JT Corp
KOSDAQ:089790
Balance Sheet
Balance Sheet Decomposition
JT Corp
JT Corp
Balance Sheet
JT Corp
| 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 |
2 698
|
77
|
114
|
1 117
|
3 213
|
425
|
388
|
4 254
|
3 600
|
1 620
|
5 540
|
10 249
|
12 111
|
2 718
|
904
|
1 390
|
4 094
|
7 635
|
17 992
|
23 205
|
32 185
|
26 185
|
10 988
|
25 649
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 718
|
0
|
0
|
0
|
0
|
12
|
19
|
16
|
12
|
23
|
9
|
|
| Cash Equivalents |
2 698
|
77
|
114
|
1 117
|
3 213
|
425
|
388
|
4 254
|
3 600
|
1 620
|
5 540
|
10 249
|
12 111
|
0
|
904
|
1 390
|
4 094
|
7 635
|
17 980
|
23 186
|
32 169
|
26 173
|
10 965
|
25 640
|
|
| Short-Term Investments |
10
|
1
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
1 012
|
300
|
0
|
3 000
|
4 083
|
0
|
0
|
0
|
0
|
150
|
512
|
9 813
|
13 185
|
25 728
|
21 987
|
|
| Total Receivables |
862
|
2 853
|
4 683
|
2 778
|
7 127
|
12 570
|
16 637
|
3 483
|
3 180
|
9 937
|
13 722
|
3 701
|
5 112
|
11 782
|
17 101
|
10 368
|
7 817
|
5 363
|
8 759
|
7 912
|
5 634
|
9 751
|
19 103
|
11 082
|
|
| Accounts Receivables |
419
|
2 497
|
4 619
|
2 732
|
6 977
|
5 554
|
6 372
|
3 129
|
2 457
|
9 929
|
13 712
|
2 856
|
3 658
|
11 766
|
14 931
|
7 588
|
5 489
|
5 019
|
8 578
|
7 580
|
5 289
|
9 187
|
18 263
|
10 604
|
|
| Other Receivables |
443
|
356
|
64
|
46
|
150
|
7 016
|
10 265
|
354
|
723
|
8
|
10
|
845
|
1 454
|
16
|
2 170
|
2 780
|
2 328
|
344
|
181
|
332
|
345
|
564
|
840
|
477
|
|
| Inventory |
392
|
406
|
667
|
959
|
847
|
1 208
|
564
|
1 006
|
98
|
603
|
452
|
1 171
|
2 040
|
1 729
|
1 708
|
311
|
2 330
|
4 936
|
10 905
|
4 058
|
7 464
|
10 475
|
11 035
|
3 565
|
|
| Other Current Assets |
34
|
55
|
33
|
23
|
11
|
60
|
102
|
91
|
86
|
2 174
|
1 533
|
939
|
430
|
9 219
|
1 776
|
1 403
|
3 513
|
960
|
344
|
102
|
127
|
344
|
491
|
544
|
|
| Total Current Assets |
3 996
|
3 393
|
5 497
|
4 906
|
11 197
|
14 262
|
17 691
|
8 835
|
6 964
|
15 346
|
21 547
|
16 059
|
22 693
|
29 532
|
21 490
|
13 473
|
17 754
|
18 893
|
38 151
|
35 789
|
55 224
|
59 941
|
67 346
|
62 827
|
|
| PP&E Net |
1 748
|
2 929
|
3 111
|
2 908
|
2 841
|
4 921
|
5 107
|
11 093
|
10 361
|
16 328
|
15 676
|
9 999
|
9 839
|
15 100
|
16 735
|
16 923
|
15 811
|
14 150
|
12 464
|
11 833
|
11 821
|
11 968
|
13 175
|
13 152
|
|
| PP&E Gross |
1 748
|
2 929
|
3 111
|
2 908
|
2 841
|
4 921
|
5 107
|
11 093
|
10 361
|
16 328
|
15 676
|
9 999
|
0
|
15 100
|
0
|
0
|
0
|
0
|
12 464
|
11 833
|
11 821
|
11 968
|
13 175
|
13 152
|
|
| Accumulated Depreciation |
974
|
1 253
|
1 798
|
2 354
|
2 874
|
3 271
|
2 506
|
1 314
|
1 740
|
961
|
1 492
|
1 132
|
0
|
2 770
|
0
|
0
|
0
|
0
|
5 698
|
6 315
|
6 987
|
7 617
|
8 708
|
9 729
|
|
| Intangible Assets |
1 181
|
1 391
|
2 121
|
1 914
|
1 217
|
923
|
1 878
|
2 485
|
1 039
|
2 751
|
2 755
|
1 200
|
1 228
|
776
|
953
|
811
|
689
|
835
|
1 024
|
1 041
|
2 052
|
2 183
|
2 169
|
2 544
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 030
|
686
|
537
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
280
|
286
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 892
|
4 963
|
5 100
|
66
|
202
|
512
|
|
| Long-Term Investments |
111
|
431
|
476
|
604
|
537
|
573
|
222
|
227
|
3
|
1 952
|
2 382
|
184
|
234
|
824
|
3 782
|
3 154
|
2 806
|
2 528
|
499
|
292
|
103
|
5 428
|
5 246
|
10 566
|
|
| Other Long-Term Assets |
219
|
252
|
345
|
195
|
97
|
139
|
389
|
876
|
1
|
186
|
250
|
1 856
|
848
|
1 650
|
7 131
|
6 713
|
5 365
|
5 614
|
0
|
588
|
2 228
|
1 252
|
1 345
|
1 553
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 030
|
686
|
537
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
7 254
N/A
|
8 396
+16%
|
11 549
+38%
|
10 526
-9%
|
15 889
+51%
|
20 819
+31%
|
25 307
+22%
|
23 796
-6%
|
18 654
-22%
|
36 564
+96%
|
42 611
+17%
|
29 298
-31%
|
34 842
+19%
|
48 910
+40%
|
50 777
+4%
|
41 611
-18%
|
42 426
+2%
|
42 020
-1%
|
57 030
+36%
|
54 506
-4%
|
76 527
+40%
|
80 838
+6%
|
89 483
+11%
|
91 155
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
663
|
335
|
2 466
|
1 794
|
4 186
|
5 100
|
3 305
|
2 047
|
2 880
|
4 196
|
4 234
|
1 124
|
1 215
|
2 470
|
4 186
|
1 103
|
3 863
|
2 721
|
10 058
|
3 253
|
3 019
|
4 804
|
4 301
|
1 664
|
|
| Accrued Liabilities |
95
|
104
|
4
|
122
|
175
|
341
|
287
|
307
|
194
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
969
|
789
|
1 362
|
2 815
|
2 566
|
1 942
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 680
|
0
|
0
|
14 206
|
12 480
|
10 200
|
9 360
|
13 600
|
10 000
|
15 800
|
16 273
|
|
| Current Portion of Long-Term Debt |
0
|
460
|
1 253
|
520
|
0
|
0
|
100
|
100
|
184
|
10 115
|
13 136
|
3 491
|
3 075
|
0
|
20 339
|
16 766
|
6 192
|
1 447
|
456
|
294
|
94
|
2 680
|
284
|
267
|
|
| Other Current Liabilities |
229
|
493
|
300
|
142
|
1 122
|
705
|
589
|
473
|
787
|
4 197
|
3 727
|
3 352
|
2 630
|
3 901
|
2 620
|
2 789
|
2 962
|
2 387
|
5 534
|
1 840
|
7 915
|
5 719
|
6 516
|
6 162
|
|
| Total Current Liabilities |
988
|
1 391
|
4 023
|
2 578
|
5 482
|
6 146
|
4 281
|
2 926
|
4 046
|
18 508
|
21 098
|
7 967
|
6 920
|
14 051
|
27 144
|
20 657
|
27 224
|
19 035
|
27 218
|
15 536
|
25 989
|
26 017
|
29 467
|
26 308
|
|
| Long-Term Debt |
0
|
240
|
120
|
0
|
300
|
300
|
2 990
|
1 800
|
1 616
|
2 258
|
1 566
|
600
|
8 633
|
7 536
|
1 000
|
6 158
|
0
|
834
|
3 113
|
6 965
|
4 486
|
219
|
226
|
101
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
603
|
|
| Other Liabilities |
139
|
117
|
165
|
165
|
249
|
318
|
457
|
362
|
437
|
3 081
|
2 335
|
688
|
577
|
522
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
|
| Total Liabilities |
1 127
N/A
|
1 748
+55%
|
4 308
+146%
|
2 743
-36%
|
6 079
+122%
|
6 764
+11%
|
7 728
+14%
|
5 088
-34%
|
6 100
+20%
|
23 847
+291%
|
24 998
+5%
|
9 255
-63%
|
16 130
+74%
|
22 125
+37%
|
28 144
+27%
|
26 816
-5%
|
27 224
+2%
|
19 869
-27%
|
30 331
+53%
|
22 511
-26%
|
30 475
+35%
|
26 236
-14%
|
29 693
+13%
|
27 052
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 743
|
2 266
|
2 266
|
2 266
|
2 266
|
2 836
|
2 836
|
2 836
|
2 976
|
3 113
|
3 113
|
3 113
|
3 113
|
3 494
|
3 736
|
3 736
|
3 863
|
5 008
|
5 158
|
5 158
|
5 158
|
5 158
|
5 158
|
5 158
|
|
| Retained Earnings |
1 334
|
1 858
|
2 451
|
2 992
|
5 016
|
6 567
|
9 591
|
10 723
|
3 970
|
4 522
|
4 715
|
7 462
|
5 418
|
11 771
|
6 163
|
3 656
|
3 836
|
1 675
|
2 113
|
7 317
|
21 229
|
36 269
|
41 761
|
45 942
|
|
| Additional Paid In Capital |
3 051
|
2 525
|
2 525
|
2 525
|
2 525
|
4 648
|
5 132
|
5 132
|
5 591
|
27 897
|
12 953
|
12 953
|
14 186
|
15 295
|
16 048
|
16 048
|
16 660
|
21 920
|
23 382
|
23 382
|
23 382
|
23 382
|
23 382
|
23 382
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
1
|
4
|
4
|
3
|
0
|
0
|
1 025
|
1 424
|
0
|
4
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 592
|
4 592
|
2 296
|
2 821
|
2 885
|
0
|
0
|
0
|
0
|
2 799
|
2 799
|
2 799
|
8 236
|
8 570
|
8 469
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
10 203
|
0
|
1 188
|
1 188
|
1 188
|
3 314
|
1 333
|
1 486
|
3 103
|
1 155
|
1 063
|
919
|
1 970
|
1 941
|
1 910
|
|
| Total Equity |
6 127
N/A
|
6 648
+9%
|
7 241
+9%
|
7 783
+7%
|
9 811
+26%
|
14 054
+43%
|
17 578
+25%
|
18 707
+6%
|
12 554
-33%
|
12 717
+1%
|
17 613
+38%
|
20 043
+14%
|
18 712
-7%
|
26 786
+43%
|
22 633
-16%
|
14 795
-35%
|
15 202
+3%
|
22 150
+46%
|
26 698
+21%
|
31 995
+20%
|
46 052
+44%
|
54 602
+19%
|
59 790
+10%
|
64 102
+7%
|
|
| Total Liabilities & Equity |
7 254
N/A
|
8 396
+16%
|
11 549
+38%
|
10 526
-9%
|
15 889
+51%
|
20 819
+31%
|
25 307
+22%
|
23 796
-6%
|
18 654
-22%
|
36 564
+96%
|
42 611
+17%
|
29 298
-31%
|
34 842
+19%
|
48 910
+40%
|
50 777
+4%
|
41 611
-18%
|
42 426
+2%
|
42 020
-1%
|
57 030
+36%
|
54 506
-4%
|
76 527
+40%
|
80 838
+6%
|
89 483
+11%
|
91 155
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
|