Zero to Seven Inc
KOSDAQ:159580
Balance Sheet
Balance Sheet Decomposition
Zero to Seven Inc
Zero to Seven Inc
Balance Sheet
Zero to Seven Inc
| 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 |
4 334
|
7 579
|
4 979
|
10 412
|
5 122
|
5 331
|
10 739
|
13 820
|
19 560
|
9 583
|
15 185
|
12 476
|
13 700
|
10 475
|
9 702
|
|
| Cash |
0
|
0
|
0
|
0
|
1 438
|
5 331
|
0
|
6 219
|
0
|
8 920
|
15 185
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
4 334
|
7 579
|
4 979
|
10 412
|
3 684
|
0
|
10 739
|
7 601
|
19 560
|
663
|
0
|
12 476
|
13 700
|
10 475
|
9 702
|
|
| Short-Term Investments |
3 100
|
0
|
3 297
|
0
|
2 035
|
967
|
1 595
|
1 756
|
165
|
0
|
161
|
0
|
9 902
|
6
|
6
|
|
| Total Receivables |
19 473
|
18 016
|
16 256
|
19 863
|
23 138
|
32 613
|
22 695
|
19 010
|
22 428
|
22 481
|
10 755
|
8 346
|
9 247
|
13 627
|
15 508
|
|
| Accounts Receivables |
18 418
|
16 300
|
14 612
|
18 788
|
21 703
|
31 428
|
21 542
|
18 242
|
1 548
|
19 891
|
9 004
|
6 888
|
7 537
|
5 329
|
7 443
|
|
| Other Receivables |
1 055
|
1 716
|
1 644
|
1 075
|
1 435
|
1 185
|
1 153
|
768
|
20 880
|
2 590
|
1 751
|
1 458
|
1 710
|
8 298
|
8 065
|
|
| Inventory |
32 044
|
42 057
|
46 195
|
47 815
|
59 642
|
63 134
|
63 693
|
45 231
|
46 104
|
37 942
|
26 546
|
23 905
|
17 603
|
17 195
|
20 031
|
|
| Other Current Assets |
305
|
512
|
567
|
5 618
|
1 704
|
1 830
|
632
|
777
|
1 179
|
487
|
262
|
1 331
|
830
|
909
|
1 464
|
|
| Total Current Assets |
59 256
|
68 163
|
71 293
|
83 708
|
91 640
|
103 875
|
99 355
|
80 594
|
89 436
|
70 494
|
52 909
|
46 059
|
51 282
|
42 212
|
46 711
|
|
| PP&E Net |
1 704
|
2 187
|
2 134
|
2 580
|
3 289
|
6 858
|
5 702
|
4 264
|
19 276
|
30 291
|
29 847
|
27 962
|
25 404
|
24 489
|
22 556
|
|
| PP&E Gross |
1 704
|
2 187
|
2 134
|
2 580
|
3 289
|
6 858
|
5 702
|
4 264
|
0
|
30 291
|
29 847
|
27 962
|
25 404
|
24 489
|
22 556
|
|
| Accumulated Depreciation |
2 194
|
2 619
|
3 409
|
4 429
|
5 962
|
6 512
|
8 175
|
9 832
|
0
|
4 824
|
6 446
|
7 346
|
7 096
|
8 908
|
2 055
|
|
| Intangible Assets |
1 627
|
1 679
|
1 840
|
1 813
|
2 826
|
2 537
|
4 747
|
4 094
|
19 956
|
7 209
|
6 108
|
5 017
|
4 413
|
3 791
|
3 268
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 660
|
11 660
|
11 660
|
11 660
|
11 660
|
11 660
|
|
| Note Receivable |
40
|
210
|
187
|
0
|
0
|
2
|
0
|
0
|
2 375
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
25
|
336
|
1 633
|
0
|
2 580
|
1 859
|
1 386
|
4
|
2 936
|
5 955
|
8 526
|
6 261
|
2 952
|
4 427
|
3 196
|
|
| Other Long-Term Assets |
1 724
|
6 033
|
6 211
|
9 879
|
9 280
|
10 458
|
14 013
|
3 404
|
962
|
2 129
|
2 022
|
1 017
|
3 679
|
2 838
|
2 662
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 660
|
11 660
|
11 660
|
11 660
|
11 660
|
11 660
|
|
| Total Assets |
64 376
N/A
|
78 608
+22%
|
83 298
+6%
|
97 980
+18%
|
109 615
+12%
|
125 589
+15%
|
125 202
0%
|
92 358
-26%
|
134 940
+46%
|
127 738
-5%
|
111 072
-13%
|
97 977
-12%
|
99 390
+1%
|
89 418
-10%
|
90 053
+1%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
19 228
|
20 664
|
18 068
|
15 795
|
16 680
|
17 549
|
20 271
|
13 390
|
18 009
|
14 186
|
13 770
|
5 737
|
8 218
|
4 380
|
4 364
|
|
| Accrued Liabilities |
1 240
|
1 760
|
1 176
|
2 345
|
2 350
|
2 703
|
4 909
|
4 873
|
0
|
1 260
|
767
|
624
|
335
|
318
|
548
|
|
| Short-Term Debt |
9 243
|
12 004
|
11 472
|
0
|
6 171
|
9 601
|
693
|
655
|
0
|
3 800
|
7 000
|
7 000
|
7 000
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 000
|
11 727
|
1 057
|
869
|
475
|
581
|
450
|
|
| Other Current Liabilities |
16 068
|
21 165
|
21 414
|
20 650
|
22 709
|
24 501
|
19 275
|
15 064
|
19 400
|
14 048
|
8 657
|
3 407
|
2 599
|
2 013
|
3 344
|
|
| Total Current Liabilities |
45 779
|
55 594
|
52 130
|
38 790
|
47 911
|
54 353
|
45 148
|
33 981
|
57 409
|
45 021
|
31 251
|
17 637
|
18 627
|
7 291
|
8 706
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
10 000
|
30 000
|
30 000
|
10 000
|
3 859
|
2 985
|
2 396
|
860
|
434
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
1 740
|
2 415
|
1 820
|
1 089
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2 132
|
619
|
1 045
|
1 287
|
1 569
|
1 867
|
1 948
|
336
|
2 489
|
3 624
|
2 760
|
2 591
|
344
|
156
|
548
|
|
| Total Liabilities |
47 911
N/A
|
56 213
+17%
|
53 175
-5%
|
40 076
-25%
|
49 480
+23%
|
66 220
+34%
|
77 096
+16%
|
64 450
-16%
|
71 639
+11%
|
54 919
-23%
|
38 816
-29%
|
23 713
-39%
|
19 832
-16%
|
7 881
-60%
|
9 254
+17%
|
|
| Equity | ||||||||||||||||
| Common Stock |
4 270
|
4 270
|
4 270
|
5 770
|
6 145
|
6 145
|
6 145
|
6 145
|
10 016
|
10 016
|
10 016
|
10 016
|
10 016
|
10 016
|
10 016
|
|
| Retained Earnings |
12 040
|
17 578
|
25 762
|
29 220
|
28 686
|
27 615
|
17 131
|
2 257
|
8 761
|
53
|
641
|
470
|
4 491
|
5 293
|
4 476
|
|
| Additional Paid In Capital |
190
|
243
|
243
|
23 010
|
25 110
|
25 110
|
25 110
|
25 110
|
65 991
|
65 991
|
65 991
|
65 991
|
65 991
|
65 991
|
65 991
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 808
|
2 808
|
2 808
|
0
|
0
|
0
|
|
| Other Equity |
34
|
304
|
152
|
96
|
194
|
499
|
280
|
1 090
|
3 945
|
328
|
302
|
594
|
940
|
237
|
316
|
|
| Total Equity |
16 465
N/A
|
22 396
+36%
|
30 123
+35%
|
57 903
+92%
|
60 135
+4%
|
59 369
-1%
|
48 106
-19%
|
27 908
-42%
|
63 301
+127%
|
72 818
+15%
|
72 256
-1%
|
74 263
+3%
|
79 558
+7%
|
81 537
+2%
|
80 799
-1%
|
|
| Total Liabilities & Equity |
64 376
N/A
|
78 608
+22%
|
83 298
+6%
|
97 980
+18%
|
109 615
+12%
|
125 589
+15%
|
125 202
0%
|
92 358
-26%
|
134 940
+46%
|
127 738
-5%
|
111 072
-13%
|
97 977
-12%
|
99 390
+1%
|
89 418
-10%
|
90 053
+1%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
12
|
12
|
12
|
12
|
12
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
|