Coson Co Ltd
KOSDAQ:069110
Balance Sheet
Balance Sheet Decomposition
Coson Co Ltd
Coson Co Ltd
Balance Sheet
Coson Co Ltd
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
5 480
|
9 045
|
15 281
|
7 505
|
5 907
|
29 095
|
12 539
|
2 167
|
6 147
|
764
|
|
| Cash |
1
|
2
|
1
|
7
|
6
|
7
|
5
|
3
|
16
|
11
|
|
| Cash Equivalents |
5 479
|
9 043
|
15 280
|
7 498
|
5 901
|
29 088
|
12 534
|
2 164
|
6 131
|
753
|
|
| Short-Term Investments |
0
|
0
|
3 109
|
113
|
0
|
2 600
|
3 500
|
5 514
|
0
|
0
|
|
| Total Receivables |
4 745
|
11 185
|
21 681
|
30 390
|
42 423
|
63 669
|
52 772
|
53 791
|
14 623
|
10 859
|
|
| Accounts Receivables |
4 032
|
11 163
|
21 659
|
29 796
|
26 604
|
38 605
|
19 431
|
9 257
|
2 637
|
493
|
|
| Other Receivables |
713
|
22
|
22
|
594
|
15 819
|
25 064
|
33 341
|
44 534
|
11 987
|
10 366
|
|
| Inventory |
2 488
|
5 360
|
10 099
|
24 015
|
34 135
|
32 086
|
25 590
|
10 624
|
4 454
|
2 672
|
|
| Other Current Assets |
385
|
376
|
939
|
3 657
|
4 872
|
2 453
|
1 204
|
9 423
|
17 814
|
2 844
|
|
| Total Current Assets |
13 097
|
25 966
|
51 109
|
65 679
|
87 336
|
129 903
|
95 605
|
81 520
|
43 038
|
17 139
|
|
| PP&E Net |
8 623
|
10 677
|
15 210
|
22 044
|
31 517
|
65 887
|
110 462
|
45 120
|
31 629
|
29 136
|
|
| PP&E Gross |
8 623
|
10 677
|
15 210
|
22 044
|
31 517
|
65 887
|
110 462
|
45 120
|
31 629
|
29 136
|
|
| Accumulated Depreciation |
209
|
883
|
2 087
|
4 213
|
6 989
|
10 471
|
13 920
|
16 103
|
17 296
|
18 107
|
|
| Intangible Assets |
270
|
218
|
166
|
131
|
150
|
202
|
196
|
112
|
58
|
29
|
|
| Goodwill |
0
|
0
|
0
|
419
|
419
|
4 581
|
4 581
|
332
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1 451
|
0
|
32
|
0
|
|
| Long-Term Investments |
754
|
3 233
|
6 300
|
10 962
|
17 460
|
14 675
|
17 418
|
64 349
|
23 364
|
5 220
|
|
| Other Long-Term Assets |
346
|
428
|
1 194
|
2 603
|
2 551
|
6 198
|
10 250
|
6 873
|
34 353
|
20 424
|
|
| Other Assets |
0
|
0
|
0
|
419
|
419
|
4 581
|
4 581
|
332
|
0
|
0
|
|
| Total Assets |
23 090
N/A
|
40 523
+76%
|
73 978
+83%
|
101 838
+38%
|
139 433
+37%
|
221 447
+59%
|
239 962
+8%
|
198 307
-17%
|
132 474
-33%
|
71 948
-46%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
565
|
3 695
|
8 967
|
9 657
|
12 293
|
13 960
|
13 136
|
15 117
|
10 080
|
9 965
|
|
| Accrued Liabilities |
24
|
19
|
82
|
329
|
832
|
894
|
1 315
|
1 817
|
2 415
|
3 560
|
|
| Short-Term Debt |
1 000
|
1 000
|
865
|
9 396
|
15 632
|
38 194
|
22 935
|
14 578
|
20 763
|
19 905
|
|
| Current Portion of Long-Term Debt |
121
|
128
|
4 575
|
7 456
|
3 016
|
37 256
|
46 918
|
36 138
|
35 271
|
43 155
|
|
| Other Current Liabilities |
1 110
|
1 349
|
2 714
|
4 969
|
3 979
|
5 756
|
15 757
|
20 950
|
38 581
|
42 544
|
|
| Total Current Liabilities |
2 820
|
6 191
|
17 203
|
31 807
|
35 752
|
96 060
|
100 061
|
88 600
|
107 109
|
119 129
|
|
| Long-Term Debt |
10 104
|
10 749
|
6 050
|
8 016
|
30 756
|
12 330
|
31 312
|
18 889
|
5 182
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
995
|
1 391
|
3 496
|
2 108
|
1 155
|
915
|
253
|
|
| Other Liabilities |
0
|
15
|
65
|
700
|
756
|
656
|
656
|
656
|
3
|
0
|
|
| Total Liabilities |
12 924
N/A
|
16 956
+31%
|
23 319
+38%
|
41 518
+78%
|
68 711
+65%
|
112 542
+64%
|
134 137
+19%
|
109 300
-19%
|
113 209
+4%
|
119 382
+5%
|
|
| Equity | |||||||||||
| Common Stock |
6 918
|
7 979
|
8 889
|
9 100
|
9 405
|
11 105
|
11 105
|
12 656
|
13 180
|
13 180
|
|
| Retained Earnings |
2 438
|
1 904
|
2 633
|
9 526
|
10 662
|
7 688
|
2 376
|
33 149
|
106 322
|
173 000
|
|
| Additional Paid In Capital |
5 247
|
17 053
|
38 699
|
41 173
|
51 451
|
91 121
|
91 042
|
103 649
|
101 872
|
101 845
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
1 186
|
0
|
0
|
288
|
291
|
291
|
291
|
|
| Treasury Stock |
0
|
0
|
0
|
1 066
|
1 066
|
1 066
|
1 066
|
1 066
|
1 066
|
1 066
|
|
| Other Equity |
439
|
439
|
439
|
401
|
270
|
59
|
2 081
|
6 627
|
11 311
|
11 318
|
|
| Total Equity |
10 166
N/A
|
23 567
+132%
|
50 660
+115%
|
60 320
+19%
|
70 722
+17%
|
108 906
+54%
|
105 824
-3%
|
89 007
-16%
|
19 265
-78%
|
47 433
N/A
|
|
| Total Liabilities & Equity |
23 090
N/A
|
40 523
+76%
|
73 978
+83%
|
101 838
+38%
|
139 433
+37%
|
221 447
+59%
|
239 962
+8%
|
198 307
-17%
|
132 474
-33%
|
71 948
-46%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
13
|
16
|
17
|
17
|
18
|
19
|
19
|
23
|
4
|
4
|
|
| Preferred Shares Outstanding |
0
|
0
|
1
|
1
|
1
|
4
|
4
|
2
|
2
|
2
|
|