Kukbo Design Co Ltd
KOSDAQ:066620
Balance Sheet
Balance Sheet Decomposition
Kukbo Design Co Ltd
Kukbo Design Co Ltd
Balance Sheet
Kukbo Design 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 |
1 448
|
3 612
|
1 022
|
955
|
863
|
403
|
1 132
|
4 793
|
8 767
|
1 741
|
5 282
|
13 260
|
10 573
|
8 153
|
10 482
|
12 617
|
26 550
|
16 160
|
15 352
|
31 272
|
24 347
|
78 120
|
112 687
|
81 116
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
83
|
17
|
88
|
133
|
131
|
114
|
89
|
4
|
4
|
|
| Cash Equivalents |
1 448
|
3 612
|
1 022
|
955
|
863
|
403
|
1 132
|
4 793
|
8 767
|
1 741
|
5 282
|
13 260
|
10 573
|
8 153
|
10 438
|
12 534
|
26 533
|
16 072
|
15 219
|
31 140
|
24 233
|
78 030
|
112 683
|
81 112
|
|
| Short-Term Investments |
4 582
|
9 114
|
3 584
|
12 895
|
11 287
|
19 332
|
25 415
|
10 561
|
12 214
|
17 912
|
28 464
|
32 877
|
42 780
|
52 287
|
36 069
|
47 606
|
67 884
|
78 918
|
92 280
|
11 263
|
14 437
|
13 583
|
48 126
|
89 131
|
|
| Total Receivables |
6 436
|
11 518
|
18 074
|
10 589
|
13 674
|
18 574
|
16 984
|
18 685
|
18 704
|
34 743
|
25 571
|
23 348
|
37 022
|
34 242
|
34 051
|
43 545
|
34 035
|
43 213
|
79 955
|
55 076
|
77 255
|
92 078
|
74 789
|
88 208
|
|
| Accounts Receivables |
6 417
|
10 781
|
15 689
|
8 539
|
11 768
|
16 365
|
16 544
|
17 449
|
17 527
|
7 861
|
7 592
|
22 949
|
35 736
|
31 405
|
26 781
|
38 755
|
29 715
|
42 675
|
79 117
|
52 025
|
74 673
|
88 600
|
73 465
|
87 695
|
|
| Other Receivables |
19
|
737
|
2 385
|
2 050
|
1 906
|
2 209
|
440
|
1 236
|
1 177
|
26 882
|
17 979
|
399
|
1 286
|
2 837
|
7 270
|
4 790
|
4 320
|
538
|
838
|
3 052
|
2 582
|
3 478
|
1 325
|
513
|
|
| Inventory |
37
|
20
|
188
|
35
|
26
|
242
|
439
|
1 784
|
0
|
253
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
131
|
142
|
61
|
|
| Other Current Assets |
165
|
193
|
1 513
|
752
|
276
|
116
|
619
|
2 480
|
2 233
|
138
|
137
|
4 857
|
12 496
|
12 281
|
26 491
|
25 217
|
7 159
|
4 055
|
7 232
|
7 136
|
1 634
|
3 962
|
3 246
|
2 759
|
|
| Total Current Assets |
12 669
|
24 457
|
24 381
|
25 227
|
26 126
|
38 667
|
44 591
|
38 302
|
41 917
|
54 786
|
59 455
|
74 341
|
102 872
|
106 963
|
107 093
|
128 985
|
135 629
|
142 346
|
194 819
|
104 747
|
117 673
|
187 874
|
238 990
|
261 275
|
|
| PP&E Net |
245
|
279
|
278
|
211
|
1 386
|
1 302
|
1 308
|
1 240
|
1 305
|
1 401
|
1 463
|
2 235
|
2 193
|
2 597
|
6 944
|
7 448
|
7 535
|
7 133
|
8 403
|
8 335
|
9 218
|
9 871
|
9 294
|
8 901
|
|
| PP&E Gross |
245
|
279
|
278
|
211
|
1 386
|
1 302
|
1 308
|
1 240
|
1 305
|
1 401
|
1 463
|
2 235
|
2 193
|
2 597
|
6 944
|
7 448
|
7 535
|
7 133
|
8 403
|
8 335
|
9 218
|
9 871
|
9 294
|
8 901
|
|
| Accumulated Depreciation |
747
|
860
|
989
|
1 085
|
1 142
|
1 233
|
1 283
|
572
|
490
|
370
|
445
|
513
|
609
|
717
|
848
|
954
|
1 137
|
1 234
|
1 633
|
1 935
|
2 683
|
2 227
|
2 299
|
2 295
|
|
| Intangible Assets |
5
|
3
|
55
|
51
|
36
|
80
|
54
|
527
|
502
|
1 971
|
1 948
|
1 808
|
1 829
|
1 968
|
1 986
|
1 825
|
2 000
|
2 457
|
2 382
|
2 157
|
1 349
|
1 299
|
1 258
|
1 211
|
|
| Note Receivable |
0
|
0
|
366
|
366
|
1 342
|
504
|
149
|
149
|
276
|
276
|
13
|
12
|
11
|
0
|
11
|
0
|
0
|
1 632
|
1 795
|
4 561
|
4 552
|
4 548
|
3 706
|
3 414
|
|
| Long-Term Investments |
330
|
1 022
|
5 337
|
1 636
|
5 502
|
2 915
|
9 595
|
14 147
|
14 251
|
16 279
|
13 550
|
10 853
|
16 405
|
15 921
|
18 155
|
13 086
|
12 393
|
15 523
|
10 585
|
145 359
|
208 901
|
58 394
|
81 174
|
148 536
|
|
| Other Long-Term Assets |
1 399
|
795
|
719
|
1 902
|
1 785
|
2 380
|
2 683
|
7 871
|
4 205
|
3 902
|
3 771
|
3 628
|
4 592
|
4 562
|
6 900
|
7 108
|
6 826
|
5 946
|
4 531
|
4 069
|
3 614
|
11 496
|
3 046
|
3 674
|
|
| Total Assets |
14 648
N/A
|
26 556
+81%
|
31 137
+17%
|
29 392
-6%
|
36 177
+23%
|
45 847
+27%
|
58 378
+27%
|
62 235
+7%
|
62 456
+0%
|
78 615
+26%
|
80 201
+2%
|
92 878
+16%
|
127 902
+38%
|
132 012
+3%
|
141 090
+7%
|
158 452
+12%
|
164 382
+4%
|
175 037
+6%
|
222 515
+27%
|
269 228
+21%
|
345 307
+28%
|
273 481
-21%
|
337 469
+23%
|
427 012
+27%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 774
|
4 667
|
2 068
|
1 656
|
3 696
|
3 887
|
8 140
|
7 785
|
4 961
|
9 107
|
3 283
|
4 716
|
12 879
|
12 724
|
11 075
|
17 104
|
15 690
|
14 505
|
23 287
|
19 474
|
25 077
|
32 365
|
38 048
|
29 529
|
|
| Accrued Liabilities |
79
|
7
|
122
|
29
|
0
|
0
|
6
|
18
|
0
|
0
|
0
|
0
|
1 780
|
1 620
|
3 137
|
2 326
|
1 968
|
2 067
|
3 843
|
2 826
|
983
|
1 213
|
1 351
|
2 575
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
1 000
|
0
|
3 000
|
4 990
|
0
|
1 673
|
569
|
0
|
3 371
|
0
|
1 881
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
69
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
272
|
298
|
88
|
299
|
145
|
342
|
|
| Other Current Liabilities |
5 761
|
3 475
|
3 136
|
3 322
|
4 270
|
11 543
|
12 899
|
13 951
|
18 192
|
23 911
|
27 218
|
29 591
|
41 524
|
39 769
|
38 529
|
47 542
|
43 949
|
45 438
|
66 918
|
72 528
|
75 831
|
92 228
|
84 104
|
106 669
|
|
| Total Current Liabilities |
7 614
|
8 149
|
5 326
|
5 007
|
8 966
|
15 430
|
24 045
|
26 744
|
23 153
|
34 691
|
31 069
|
34 307
|
59 554
|
54 114
|
54 622
|
66 972
|
61 607
|
62 028
|
94 320
|
95 127
|
101 980
|
126 105
|
123 649
|
139 184
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
308
|
97
|
44
|
407
|
332
|
92
|
|
| Deferred Income Tax |
0
|
32
|
526
|
165
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 567
|
14 715
|
1 243
|
2 377
|
5 060
|
|
| Other Liabilities |
86
|
216
|
228
|
167
|
231
|
852
|
1 113
|
529
|
437
|
913
|
988
|
1 006
|
2 750
|
3 547
|
3 160
|
4 551
|
3 491
|
4 409
|
4 523
|
2 412
|
1 122
|
0
|
567
|
2 863
|
|
| Total Liabilities |
7 700
N/A
|
8 397
+9%
|
6 079
-28%
|
5 339
-12%
|
9 197
+72%
|
16 289
+77%
|
25 158
+54%
|
27 273
+8%
|
23 591
-14%
|
35 604
+51%
|
32 057
-10%
|
35 313
+10%
|
62 304
+76%
|
57 661
-7%
|
57 782
+0%
|
71 524
+24%
|
65 098
-9%
|
66 436
+2%
|
99 151
+49%
|
103 204
+4%
|
117 860
+14%
|
127 755
+8%
|
126 925
-1%
|
147 199
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 000
|
2 900
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
|
| Retained Earnings |
4 948
|
9 376
|
13 178
|
12 693
|
15 619
|
18 177
|
21 685
|
24 075
|
28 075
|
32 428
|
37 054
|
43 905
|
52 641
|
61 572
|
70 176
|
77 709
|
89 401
|
101 041
|
115 353
|
139 338
|
167 550
|
168 850
|
197 265
|
256 852
|
|
| Additional Paid In Capital |
0
|
7 686
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
8 448
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
20
|
175
|
659
|
528
|
671
|
89
|
109
|
526
|
915
|
647
|
1 002
|
659
|
316
|
1 654
|
24 746
|
55 299
|
27 526
|
13 815
|
20 460
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 799
|
0
|
0
|
0
|
0
|
0
|
0
|
14 812
|
14 812
|
|
| Other Equity |
0
|
1 803
|
318
|
837
|
837
|
837
|
837
|
651
|
880
|
943
|
1 197
|
1 352
|
1 286
|
1 496
|
1 581
|
1 823
|
2 974
|
4 954
|
5 841
|
10 258
|
7 600
|
7 795
|
2 079
|
5 114
|
|
| Total Equity |
6 948
N/A
|
18 159
+161%
|
25 057
+38%
|
24 054
-4%
|
26 980
+12%
|
29 558
+10%
|
33 220
+12%
|
34 962
+5%
|
38 865
+11%
|
43 011
+11%
|
48 144
+12%
|
57 565
+20%
|
65 598
+14%
|
74 351
+13%
|
83 307
+12%
|
86 929
+4%
|
99 284
+14%
|
108 600
+9%
|
123 364
+14%
|
166 024
+35%
|
227 447
+37%
|
145 727
-36%
|
210 544
+44%
|
279 813
+33%
|
|
| Total Liabilities & Equity |
14 648
N/A
|
26 556
+81%
|
31 137
+17%
|
29 392
-6%
|
36 177
+23%
|
45 847
+27%
|
58 378
+27%
|
62 235
+7%
|
62 456
+0%
|
78 615
+26%
|
80 201
+2%
|
92 878
+16%
|
127 902
+38%
|
132 012
+3%
|
141 090
+7%
|
158 452
+12%
|
164 382
+4%
|
175 037
+6%
|
222 515
+27%
|
269 228
+21%
|
345 307
+28%
|
273 481
-21%
|
337 469
+23%
|
427 012
+27%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|