Asia Business Daily Co Ltd
KOSDAQ:127710
Balance Sheet
Balance Sheet Decomposition
Asia Business Daily Co Ltd
Asia Business Daily Co Ltd
Balance Sheet
Asia Business Daily Co Ltd
| 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 |
1 216
|
15 265
|
17 327
|
21 122
|
29 478
|
31 299
|
17 919
|
9 852
|
21 620
|
97 309
|
52 316
|
40 439
|
37 758
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37 758
|
|
| Cash Equivalents |
1 216
|
15 265
|
17 327
|
21 122
|
29 478
|
31 299
|
17 919
|
9 852
|
21 620
|
97 309
|
52 316
|
40 439
|
0
|
|
| Short-Term Investments |
0
|
30
|
200
|
17 020
|
24 213
|
8
|
3 998
|
0
|
672
|
0
|
3 255
|
4 727
|
39 639
|
|
| Total Receivables |
7 882
|
9 271
|
12 849
|
12 132
|
12 883
|
24 557
|
22 866
|
40 641
|
22 689
|
9 586
|
184 518
|
122 374
|
73 071
|
|
| Accounts Receivables |
7 882
|
8 402
|
11 926
|
11 243
|
12 883
|
12 715
|
9 843
|
10 149
|
13 266
|
8 835
|
12 094
|
10 851
|
10 407
|
|
| Other Receivables |
0
|
869
|
923
|
889
|
0
|
11 842
|
13 023
|
30 492
|
9 423
|
751
|
172 424
|
111 523
|
62 664
|
|
| Inventory |
35
|
24
|
1 954
|
3 654
|
80
|
50
|
61
|
55
|
5 673
|
12
|
116
|
102
|
96
|
|
| Other Current Assets |
250
|
5 479
|
6 262
|
7 636
|
0
|
8 282
|
1 625
|
1 001
|
5 739
|
10 834
|
6 396
|
3 216
|
3 326
|
|
| Total Current Assets |
9 384
|
30 069
|
38 591
|
61 564
|
66 655
|
64 197
|
46 469
|
51 548
|
56 393
|
117 742
|
246 601
|
170 858
|
153 891
|
|
| PP&E Net |
10 877
|
12 192
|
13 587
|
11 361
|
13 138
|
12 448
|
12 028
|
9 922
|
12 671
|
15 546
|
117 791
|
114 666
|
110 893
|
|
| PP&E Gross |
10 877
|
12 192
|
13 587
|
11 361
|
0
|
12 448
|
12 028
|
9 922
|
12 671
|
15 546
|
117 791
|
114 666
|
110 893
|
|
| Accumulated Depreciation |
2 572
|
9 990
|
11 316
|
9 355
|
0
|
6 445
|
4 700
|
5 037
|
6 698
|
5 331
|
27 096
|
23 512
|
23 609
|
|
| Intangible Assets |
2
|
1 677
|
1 372
|
3 258
|
2 646
|
3 001
|
821
|
225
|
7 443
|
32
|
1 742
|
1 500
|
334
|
|
| Goodwill |
0
|
1 823
|
2 011
|
1 989
|
1 989
|
1 989
|
0
|
0
|
5 682
|
0
|
24 092
|
27 247
|
0
|
|
| Note Receivable |
33
|
401
|
304
|
215
|
1 005
|
184
|
3
|
2 499
|
2 216
|
1 908
|
263 986
|
148 564
|
55 468
|
|
| Long-Term Investments |
0
|
122
|
85
|
2 555
|
11 721
|
44 572
|
92 875
|
66 032
|
87 248
|
98 621
|
58 862
|
80 495
|
43 378
|
|
| Other Long-Term Assets |
779
|
3 162
|
2 670
|
2 855
|
2 088
|
2 611
|
3 461
|
4 724
|
3 297
|
3 475
|
7 042
|
10 322
|
6 813
|
|
| Other Assets |
0
|
1 823
|
2 011
|
1 989
|
1 989
|
1 989
|
0
|
0
|
5 682
|
0
|
24 092
|
27 247
|
0
|
|
| Total Assets |
21 075
N/A
|
49 445
+135%
|
58 620
+19%
|
83 796
+43%
|
99 241
+18%
|
129 003
+30%
|
155 657
+21%
|
134 951
-13%
|
174 950
+30%
|
237 324
+36%
|
720 117
+203%
|
553 653
-23%
|
370 777
-33%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
3
|
107
|
151
|
8 871
|
138
|
138
|
143
|
3 948
|
166
|
808
|
733
|
777
|
|
| Accrued Liabilities |
1 299
|
1 770
|
1 472
|
2 086
|
0
|
2 013
|
2 795
|
2 655
|
4 860
|
6 601
|
7 831
|
7 961
|
10 377
|
|
| Short-Term Debt |
0
|
313
|
4 200
|
7 800
|
1 000
|
1 110
|
7 110
|
6 000
|
6 000
|
6 000
|
0
|
46 000
|
30 000
|
|
| Current Portion of Long-Term Debt |
8 309
|
1 327
|
1 437
|
117
|
0
|
242
|
322
|
13 057
|
9 613
|
4 946
|
1 086
|
193 902
|
139 329
|
|
| Other Current Liabilities |
3 167
|
6 815
|
5 911
|
8 235
|
1 628
|
12 765
|
15 695
|
5 274
|
15 270
|
25 794
|
316 002
|
41 889
|
39 996
|
|
| Total Current Liabilities |
12 776
|
10 227
|
13 127
|
18 390
|
11 498
|
16 267
|
26 059
|
27 129
|
39 692
|
43 507
|
325 727
|
290 485
|
220 478
|
|
| Long-Term Debt |
9 682
|
4 835
|
3 644
|
209
|
1 610
|
1 368
|
19 165
|
179
|
138
|
153
|
1 040
|
44 244
|
15 610
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
58
|
243
|
0
|
0
|
0
|
1 985
|
1 929
|
1 759
|
|
| Minority Interest |
0
|
8 788
|
10 018
|
10 576
|
24 209
|
30 178
|
806
|
548
|
3 937
|
0
|
50 679
|
42 222
|
38 809
|
|
| Other Liabilities |
4 638
|
2 444
|
2 663
|
2 099
|
2 055
|
2 609
|
4 699
|
5 033
|
7 339
|
35 309
|
150 635
|
5 861
|
3 221
|
|
| Total Liabilities |
27 097
N/A
|
26 294
-3%
|
29 452
+12%
|
31 275
+6%
|
39 373
+26%
|
50 480
+28%
|
49 360
-2%
|
31 793
-36%
|
51 106
+61%
|
78 969
+55%
|
530 066
+571%
|
384 741
-27%
|
279 876
-27%
|
|
| Equity | ||||||||||||||
| Common Stock |
3 839
|
29 971
|
9 990
|
28 135
|
28 135
|
28 135
|
28 135
|
12 754
|
12 754
|
15 103
|
17 452
|
17 452
|
17 452
|
|
| Retained Earnings |
29 430
|
26 470
|
552
|
6 584
|
11 605
|
20 326
|
48 857
|
50 218
|
53 905
|
78 432
|
97 984
|
78 371
|
1 349
|
|
| Additional Paid In Capital |
19 867
|
20 110
|
20 141
|
17 806
|
0
|
30 123
|
30 123
|
46 070
|
45 621
|
54 800
|
34 158
|
34 170
|
34 170
|
|
| Unrealized Security Profit/Loss |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
297
|
325
|
133
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
137
|
279
|
5
|
20 129
|
58
|
814
|
5 884
|
11 564
|
10 019
|
40 457
|
38 919
|
37 930
|
|
| Total Equity |
6 022
N/A
|
23 151
N/A
|
29 168
+26%
|
52 521
+80%
|
59 869
+14%
|
78 522
+31%
|
106 298
+35%
|
103 158
-3%
|
123 844
+20%
|
158 355
+28%
|
190 051
+20%
|
168 912
-11%
|
90 901
-46%
|
|
| Total Liabilities & Equity |
21 075
N/A
|
49 445
+135%
|
58 620
+19%
|
83 796
+43%
|
99 241
+18%
|
129 003
+30%
|
155 657
+21%
|
134 951
-13%
|
174 950
+30%
|
237 324
+36%
|
720 117
+203%
|
553 653
-23%
|
370 777
-33%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
3
|
20
|
20
|
25
|
25
|
25
|
25
|
26
|
26
|
30
|
35
|
35
|
35
|
|