DSK Co Ltd
KOSDAQ:109740
Balance Sheet
Balance Sheet Decomposition
DSK Co Ltd
DSK Co Ltd
Balance Sheet
DSK Co Ltd
| 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 |
662
|
1 920
|
939
|
2 505
|
6 392
|
14 486
|
11 698
|
5 606
|
4 329
|
7 695
|
11 390
|
11 805
|
40 324
|
65 422
|
62 250
|
25 798
|
13 156
|
46 311
|
36 423
|
15 204
|
14 086
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
61
|
23
|
23
|
85
|
80
|
135
|
57
|
|
| Cash Equivalents |
662
|
1 920
|
939
|
2 505
|
6 392
|
14 486
|
11 698
|
5 606
|
4 329
|
7 695
|
11 390
|
11 805
|
40 324
|
65 363
|
62 189
|
25 775
|
13 133
|
46 227
|
36 343
|
15 069
|
14 029
|
|
| Short-Term Investments |
28
|
40
|
42
|
2 042
|
0
|
0
|
141
|
91
|
91
|
6 141
|
7 152
|
7 994
|
5 411
|
1 042
|
4 447
|
11 864
|
32 308
|
22 443
|
12 624
|
26 866
|
20 000
|
|
| Total Receivables |
4 046
|
2 085
|
1 875
|
1 199
|
2 259
|
1 403
|
14 177
|
22 629
|
18 596
|
10 820
|
15 601
|
22 037
|
38 233
|
36 030
|
18 385
|
21 278
|
17 010
|
16 084
|
26 764
|
30 990
|
12 441
|
|
| Accounts Receivables |
4 046
|
1 899
|
1 783
|
1 057
|
2 074
|
854
|
13 599
|
22 377
|
18 116
|
10 625
|
15 553
|
22 037
|
32 939
|
35 866
|
18 104
|
20 013
|
16 567
|
15 915
|
16 143
|
23 652
|
11 911
|
|
| Other Receivables |
0
|
186
|
92
|
142
|
185
|
549
|
578
|
252
|
480
|
195
|
48
|
0
|
5 294
|
164
|
281
|
1 265
|
443
|
169
|
10 622
|
7 338
|
530
|
|
| Inventory |
2 607
|
5 790
|
6 848
|
4 099
|
4 778
|
8 604
|
2 160
|
1 971
|
2 493
|
1 544
|
1 487
|
3 232
|
7 322
|
2 485
|
4 348
|
4 277
|
6 356
|
18 651
|
21 247
|
4 838
|
22 468
|
|
| Other Current Assets |
91
|
29
|
40
|
85
|
88
|
164
|
309
|
129
|
1 652
|
405
|
1 140
|
935
|
2 143
|
6 165
|
389
|
593
|
810
|
2 239
|
2 620
|
4 467
|
3 743
|
|
| Total Current Assets |
7 434
|
9 863
|
9 744
|
9 931
|
13 517
|
24 658
|
28 485
|
30 426
|
27 161
|
26 605
|
36 769
|
46 004
|
93 432
|
111 144
|
89 818
|
63 811
|
69 639
|
105 728
|
99 678
|
82 365
|
72 737
|
|
| PP&E Net |
1 497
|
4 362
|
4 337
|
4 112
|
4 119
|
4 004
|
6 548
|
8 200
|
8 451
|
7 809
|
7 524
|
7 405
|
28 411
|
10 050
|
14 916
|
52 028
|
51 157
|
48 175
|
45 429
|
54 211
|
53 580
|
|
| PP&E Gross |
1 497
|
4 362
|
4 337
|
4 112
|
4 119
|
4 004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 050
|
14 916
|
52 028
|
51 157
|
48 175
|
45 429
|
54 211
|
53 580
|
|
| Accumulated Depreciation |
205
|
245
|
511
|
737
|
799
|
1 042
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 398
|
5 569
|
4 940
|
7 422
|
12 496
|
15 758
|
18 866
|
21 028
|
|
| Intangible Assets |
0
|
5
|
58
|
98
|
221
|
211
|
753
|
748
|
669
|
703
|
669
|
599
|
24 849
|
766
|
753
|
1 214
|
1 376
|
1 431
|
1 793
|
1 799
|
1 975
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
40
|
72
|
80
|
35
|
14
|
49
|
24
|
49
|
38
|
222
|
49
|
12 200
|
15 217
|
18 223
|
4 893
|
1 407
|
2 348
|
260
|
157
|
|
| Long-Term Investments |
14
|
21
|
30
|
37
|
95
|
579
|
2 862
|
1 184
|
226
|
679
|
618
|
494
|
7 571
|
28 694
|
42 955
|
33 632
|
32 803
|
31 156
|
42 326
|
29 951
|
33 770
|
|
| Other Long-Term Assets |
153
|
328
|
351
|
354
|
693
|
766
|
292
|
219
|
357
|
246
|
400
|
325
|
1 799
|
468
|
792
|
2 990
|
2 289
|
3 190
|
2 255
|
2 284
|
4 157
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
9 098
N/A
|
14 579
+60%
|
14 560
0%
|
14 603
+0%
|
18 725
+28%
|
30 253
+62%
|
38 955
+29%
|
40 826
+5%
|
36 888
-10%
|
36 090
-2%
|
46 019
+28%
|
55 047
+20%
|
180 283
+228%
|
163 322
-9%
|
164 451
+1%
|
171 898
+5%
|
162 157
-6%
|
191 086
+18%
|
193 829
+1%
|
170 870
-12%
|
166 376
-3%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
1 862
|
2 118
|
2 288
|
3 662
|
3 108
|
5 507
|
7 711
|
5 921
|
5 005
|
2 423
|
8 430
|
3 434
|
6 476
|
27 140
|
5 121
|
2 603
|
4 165
|
6 681
|
9 979
|
1 671
|
3 977
|
|
| Accrued Liabilities |
41
|
55
|
51
|
100
|
241
|
35
|
437
|
645
|
20
|
294
|
280
|
0
|
1 961
|
1 182
|
1 126
|
1 557
|
3 017
|
4 173
|
4 861
|
1 829
|
1 745
|
|
| Short-Term Debt |
0
|
250
|
125
|
0
|
0
|
140
|
392
|
767
|
1 012
|
460
|
252
|
1 000
|
1 000
|
3 581
|
3 500
|
1 000
|
8 000
|
8 000
|
8 000
|
8 000
|
8 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51 624
|
34 577
|
31 795
|
29 746
|
30 340
|
164
|
5 175
|
5 180
|
5 312
|
|
| Other Current Liabilities |
4 552
|
6 997
|
3 904
|
594
|
2 223
|
2 140
|
2 620
|
1 864
|
1 270
|
1 885
|
4 278
|
8 887
|
14 942
|
11 566
|
11 355
|
6 643
|
6 687
|
10 443
|
16 229
|
3 236
|
11 658
|
|
| Total Current Liabilities |
6 455
|
9 420
|
6 368
|
4 356
|
5 572
|
7 822
|
11 160
|
9 196
|
7 308
|
5 062
|
13 239
|
13 321
|
76 003
|
78 045
|
52 897
|
41 549
|
52 209
|
29 462
|
44 244
|
19 916
|
30 692
|
|
| Long-Term Debt |
1 209
|
2 083
|
2 808
|
1 958
|
1 958
|
1 818
|
3 426
|
2 660
|
1 768
|
252
|
0
|
0
|
3 000
|
3 000
|
0
|
238
|
263
|
200
|
143
|
122
|
524
|
|
| Deferred Income Tax |
0
|
0
|
17
|
41
|
0
|
0
|
32
|
0
|
0
|
0
|
0
|
0
|
5 045
|
1 322
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34 436
|
2 986
|
976
|
12 678
|
9 176
|
18 444
|
15 266
|
17 216
|
13 224
|
|
| Other Liabilities |
82
|
246
|
541
|
266
|
409
|
528
|
734
|
632
|
718
|
640
|
677
|
520
|
5 386
|
4 712
|
4 763
|
4 847
|
4 278
|
3 332
|
2 387
|
1 303
|
1 711
|
|
| Total Liabilities |
7 746
N/A
|
11 749
+52%
|
9 735
-17%
|
6 621
-32%
|
7 940
+20%
|
10 168
+28%
|
15 353
+51%
|
12 488
-19%
|
9 794
-22%
|
5 953
-39%
|
13 917
+134%
|
13 841
-1%
|
123 869
+795%
|
84 093
-32%
|
58 783
-30%
|
59 312
+1%
|
65 925
+11%
|
51 438
-22%
|
62 040
+21%
|
38 556
-38%
|
46 151
+20%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
200
|
1 000
|
1 000
|
1 250
|
1 250
|
3 250
|
3 250
|
3 250
|
3 250
|
3 250
|
3 250
|
3 250
|
3 250
|
10 150
|
10 177
|
10 177
|
10 177
|
13 512
|
13 512
|
13 512
|
13 512
|
|
| Retained Earnings |
1 152
|
1 834
|
3 828
|
4 986
|
7 789
|
9 974
|
14 253
|
18 860
|
17 557
|
20 218
|
22 215
|
31 319
|
36 059
|
7 323
|
29 644
|
38 302
|
23 274
|
22 906
|
16 921
|
19 284
|
1 691
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 746
|
1 746
|
6 860
|
6 860
|
6 860
|
6 860
|
6 876
|
6 876
|
6 638
|
16 538
|
65 278
|
66 258
|
67 074
|
67 074
|
108 890
|
108 890
|
110 774
|
110 869
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
55
|
2 280
|
635
|
605
|
735
|
969
|
1 828
|
2 540
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
802
|
802
|
802
|
351
|
351
|
0
|
0
|
3 976
|
2 287
|
2 140
|
3 757
|
4 217
|
6 216
|
9 222
|
3 006
|
|
| Other Equity |
0
|
5
|
3
|
0
|
0
|
0
|
41
|
169
|
229
|
144
|
112
|
0
|
459
|
510
|
404
|
193
|
67
|
709
|
351
|
207
|
302
|
|
| Total Equity |
1 352
N/A
|
2 830
+109%
|
4 825
+70%
|
7 983
+65%
|
10 785
+35%
|
20 085
+86%
|
23 602
+18%
|
28 338
+20%
|
27 094
-4%
|
30 137
+11%
|
32 102
+7%
|
41 207
+28%
|
56 413
+37%
|
79 229
+40%
|
105 668
+33%
|
112 586
+7%
|
96 231
-15%
|
139 648
+45%
|
131 789
-6%
|
132 313
+0%
|
120 225
-9%
|
|
| Total Liabilities & Equity |
9 098
N/A
|
14 579
+60%
|
14 560
0%
|
14 603
+0%
|
18 725
+28%
|
30 253
+62%
|
38 955
+29%
|
40 826
+5%
|
36 888
-10%
|
36 090
-2%
|
46 019
+28%
|
55 047
+20%
|
180 283
+228%
|
163 322
-9%
|
164 451
+1%
|
171 898
+5%
|
162 157
-6%
|
191 086
+18%
|
193 829
+1%
|
170 870
-12%
|
166 376
-3%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
1
|
4
|
4
|
4
|
4
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
20
|
20
|
20
|
20
|
27
|
26
|
26
|
25
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|