ECS Telecom Co Ltd
KOSDAQ:067010
Balance Sheet
Balance Sheet Decomposition
ECS Telecom Co Ltd
ECS Telecom Co Ltd
Balance Sheet
ECS Telecom Co Ltd
| 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 |
3 075
|
1 055
|
2 203
|
1 136
|
486
|
1 064
|
255
|
3 961
|
5 866
|
5 321
|
2 289
|
11 080
|
6 378
|
2 664
|
6 308
|
8 517
|
4 973
|
2 866
|
3 655
|
2 632
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 655
|
0
|
|
| Cash Equivalents |
3 075
|
1 055
|
2 203
|
1 136
|
486
|
1 064
|
255
|
3 961
|
5 866
|
5 321
|
2 289
|
11 080
|
6 378
|
2 664
|
6 308
|
8 517
|
4 973
|
2 866
|
0
|
2 632
|
|
| Short-Term Investments |
6 000
|
8 000
|
11 008
|
10 012
|
12 060
|
12 070
|
14 135
|
15 240
|
17 132
|
11 100
|
20 487
|
20 644
|
21 741
|
16 068
|
19 437
|
26 000
|
29 000
|
20 938
|
28 376
|
30 318
|
|
| Total Receivables |
2 101
|
6 167
|
5 387
|
7 786
|
7 150
|
13 371
|
14 822
|
18 709
|
16 863
|
20 834
|
31 324
|
12 775
|
21 827
|
24 142
|
21 802
|
16 266
|
24 090
|
38 324
|
35 852
|
22 450
|
|
| Accounts Receivables |
1 992
|
6 065
|
5 047
|
7 490
|
6 872
|
12 936
|
14 503
|
18 459
|
16 561
|
20 628
|
31 324
|
12 563
|
21 827
|
23 641
|
21 303
|
15 529
|
23 285
|
37 582
|
34 977
|
21 693
|
|
| Other Receivables |
109
|
102
|
340
|
296
|
278
|
435
|
319
|
250
|
302
|
206
|
0
|
212
|
0
|
501
|
499
|
737
|
805
|
742
|
875
|
756
|
|
| Inventory |
3 194
|
1 663
|
2 435
|
1 296
|
2 053
|
1 527
|
1 178
|
660
|
1 946
|
2 562
|
1 121
|
893
|
887
|
1 686
|
1 354
|
1 178
|
1 403
|
1 215
|
791
|
741
|
|
| Other Current Assets |
296
|
293
|
139
|
186
|
254
|
234
|
266
|
418
|
592
|
6 044
|
1 473
|
1 203
|
1 531
|
9 810
|
9 733
|
10 075
|
10 366
|
15 181
|
10 511
|
7 873
|
|
| Total Current Assets |
14 666
|
17 178
|
21 172
|
20 416
|
22 003
|
28 265
|
30 655
|
38 987
|
42 399
|
45 861
|
56 694
|
46 595
|
52 363
|
54 370
|
58 633
|
62 036
|
69 833
|
78 524
|
79 184
|
64 013
|
|
| PP&E Net |
490
|
880
|
744
|
589
|
570
|
1 150
|
1 316
|
1 166
|
996
|
835
|
1 400
|
1 111
|
876
|
587
|
584
|
934
|
848
|
1 001
|
1 531
|
1 159
|
|
| PP&E Gross |
490
|
880
|
744
|
589
|
570
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
587
|
584
|
934
|
848
|
1 001
|
1 531
|
1 159
|
|
| Accumulated Depreciation |
1 666
|
2 013
|
2 383
|
2 591
|
2 945
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 001
|
5 250
|
5 424
|
5 653
|
5 907
|
6 107
|
5 027
|
|
| Intangible Assets |
1 166
|
1 265
|
1 450
|
1 619
|
1 668
|
2 387
|
2 639
|
2 983
|
3 048
|
3 091
|
3 166
|
3 301
|
3 399
|
3 271
|
2 558
|
2 208
|
1 707
|
1 852
|
2 436
|
2 566
|
|
| Note Receivable |
81
|
55
|
242
|
123
|
53
|
94
|
89
|
53
|
67
|
82
|
0
|
0
|
0
|
382
|
307
|
688
|
658
|
578
|
676
|
817
|
|
| Long-Term Investments |
448
|
646
|
728
|
773
|
871
|
65
|
70
|
61
|
61
|
61
|
1 739
|
1 696
|
1 586
|
29
|
29
|
32
|
31
|
33
|
34
|
35
|
|
| Other Long-Term Assets |
654
|
703
|
1 055
|
1 093
|
927
|
1 317
|
1 301
|
1 171
|
1 202
|
903
|
189
|
103
|
28
|
945
|
1 222
|
1 405
|
1 459
|
2 607
|
2 357
|
5 436
|
|
| Total Assets |
17 505
N/A
|
20 727
+18%
|
25 390
+22%
|
24 614
-3%
|
26 091
+6%
|
33 277
+28%
|
36 069
+8%
|
44 421
+23%
|
47 774
+8%
|
50 832
+6%
|
63 187
+24%
|
52 806
-16%
|
58 252
+10%
|
59 583
+2%
|
63 334
+6%
|
67 303
+6%
|
74 536
+11%
|
84 595
+13%
|
86 219
+2%
|
74 026
-14%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
1 027
|
3 108
|
3 177
|
1 714
|
2 292
|
5 476
|
5 224
|
7 424
|
9 904
|
7 762
|
16 871
|
6 373
|
9 718
|
11 665
|
12 348
|
12 286
|
18 194
|
23 628
|
27 034
|
18 321
|
|
| Accrued Liabilities |
36
|
162
|
142
|
172
|
224
|
563
|
516
|
837
|
130
|
1 151
|
0
|
0
|
0
|
1 324
|
1 024
|
963
|
929
|
1 054
|
762
|
280
|
|
| Short-Term Debt |
335
|
201
|
76
|
545
|
89
|
1 783
|
2 716
|
4 511
|
1 743
|
793
|
1 727
|
481
|
1 239
|
665
|
669
|
172
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
352
|
150
|
393
|
451
|
423
|
|
| Other Current Liabilities |
967
|
366
|
906
|
492
|
483
|
303
|
337
|
979
|
894
|
1 470
|
1 890
|
2 163
|
2 422
|
1 296
|
1 954
|
2 825
|
1 957
|
2 267
|
1 837
|
2 709
|
|
| Total Current Liabilities |
2 366
|
3 836
|
4 301
|
2 923
|
3 089
|
8 125
|
8 794
|
13 751
|
12 672
|
11 175
|
20 488
|
9 017
|
13 379
|
14 951
|
16 055
|
16 598
|
21 229
|
27 342
|
30 085
|
21 734
|
|
| Long-Term Debt |
900
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
31
|
61
|
455
|
63
|
|
| Deferred Income Tax |
0
|
0
|
29
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
676
|
667
|
749
|
1 822
|
2 906
|
2 487
|
2 408
|
1 649
|
851
|
2 466
|
2 164
|
1 112
|
1 402
|
825
|
911
|
|
| Total Liabilities |
3 266
N/A
|
3 836
+17%
|
4 331
+13%
|
3 004
-31%
|
3 089
+3%
|
8 802
+185%
|
9 460
+7%
|
14 500
+53%
|
14 493
0%
|
14 081
-3%
|
22 975
+63%
|
11 425
-50%
|
15 028
+32%
|
15 802
+5%
|
18 521
+17%
|
18 820
+2%
|
22 372
+19%
|
28 805
+29%
|
31 365
+9%
|
22 709
-28%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
3 000
|
3 000
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
6 824
|
6 824
|
6 824
|
6 824
|
6 824
|
6 824
|
|
| Retained Earnings |
7 701
|
10 365
|
13 083
|
14 747
|
16 138
|
17 612
|
19 746
|
22 274
|
25 633
|
29 104
|
32 566
|
33 734
|
35 577
|
36 134
|
34 928
|
38 598
|
42 278
|
45 906
|
46 912
|
45 882
|
|
| Additional Paid In Capital |
3 538
|
3 526
|
6 223
|
6 110
|
6 110
|
6 110
|
6 110
|
6 110
|
6 110
|
6 110
|
6 110
|
6 110
|
6 110
|
6 110
|
3 022
|
3 022
|
3 022
|
3 022
|
3 022
|
3 022
|
|
| Treasury Stock |
0
|
0
|
1 997
|
2 996
|
2 996
|
2 996
|
2 996
|
2 253
|
2 253
|
2 253
|
2 253
|
2 253
|
2 253
|
2 253
|
0
|
0
|
0
|
0
|
1 943
|
4 450
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
|
| Total Equity |
14 239
N/A
|
16 892
+19%
|
21 059
+25%
|
21 610
+3%
|
23 002
+6%
|
24 476
+6%
|
26 609
+9%
|
29 921
+12%
|
33 281
+11%
|
36 752
+10%
|
40 213
+9%
|
41 381
+3%
|
43 224
+4%
|
43 781
+1%
|
44 814
+2%
|
48 483
+8%
|
52 163
+8%
|
55 791
+7%
|
54 854
-2%
|
51 317
-6%
|
|
| Total Liabilities & Equity |
17 505
N/A
|
20 727
+18%
|
25 390
+22%
|
24 614
-3%
|
26 091
+6%
|
33 277
+28%
|
36 069
+8%
|
44 421
+23%
|
47 774
+8%
|
50 832
+6%
|
63 187
+24%
|
52 806
-16%
|
58 252
+10%
|
59 583
+2%
|
63 334
+6%
|
67 303
+6%
|
74 536
+11%
|
84 595
+13%
|
86 219
+2%
|
74 026
-14%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
11
|
|