3S Korea Co Ltd
KOSDAQ:060310
Balance Sheet
Balance Sheet Decomposition
3S Korea Co Ltd
3S Korea Co Ltd
Balance Sheet
3S Korea Co Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
139
|
1 909
|
966
|
1 298
|
1 020
|
228
|
48
|
34
|
26
|
913
|
3 529
|
4 713
|
4 488
|
7 018
|
1 162
|
1 908
|
3 335
|
6 938
|
5 591
|
5 875
|
6 850
|
5 465
|
4 363
|
4 562
|
|
| Cash Equivalents |
139
|
1 909
|
966
|
1 298
|
1 020
|
228
|
48
|
34
|
26
|
913
|
3 529
|
4 713
|
4 488
|
7 018
|
1 162
|
1 908
|
3 335
|
6 938
|
5 591
|
5 875
|
6 850
|
5 465
|
4 363
|
4 562
|
|
| Short-Term Investments |
656
|
608
|
211
|
931
|
1 001
|
665
|
1 426
|
1 975
|
2 007
|
2 176
|
1 371
|
1 380
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
2 004
|
5 012
|
0
|
0
|
|
| Total Receivables |
1 529
|
1 211
|
2 681
|
2 047
|
850
|
657
|
533
|
376
|
1 899
|
7 470
|
8 903
|
9 351
|
10 299
|
6 350
|
9 471
|
10 057
|
6 553
|
6 033
|
4 106
|
5 014
|
7 867
|
4 184
|
5 590
|
9 350
|
|
| Accounts Receivables |
1 299
|
981
|
2 588
|
1 896
|
838
|
580
|
472
|
294
|
1 861
|
7 410
|
8 837
|
9 272
|
10 100
|
6 255
|
9 167
|
9 644
|
6 540
|
5 899
|
4 103
|
4 821
|
7 800
|
3 869
|
5 330
|
8 897
|
|
| Other Receivables |
230
|
230
|
93
|
151
|
12
|
77
|
61
|
82
|
38
|
60
|
66
|
79
|
199
|
95
|
304
|
413
|
13
|
134
|
3
|
192
|
67
|
315
|
260
|
454
|
|
| Inventory |
1 695
|
2 940
|
1 802
|
732
|
519
|
277
|
638
|
2 006
|
1 534
|
1 146
|
3 499
|
3 312
|
2 624
|
2 039
|
1 328
|
1 952
|
1 623
|
1 753
|
3 467
|
2 686
|
3 875
|
3 715
|
3 900
|
4 765
|
|
| Other Current Assets |
265
|
1 801
|
160
|
21
|
230
|
65
|
1 495
|
2 327
|
445
|
179
|
465
|
766
|
716
|
661
|
1 464
|
2 796
|
1 291
|
3 356
|
6 170
|
4 496
|
8 289
|
9 058
|
9 188
|
10 967
|
|
| Total Current Assets |
4 284
|
8 467
|
5 818
|
5 030
|
3 619
|
1 892
|
4 140
|
6 717
|
5 912
|
11 883
|
17 767
|
19 523
|
18 127
|
16 069
|
13 427
|
16 713
|
12 802
|
18 079
|
19 313
|
18 071
|
28 885
|
27 434
|
23 042
|
29 644
|
|
| PP&E Net |
2 102
|
2 644
|
4 655
|
5 111
|
4 797
|
4 838
|
9 739
|
16 149
|
16 181
|
18 076
|
26 644
|
40 634
|
44 720
|
41 223
|
37 130
|
30 513
|
29 530
|
28 023
|
24 877
|
31 242
|
31 765
|
31 438
|
31 331
|
33 663
|
|
| PP&E Gross |
2 102
|
2 644
|
4 655
|
5 111
|
4 797
|
4 838
|
9 739
|
16 149
|
16 181
|
18 076
|
26 644
|
40 634
|
44 720
|
41 223
|
37 130
|
30 513
|
29 530
|
28 023
|
24 877
|
31 242
|
31 765
|
31 438
|
31 331
|
33 663
|
|
| Accumulated Depreciation |
368
|
511
|
759
|
1 033
|
1 267
|
1 450
|
1 703
|
1 929
|
2 996
|
3 001
|
4 242
|
5 937
|
8 619
|
11 158
|
15 510
|
23 098
|
25 281
|
27 233
|
28 952
|
29 408
|
28 690
|
29 796
|
31 214
|
32 756
|
|
| Intangible Assets |
5
|
8
|
10
|
12
|
9
|
7
|
19
|
62
|
2 057
|
2 484
|
2 411
|
2 502
|
2 478
|
2 160
|
1 929
|
1 707
|
1 392
|
1 188
|
1 103
|
938
|
796
|
711
|
584
|
357
|
|
| Note Receivable |
0
|
0
|
565
|
258
|
10
|
37
|
23
|
53
|
17
|
611
|
724
|
580
|
204
|
94
|
61
|
47
|
24
|
0
|
34
|
421
|
3
|
526
|
378
|
191
|
|
| Long-Term Investments |
281
|
935
|
1 974
|
1 025
|
1 503
|
2 066
|
1 512
|
2 017
|
1 667
|
3 378
|
2 919
|
4 189
|
4 273
|
6 431
|
4 561
|
4 185
|
5 307
|
4 699
|
2 917
|
2 413
|
1 917
|
7 083
|
8 062
|
9 694
|
|
| Other Long-Term Assets |
70
|
536
|
562
|
411
|
451
|
441
|
461
|
483
|
534
|
0
|
0
|
233
|
1 509
|
1 383
|
637
|
544
|
465
|
1 340
|
1 414
|
1 531
|
1 762
|
443
|
395
|
1 240
|
|
| Total Assets |
6 743
N/A
|
12 590
+87%
|
13 584
+8%
|
11 846
-13%
|
10 390
-12%
|
9 280
-11%
|
15 893
+71%
|
25 482
+60%
|
26 368
+3%
|
36 432
+38%
|
50 464
+39%
|
67 661
+34%
|
71 312
+5%
|
67 360
-6%
|
57 746
-14%
|
53 707
-7%
|
49 521
-8%
|
53 329
+8%
|
49 658
-7%
|
54 615
+10%
|
65 128
+19%
|
67 635
+4%
|
63 791
-6%
|
74 789
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
350
|
477
|
1 009
|
1 683
|
433
|
378
|
692
|
1 929
|
2 198
|
2 411
|
1 628
|
1 364
|
3 194
|
726
|
1 630
|
1 183
|
790
|
1 239
|
705
|
1 156
|
3 161
|
2 200
|
2 441
|
2 859
|
|
| Accrued Liabilities |
97
|
24
|
22
|
281
|
57
|
16
|
161
|
219
|
106
|
227
|
265
|
570
|
688
|
1 604
|
1 394
|
1 110
|
871
|
1 002
|
557
|
697
|
904
|
286
|
844
|
776
|
|
| Short-Term Debt |
980
|
1 034
|
1 619
|
1 160
|
0
|
0
|
2 103
|
2 140
|
3 567
|
2 872
|
5 950
|
4 164
|
8 378
|
9 610
|
9 761
|
9 722
|
8 264
|
8 930
|
7 489
|
7 700
|
8 500
|
8 500
|
3 000
|
2 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 462
|
1 421
|
2 170
|
1 261
|
3 307
|
1 631
|
8 665
|
1 719
|
759
|
772
|
2 319
|
1 925
|
2 122
|
225
|
242
|
113
|
3 171
|
|
| Other Current Liabilities |
1 781
|
1 153
|
840
|
959
|
1 244
|
671
|
463
|
1 988
|
2 088
|
634
|
1 550
|
1 833
|
2 029
|
1 513
|
1 635
|
2 582
|
1 842
|
3 731
|
2 844
|
4 091
|
11 634
|
7 862
|
6 103
|
13 226
|
|
| Total Current Liabilities |
3 207
|
2 687
|
3 490
|
4 082
|
1 734
|
1 065
|
3 419
|
8 738
|
9 379
|
8 315
|
10 654
|
11 238
|
15 919
|
22 117
|
16 138
|
15 356
|
12 539
|
17 221
|
13 520
|
15 767
|
24 424
|
19 090
|
12 501
|
22 033
|
|
| Long-Term Debt |
178
|
3 387
|
3 420
|
3 258
|
1 681
|
987
|
5 097
|
5 332
|
5 790
|
9 402
|
10 030
|
8 597
|
12 368
|
7 295
|
6 996
|
9 013
|
6 023
|
1 680
|
2 717
|
2 240
|
2 266
|
2 087
|
2 136
|
2 651
|
|
| Deferred Income Tax |
0
|
0
|
88
|
0
|
0
|
0
|
16
|
330
|
0
|
0
|
66
|
0
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
351
|
0
|
0
|
0
|
9
|
|
| Other Liabilities |
0
|
50
|
181
|
142
|
10
|
48
|
108
|
48
|
48
|
48
|
38
|
48
|
28
|
8
|
8
|
158
|
206
|
56
|
56
|
62
|
99
|
504
|
714
|
580
|
|
| Total Liabilities |
3 385
N/A
|
6 125
+81%
|
7 179
+17%
|
7 482
+4%
|
3 425
-54%
|
2 099
-39%
|
8 639
+312%
|
14 448
+67%
|
15 217
+5%
|
17 765
+17%
|
20 788
+17%
|
19 884
-4%
|
28 319
+42%
|
29 420
+4%
|
23 143
-21%
|
24 527
+6%
|
18 769
-23%
|
18 958
+1%
|
16 293
-14%
|
18 420
+13%
|
26 789
+45%
|
21 681
-19%
|
15 351
-29%
|
25 273
+65%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
805
|
1 200
|
2 000
|
3 160
|
4 300
|
6 000
|
7 046
|
12 152
|
14 699
|
16 317
|
19 531
|
20 446
|
20 446
|
20 446
|
20 446
|
20 987
|
21 833
|
22 386
|
22 401
|
22 838
|
23 136
|
24 268
|
24 268
|
26 530
|
|
| Retained Earnings |
1 492
|
1 657
|
1 605
|
3 211
|
4 030
|
6 072
|
8 776
|
12 357
|
15 192
|
11 785
|
10 197
|
8 363
|
14 256
|
19 855
|
23 259
|
30 930
|
32 362
|
32 806
|
33 892
|
33 196
|
30 557
|
29 468
|
26 937
|
36 794
|
|
| Additional Paid In Capital |
1 061
|
4 329
|
3 330
|
4 451
|
6 684
|
7 232
|
8 920
|
9 800
|
10 396
|
13 196
|
19 368
|
35 856
|
35 856
|
36 807
|
36 807
|
39 325
|
41 372
|
43 864
|
43 911
|
45 244
|
45 789
|
51 151
|
50 988
|
59 247
|
|
| Unrealized Security Profit/Loss |
0
|
26
|
26
|
36
|
11
|
21
|
64
|
1 440
|
1 248
|
1 133
|
1 133
|
0
|
1 133
|
711
|
782
|
33
|
114
|
1 133
|
1 133
|
1 499
|
9
|
9
|
139
|
435
|
|
| Treasury Stock |
0
|
747
|
556
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
159
|
163
|
186
|
168
|
173
|
235
|
205
|
205
|
189
|
190
|
37
|
6
|
19
|
100
|
|
| Total Equity |
3 357
N/A
|
6 465
+93%
|
6 405
-1%
|
4 363
-32%
|
6 965
+60%
|
7 181
+3%
|
7 254
+1%
|
11 034
+52%
|
11 151
+1%
|
18 668
+67%
|
29 676
+59%
|
47 777
+61%
|
42 993
-10%
|
37 940
-12%
|
34 604
-9%
|
29 180
-16%
|
30 752
+5%
|
34 372
+12%
|
33 365
-3%
|
36 195
+8%
|
38 339
+6%
|
45 955
+20%
|
48 440
+5%
|
49 516
+2%
|
|
| Total Liabilities & Equity |
6 743
N/A
|
12 590
+87%
|
13 584
+8%
|
11 846
-13%
|
10 390
-12%
|
9 280
-11%
|
15 893
+71%
|
25 482
+60%
|
26 368
+3%
|
36 432
+38%
|
50 464
+39%
|
67 661
+34%
|
71 312
+5%
|
67 360
-6%
|
57 746
-14%
|
53 707
-7%
|
49 521
-8%
|
53 329
+8%
|
49 658
-7%
|
54 615
+10%
|
65 128
+19%
|
67 635
+4%
|
63 791
-6%
|
74 789
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
5
|
1
|
9
|
11
|
14
|
16
|
25
|
30
|
33
|
40
|
41
|
41
|
41
|
41
|
42
|
44
|
45
|
45
|
46
|
46
|
49
|
49
|
53
|
|