
394
|
1 623
|
1 644
|
519
|
815
|
993
|
8 466
|
355
|
920
|
7 431
|
18 655
|
14 211
|
21 055
|
30 054
|
113 530
|
22 280
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
2
|
570
|
152
|
725
|
3 351
|
2 390
|
4 392
|
3 877
|
3 110
|
10 883
|
8 516
|
3 514
|
12 165
|
14 766
|
6 518
|
2 916
|
11 090
|
955
|
2 647
|
16 663
|
13 172
|
2 239
|
2 543
|
3 257
|
|
| Total Current Assets |
24 608
|
24 637
|
49 350
|
29 481
|
29 103
|
26 829
|
49 228
|
62 559
|
83 538
|
87 509
|
108 508
|
94 742
|
105 214
|
80 651
|
68 174
|
73 433
|
91 713
|
74 587
|
85 343
|
155 059
|
186 819
|
190 582
|
262 268
|
271 579
|
|
| PP&E Net |
490
|
1 178
|
1 111
|
5 376
|
873
|
710
|
645
|
674
|
719
|
1 088
|
476
|
508
|
1 780
|
2 581
|
5 916
|
3 915
|
2 070
|
1 765
|
4 456
|
3 677
|
1 697
|
7 287
|
5 171
|
3 415
|
|
| PP&E Gross |
490
|
1 178
|
1 111
|
5 376
|
873
|
710
|
645
|
674
|
719
|
1 088
|
476
|
508
|
1 780
|
2 581
|
5 916
|
3 915
|
2 070
|
1 765
|
4 456
|
3 677
|
1 697
|
7 287
|
5 171
|
3 415
|
|
| Accumulated Depreciation |
951
|
1 381
|
2 324
|
2 899
|
2 825
|
3 118
|
3 377
|
3 804
|
4 055
|
3 733
|
3 399
|
2 530
|
2 908
|
2 867
|
2 630
|
4 468
|
5 735
|
6 643
|
6 707
|
6 712
|
7 137
|
7 289
|
7 092
|
7 979
|
|
| Intangible Assets |
1 972
|
1 836
|
3 836
|
4 325
|
7 000
|
7 744
|
9 494
|
12 939
|
6 025
|
2 291
|
180
|
3 893
|
2 873
|
3 923
|
4 480
|
1 548
|
331
|
239
|
173
|
159
|
168
|
459
|
412
|
499
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
475
|
455
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
77
|
89
|
90
|
17
|
0
|
0
|
710
|
1 087
|
1 000
|
3 215
|
2 447
|
927
|
|
| Long-Term Investments |
1 240
|
4 834
|
12 384
|
17 100
|
13 804
|
12 868
|
2 723
|
3 933
|
5 277
|
17 459
|
464
|
116 133
|
115 852
|
63 080
|
56 677
|
50 329
|
40 746
|
39 208
|
74 506
|
45 775
|
98 290
|
104 947
|
80 230
|
54 239
|
|
| Other Long-Term Assets |
1 830
|
2 388
|
2 683
|
2 133
|
8 420
|
14 061
|
16 895
|
12 773
|
17 031
|
4 953
|
11 609
|
10 407
|
6 235
|
10 477
|
13 539
|
18 496
|
8 877
|
11 398
|
10 184
|
11 137
|
4 811
|
10 650
|
7 708
|
40 905
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
475
|
455
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
30 141
N/A
|
34 873
+16%
|
69 363
+99%
|
58 415
-16%
|
59 200
+1%
|
62 211
+5%
|
78 985
+27%
|
92 878
+18%
|
112 589
+21%
|
113 299
+1%
|
121 237
+7%
|
225 834
+86%
|
232 030
+3%
|
161 277
-30%
|
149 330
-7%
|
147 737
-1%
|
143 737
-3%
|
127 197
-12%
|
175 373
+38%
|
216 894
+24%
|
292 785
+35%
|
317 141
+8%
|
358 238
+13%
|
371 563
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
6 106
|
9 043
|
18 493
|
20 487
|
18 279
|
19 948
|
14 972
|
18 183
|
16 959
|
12 789
|
8 972
|
8 074
|
2 284
|
2 531
|
1 802
|
2 272
|
2 562
|
1 874
|
2 404
|
|
| Accrued Liabilities |
123
|
5 079
|
27 443
|
6 759
|
3 387
|
158
|
774
|
1 677
|
3 899
|
3 607
|
2 984
|
1 286
|
3 335
|
4 226
|
1 180
|
1 306
|
1 609
|
1 782
|
1 776
|
1 922
|
3 381
|
3 637
|
5 126
|
4 189
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42 800
|
3 482
|
0
|
0
|
0
|
8 183
|
8 138
|
9 187
|
8 348
|
9 313
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 789
|
1 639
|
701
|
1 697
|
1 507
|
1 516
|
|
| Other Current Liabilities |
957
|
82
|
115
|
282
|
3 457
|
2 194
|
3 795
|
749
|
2 042
|
3 894
|
4 257
|
62 366
|
7 522
|
8 793
|
11 813
|
17 628
|
7 636
|
20 543
|
38 964
|
47 705
|
79 625
|
97 615
|
95 677
|
91 530
|
|
| Total Current Liabilities |
1 080
|
5 161
|
27 558
|
7 041
|
6 844
|
8 457
|
13 612
|
20 919
|
26 428
|
25 781
|
27 188
|
121 424
|
32 523
|
29 978
|
25 782
|
27 906
|
25 500
|
32 747
|
54 246
|
61 416
|
95 293
|
105 511
|
104 183
|
99 639
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 001
|
2 469
|
156
|
4 876
|
3 121
|
1 771
|
|
| Deferred Income Tax |
110
|
137
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
191
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
246
|
0
|
0
|
0
|
0
|
0
|
327
|
346
|
9 086
|
9 133
|
6 749
|
5 757
|
9 043
|
7 768
|
6 286
|
4 362
|
11 129
|
2 251
|
1 021
|
1 687
|
1 831
|
1 660
|
2 196
|
30 986
|
|
| Total Liabilities |
1 436
N/A
|
5 297
+269%
|
27 567
+420%
|
7 041
-74%
|
6 844
-3%
|
8 457
+24%
|
13 939
+65%
|
21 265
+53%
|
35 513
+67%
|
34 913
-2%
|
33 937
-3%
|
127 181
+275%
|
41 565
-67%
|
37 876
-9%
|
32 259
-15%
|
32 267
+0%
|
36 629
+14%
|
34 998
-4%
|
57 268
+64%
|
65 572
+15%
|
97 280
+48%
|
112 047
+15%
|
109 500
-2%
|
132 396
+21%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 972
|
2 972
|
4 457
|
4 457
|
4 457
|
4 457
|
4 457
|
4 457
|
4 608
|
4 645
|
4 684
|
4 688
|
5 648
|
5 659
|
5 665
|
5 665
|
5 665
|
5 665
|
5 665
|
5 665
|
5 665
|
5 665
|
5 665
|
5 665
|
|
| Retained Earnings |
5 069
|
5 939
|
17 807
|
26 899
|
27 652
|
29 224
|
39 771
|
48 062
|
49 326
|
50 068
|
57 823
|
67 249
|
81 928
|
13 405
|
6 438
|
4 468
|
2 863
|
15 949
|
5 055
|
20 515
|
57 713
|
61 145
|
94 857
|
102 047
|
|
| Additional Paid In Capital |
20 665
|
20 665
|
19 169
|
19 169
|
19 169
|
19 169
|
19 169
|
19 169
|
23 571
|
24 685
|
25 856
|
25 967
|
100 760
|
101 297
|
101 531
|
101 531
|
101 531
|
101 531
|
101 531
|
101 531
|
101 531
|
101 531
|
101 531
|
101 531
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
373
|
860
|
919
|
674
|
836
|
915
|
934
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
188
|
6 612
|
27 945
|
24 758
|
22 245
|
29 674
|
1 716
|
|
| Treasury Stock |
0
|
0
|
11
|
11
|
11
|
11
|
11
|
3 299
|
3 299
|
3 299
|
2 945
|
1 634
|
1 577
|
1 377
|
1 377
|
1 377
|
1 377
|
3 478
|
4 374
|
4 374
|
4 374
|
4 374
|
4 374
|
4 374
|
|
| Other Equity |
0
|
0
|
0
|
0
|
170
|
240
|
823
|
2 309
|
1 935
|
2 285
|
1 881
|
2 382
|
3 705
|
4 417
|
4 814
|
5 183
|
4 146
|
4 617
|
3 614
|
40
|
10 212
|
18 881
|
21 385
|
36 014
|
|
| Total Equity |
28 705
N/A
|
29 576
+3%
|
41 796
+41%
|
51 375
+23%
|
52 357
+2%
|
53 753
+3%
|
65 046
+21%
|
71 613
+10%
|
77 076
+8%
|
78 386
+2%
|
87 299
+11%
|
98 653
+13%
|
190 465
+93%
|
123 401
-35%
|
117 072
-5%
|
115 470
-1%
|
107 107
-7%
|
92 199
-14%
|
118 105
+28%
|
151 322
+28%
|
195 505
+29%
|
205 093
+5%
|
248 737
+21%
|
239 167
-4%
|
|
| Total Liabilities & Equity |
30 141
N/A
|
34 873
+16%
|
69 363
+99%
|
58 415
-16%
|
59 200
+1%
|
62 211
+5%
|
78 985
+27%
|
92 878
+18%
|
112 589
+21%
|
113 299
+1%
|
121 237
+7%
|
225 834
+86%
|
232 030
+3%
|
161 277
-30%
|
149 330
-7%
|
147 737
-1%
|
143 737
-3%
|
127 197
-12%
|
175 373
+38%
|
216 894
+24%
|
292 785
+35%
|
317 141
+8%
|
358 238
+13%
|
371 563
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|