Fasoo Co Ltd
KOSDAQ:150900
Balance Sheet
Balance Sheet Decomposition
Fasoo Co Ltd
Fasoo Co Ltd
Balance Sheet
Fasoo Co Ltd
| 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 |
3 262
|
2 658
|
4 981
|
3 532
|
6 671
|
6 317
|
5 635
|
3 860
|
8 839
|
10 250
|
10 036
|
10 900
|
11 773
|
9 746
|
|
| Cash |
0
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
3 262
|
2 657
|
4 980
|
3 531
|
6 670
|
6 315
|
5 633
|
3 860
|
8 839
|
10 250
|
10 036
|
10 900
|
11 773
|
9 746
|
|
| Short-Term Investments |
0
|
0
|
5 060
|
2 384
|
263
|
258
|
241
|
223
|
0
|
0
|
6 997
|
12 000
|
7 500
|
2 737
|
|
| Total Receivables |
6 244
|
9 757
|
10 310
|
12 562
|
13 951
|
11 079
|
13 429
|
19 011
|
16 917
|
13 946
|
10 048
|
9 664
|
7 459
|
9 592
|
|
| Accounts Receivables |
6 212
|
9 749
|
10 294
|
12 534
|
13 926
|
10 976
|
13 403
|
18 982
|
16 805
|
13 886
|
9 550
|
9 276
|
6 921
|
8 804
|
|
| Other Receivables |
32
|
8
|
16
|
28
|
25
|
103
|
26
|
29
|
112
|
60
|
497
|
389
|
537
|
788
|
|
| Other Current Assets |
483
|
566
|
1 363
|
1 916
|
2 845
|
3 119
|
3 077
|
2 935
|
1 065
|
877
|
435
|
744
|
353
|
757
|
|
| Total Current Assets |
9 989
|
12 981
|
21 714
|
20 395
|
23 730
|
20 773
|
22 381
|
26 029
|
26 821
|
25 073
|
27 516
|
33 308
|
27 084
|
22 832
|
|
| PP&E Net |
594
|
797
|
771
|
1 092
|
1 505
|
1 203
|
862
|
818
|
1 422
|
3 359
|
1 802
|
3 417
|
2 018
|
4 216
|
|
| PP&E Gross |
594
|
797
|
771
|
1 092
|
1 505
|
1 203
|
862
|
818
|
1 422
|
3 359
|
1 802
|
3 417
|
2 018
|
4 216
|
|
| Accumulated Depreciation |
2 189
|
2 530
|
2 876
|
3 162
|
3 611
|
4 099
|
4 580
|
5 012
|
6 952
|
8 789
|
10 566
|
11 474
|
13 118
|
14 045
|
|
| Intangible Assets |
4 427
|
4 623
|
4 958
|
6 593
|
10 038
|
12 558
|
13 678
|
14 201
|
13 484
|
11 118
|
9 529
|
8 334
|
7 411
|
8 416
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
153
|
153
|
153
|
153
|
153
|
153
|
0
|
0
|
1 240
|
|
| Note Receivable |
58
|
58
|
90
|
68
|
56
|
44
|
575
|
363
|
329
|
1 450
|
300
|
1 041
|
2 458
|
2 863
|
|
| Long-Term Investments |
120
|
156
|
0
|
0
|
0
|
306
|
208
|
709
|
513
|
907
|
609
|
643
|
2 659
|
4 996
|
|
| Other Long-Term Assets |
2 527
|
3 263
|
3 846
|
4 832
|
5 744
|
3 240
|
3 749
|
3 688
|
4 556
|
4 383
|
4 864
|
4 917
|
5 296
|
5 630
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
153
|
153
|
153
|
153
|
153
|
153
|
0
|
0
|
1 240
|
|
| Total Assets |
17 715
N/A
|
21 877
+23%
|
31 379
+43%
|
32 980
+5%
|
41 073
+25%
|
38 277
-7%
|
41 607
+9%
|
45 962
+10%
|
47 277
+3%
|
46 443
-2%
|
44 771
-4%
|
51 659
+15%
|
46 928
-9%
|
50 193
+7%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
1 293
|
789
|
1 497
|
731
|
1 942
|
3 298
|
1 105
|
2 194
|
2 807
|
1 606
|
1 493
|
2 898
|
1 533
|
2 030
|
|
| Accrued Liabilities |
928
|
1 195
|
1 138
|
1 312
|
687
|
732
|
1 495
|
1 581
|
2 290
|
2 461
|
2 362
|
2 515
|
2 699
|
2 910
|
|
| Short-Term Debt |
1 000
|
2 000
|
0
|
2 000
|
2 000
|
2 000
|
2 000
|
3 500
|
7 200
|
6 575
|
4 000
|
3 000
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
667
|
167
|
2 000
|
0
|
0
|
0
|
12 909
|
3 247
|
8 318
|
5 676
|
1 304
|
1 493
|
1 372
|
1 846
|
|
| Other Current Liabilities |
335
|
460
|
363
|
654
|
1 114
|
1 041
|
454
|
620
|
2 055
|
670
|
829
|
1 825
|
1 158
|
704
|
|
| Total Current Liabilities |
4 223
|
4 610
|
4 997
|
4 697
|
5 743
|
7 071
|
17 963
|
11 142
|
22 670
|
16 989
|
9 988
|
11 731
|
6 762
|
7 490
|
|
| Long-Term Debt |
2 167
|
2 000
|
0
|
0
|
5 352
|
12 835
|
4 208
|
6 305
|
1 129
|
1 243
|
79
|
1 499
|
257
|
1 557
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
457
|
500
|
493
|
336
|
418
|
524
|
619
|
|
| Other Liabilities |
1 742
|
1 787
|
2 382
|
3 184
|
3 843
|
4 970
|
5 138
|
7 078
|
6 954
|
7 678
|
8 338
|
6 033
|
4 915
|
4 489
|
|
| Total Liabilities |
8 132
N/A
|
8 397
+3%
|
7 379
-12%
|
7 880
+7%
|
14 937
+90%
|
24 877
+67%
|
27 309
+10%
|
24 981
-9%
|
31 254
+25%
|
26 403
-16%
|
18 740
-29%
|
19 680
+5%
|
12 458
-37%
|
14 155
+14%
|
|
| Equity | |||||||||||||||
| Common Stock |
3 024
|
3 097
|
3 980
|
4 000
|
4 038
|
4 071
|
4 071
|
4 773
|
4 804
|
5 577
|
5 815
|
5 817
|
5 833
|
5 843
|
|
| Retained Earnings |
1 403
|
5 029
|
6 321
|
7 630
|
7 918
|
4 800
|
4 060
|
4 963
|
10 257
|
11 404
|
7 775
|
18 045
|
20 320
|
22 496
|
|
| Additional Paid In Capital |
5 247
|
5 445
|
13 720
|
14 027
|
14 731
|
15 688
|
15 906
|
22 677
|
22 891
|
27 357
|
29 027
|
9 068
|
9 256
|
9 335
|
|
| Treasury Stock |
91
|
91
|
0
|
535
|
535
|
1 557
|
1 557
|
1 557
|
1 557
|
1 557
|
1 557
|
1 557
|
1 557
|
2 557
|
|
| Other Equity |
0
|
0
|
21
|
21
|
17
|
1
|
63
|
50
|
143
|
68
|
521
|
605
|
617
|
921
|
|
| Total Equity |
9 583
N/A
|
13 480
+41%
|
24 000
+78%
|
25 100
+5%
|
26 136
+4%
|
13 401
-49%
|
14 297
+7%
|
20 981
+47%
|
16 023
-24%
|
20 040
+25%
|
26 031
+30%
|
31 979
+23%
|
34 470
+8%
|
36 037
+5%
|
|
| Total Liabilities & Equity |
17 715
N/A
|
21 877
+23%
|
31 379
+43%
|
32 980
+5%
|
41 073
+25%
|
38 277
-7%
|
41 607
+9%
|
45 962
+10%
|
47 277
+3%
|
46 443
-2%
|
44 771
-4%
|
51 659
+15%
|
46 928
-9%
|
50 193
+7%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
6
|
6
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
11
|
11
|
11
|
11
|
11
|
|