Yellow Balloon Tour Co Ltd
KOSDAQ:104620
Balance Sheet
Balance Sheet Decomposition
Yellow Balloon Tour Co Ltd
Yellow Balloon Tour Co Ltd
Balance Sheet
Yellow Balloon Tour Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
18 201
|
20 776
|
16 423
|
17 731
|
5 895
|
4 097
|
15 413
|
4 135
|
29 457
|
|
| Cash |
194
|
117
|
132
|
84
|
79
|
95
|
51
|
134
|
122
|
|
| Cash Equivalents |
18 007
|
20 659
|
16 291
|
17 647
|
5 816
|
4 002
|
15 362
|
4 001
|
29 335
|
|
| Short-Term Investments |
0
|
0
|
0
|
9 300
|
13 215
|
17 000
|
7 000
|
14 000
|
18 000
|
|
| Total Receivables |
10 988
|
12 888
|
14 375
|
14 751
|
508
|
1 431
|
7 170
|
21 795
|
14 771
|
|
| Accounts Receivables |
10 858
|
12 858
|
14 334
|
14 370
|
389
|
1 380
|
7 103
|
21 795
|
14 556
|
|
| Other Receivables |
130
|
30
|
41
|
381
|
119
|
51
|
66
|
0
|
215
|
|
| Inventory |
0
|
0
|
0
|
1 097
|
0
|
29
|
3 078
|
6 801
|
11 402
|
|
| Other Current Assets |
11 973
|
21 609
|
19 719
|
22 393
|
11 677
|
14 436
|
4 937
|
5 564
|
5 368
|
|
| Total Current Assets |
41 162
|
55 272
|
50 516
|
65 272
|
31 295
|
36 993
|
37 598
|
52 295
|
78 997
|
|
| PP&E Net |
30 982
|
32 951
|
36 106
|
37 741
|
36 148
|
26 200
|
28 785
|
30 097
|
31 149
|
|
| PP&E Gross |
30 982
|
32 951
|
36 106
|
37 741
|
36 148
|
26 200
|
28 785
|
30 097
|
31 149
|
|
| Accumulated Depreciation |
1 258
|
2 285
|
3 714
|
5 268
|
6 701
|
7 214
|
8 112
|
9 046
|
9 421
|
|
| Intangible Assets |
3 235
|
3 669
|
4 708
|
6 564
|
6 746
|
8 395
|
7 930
|
6 162
|
5 895
|
|
| Goodwill |
0
|
0
|
264
|
264
|
0
|
823
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
9 867
|
7 363
|
5 226
|
3 563
|
3 352
|
11 495
|
8 869
|
7 603
|
7 893
|
|
| Other Long-Term Assets |
1 685
|
1 083
|
1 641
|
1 579
|
2 054
|
4 048
|
9 818
|
9 123
|
11 209
|
|
| Other Assets |
0
|
0
|
264
|
264
|
0
|
823
|
0
|
0
|
0
|
|
| Total Assets |
86 931
N/A
|
100 337
+15%
|
98 461
-2%
|
114 982
+17%
|
79 595
-31%
|
87 954
+11%
|
93 000
+6%
|
105 280
+13%
|
135 143
+28%
|
|
| Liabilities | ||||||||||
| Accrued Liabilities |
4 151
|
6 702
|
6 089
|
5 344
|
1 617
|
2 035
|
4 088
|
5 215
|
6 868
|
|
| Short-Term Debt |
0
|
0
|
18 517
|
14 300
|
25 300
|
19 300
|
21 331
|
17 240
|
14 200
|
|
| Current Portion of Long-Term Debt |
26 000
|
19 833
|
0
|
268
|
146
|
11 901
|
5 538
|
5 716
|
16 254
|
|
| Other Current Liabilities |
30 880
|
37 902
|
33 358
|
37 961
|
2 792
|
10 420
|
29 167
|
36 230
|
57 212
|
|
| Total Current Liabilities |
61 031
|
64 437
|
57 963
|
57 873
|
29 855
|
43 657
|
60 125
|
64 400
|
94 533
|
|
| Long-Term Debt |
1 833
|
0
|
0
|
659
|
194
|
182
|
162
|
128
|
3 530
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
300
|
|
| Other Liabilities |
215
|
220
|
332
|
239
|
189
|
609
|
30
|
462
|
463
|
|
| Total Liabilities |
63 080
N/A
|
64 657
+3%
|
58 295
-10%
|
58 771
+1%
|
30 238
-49%
|
44 470
+47%
|
60 317
+36%
|
64 991
+8%
|
98 826
+52%
|
|
| Equity | ||||||||||
| Common Stock |
2 000
|
2 000
|
2 000
|
2 383
|
2 383
|
7 148
|
7 874
|
7 921
|
7 921
|
|
| Retained Earnings |
22 122
|
32 558
|
37 044
|
34 006
|
27 151
|
16 960
|
7 119
|
15 801
|
11 060
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
14 542
|
14 542
|
13 874
|
26 019
|
9 825
|
9 216
|
|
| Treasury Stock |
336
|
623
|
623
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
65
|
1 746
|
1 746
|
5 281
|
5 281
|
5 501
|
5 909
|
6 743
|
8 121
|
|
| Total Equity |
23 851
N/A
|
35 681
+50%
|
40 167
+13%
|
56 211
+40%
|
49 356
-12%
|
43 484
-12%
|
32 682
-25%
|
40 290
+23%
|
36 318
-10%
|
|
| Total Liabilities & Equity |
86 931
N/A
|
100 337
+15%
|
98 461
-2%
|
114 982
+17%
|
79 595
-31%
|
87 954
+11%
|
93 000
+6%
|
105 280
+13%
|
135 143
+28%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
5
|
5
|
14
|
16
|
16
|
16
|
|