Global Tax Free Co Ltd
KOSDAQ:204620
Balance Sheet
Balance Sheet Decomposition
Global Tax Free Co Ltd
Global Tax Free Co Ltd
Balance Sheet
Global Tax Free Co Ltd
| 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 |
294
|
214
|
172
|
46 314
|
79 976
|
74 991
|
44 356
|
681
|
5 325
|
48 823
|
76 273
|
|
| Cash |
0
|
0
|
0
|
0
|
79 976
|
74 991
|
44 356
|
543
|
719
|
28 823
|
54 273
|
|
| Cash Equivalents |
294
|
214
|
172
|
46 314
|
0
|
0
|
0
|
138
|
4 606
|
20 000
|
22 000
|
|
| Short-Term Investments |
12 508
|
12 733
|
12 856
|
0
|
0
|
0
|
0
|
19 904
|
13 194
|
19 798
|
11 998
|
|
| Total Receivables |
35
|
51
|
80
|
12 937
|
17 081
|
24 622
|
3 426
|
9 268
|
21 004
|
44 244
|
40 641
|
|
| Accounts Receivables |
34
|
30
|
67
|
0
|
4
|
0
|
999
|
7 024
|
3 964
|
864
|
757
|
|
| Other Receivables |
1
|
21
|
13
|
0
|
17 077
|
24 622
|
2 427
|
2 244
|
17 041
|
43 380
|
39 884
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
2 089
|
1 439
|
1 655
|
1 438
|
1 385
|
|
| Other Current Assets |
0
|
0
|
0
|
1 574
|
2 319
|
2 106
|
2 330
|
10 378
|
1 748
|
8 837
|
4 757
|
|
| Total Current Assets |
12 837
|
12 998
|
13 107
|
60 825
|
99 376
|
101 719
|
52 200
|
79 950
|
97 265
|
123 140
|
135 053
|
|
| PP&E Net |
0
|
0
|
0
|
3 544
|
3 126
|
7 861
|
4 714
|
2 910
|
2 623
|
1 399
|
2 616
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
3 126
|
7 861
|
4 714
|
2 910
|
2 623
|
1 399
|
2 616
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
3 798
|
7 282
|
8 907
|
13 278
|
11 874
|
11 880
|
13 064
|
|
| Intangible Assets |
0
|
0
|
0
|
2 805
|
4 070
|
5 956
|
7 257
|
9 596
|
8 164
|
3 489
|
3 183
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
3 287
|
9 898
|
11 174
|
11 043
|
7 070
|
4 921
|
|
| Long-Term Investments |
0
|
0
|
0
|
6 855
|
2 278
|
5 767
|
31 067
|
25 089
|
24 607
|
27 752
|
25 266
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1 919
|
3 316
|
1 947
|
1 332
|
1 268
|
1 658
|
4 082
|
3 498
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
3 287
|
9 898
|
11 174
|
11 043
|
7 070
|
4 921
|
|
| Total Assets |
12 837
N/A
|
12 998
+1%
|
13 107
+1%
|
75 948
+479%
|
112 165
+48%
|
126 536
+13%
|
106 469
-16%
|
129 987
+22%
|
145 359
+12%
|
166 932
+15%
|
174 537
+5%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 922
|
14 059
|
24 739
|
22 152
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
2 459
|
3 811
|
2 046
|
2 676
|
2 503
|
4 168
|
5 002
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
468
|
590
|
0
|
0
|
1 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
3 223
|
8 369
|
12 247
|
8 857
|
8 486
|
3 824
|
|
| Other Current Liabilities |
0
|
0
|
1
|
7 686
|
7 491
|
13 509
|
9 491
|
13 409
|
7 677
|
14 879
|
9 006
|
|
| Total Current Liabilities |
0
|
0
|
1
|
7 686
|
9 950
|
20 543
|
20 374
|
37 844
|
33 095
|
52 273
|
40 984
|
|
| Long-Term Debt |
1 314
|
1 352
|
1 392
|
1 373
|
15 446
|
19 807
|
1 263
|
1 476
|
1 990
|
1 121
|
508
|
|
| Deferred Income Tax |
48
|
39
|
38
|
0
|
1 213
|
757
|
1 475
|
2 157
|
1 393
|
260
|
110
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
142
|
10 058
|
11 440
|
18 792
|
19 110
|
18 692
|
|
| Other Liabilities |
0
|
0
|
0
|
2 846
|
11 641
|
12 527
|
2 557
|
1 131
|
3 275
|
4 683
|
4 564
|
|
| Total Liabilities |
1 362
N/A
|
1 392
+2%
|
1 431
+3%
|
11 906
+732%
|
38 250
+221%
|
53 776
+41%
|
35 727
-34%
|
54 048
+51%
|
58 545
+8%
|
77 447
+32%
|
64 858
-16%
|
|
| Equity | ||||||||||||
| Common Stock |
600
|
600
|
600
|
9 561
|
9 729
|
18 627
|
19 398
|
24 368
|
26 630
|
28 024
|
30 558
|
|
| Retained Earnings |
12
|
143
|
213
|
5 342
|
13 568
|
19 271
|
13 766
|
12 129
|
23 323
|
32 018
|
29 490
|
|
| Additional Paid In Capital |
10 863
|
10 863
|
10 863
|
58 997
|
62 745
|
54 201
|
57 777
|
78 126
|
91 519
|
102 651
|
120 888
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
146
|
929
|
1 692
|
1 691
|
1 612
|
1 813
|
1 377
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
12 038
|
15 881
|
15 881
|
2 765
|
5
|
5
|
4 005
|
|
| Other Equity |
0
|
0
|
0
|
9 857
|
58
|
2 528
|
2 626
|
9 971
|
6 394
|
7 353
|
6 895
|
|
| Total Equity |
11 475
N/A
|
11 607
+1%
|
11 676
+1%
|
64 042
+448%
|
73 915
+15%
|
72 761
-2%
|
70 742
-3%
|
75 938
+7%
|
86 815
+14%
|
89 485
+3%
|
109 679
+23%
|
|
| Total Liabilities & Equity |
12 837
N/A
|
12 998
+1%
|
13 107
+1%
|
75 948
+479%
|
112 165
+48%
|
126 536
+13%
|
106 469
-16%
|
129 987
+22%
|
145 359
+12%
|
166 932
+15%
|
174 537
+5%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
41
|
42
|
41
|
43
|
56
|
61
|
64
|
70
|
|