Incar Finance Service Co Ltd
KOSDAQ:211050
Balance Sheet
Balance Sheet Decomposition
Incar Finance Service Co Ltd
Incar Finance Service Co Ltd
Balance Sheet
Incar Finance Service Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
285
|
531
|
591
|
703
|
3 316
|
4 591
|
3 752
|
937
|
1 531
|
|
| Cash Equivalents |
285
|
531
|
591
|
703
|
3 316
|
4 591
|
3 752
|
937
|
1 531
|
|
| Total Receivables |
530
|
12 522
|
13 374
|
31 577
|
36 542
|
39 831
|
53 812
|
77 053
|
112 579
|
|
| Other Current Assets |
21 219
|
0
|
0
|
90 019
|
87 267
|
118 743
|
169 293
|
302 010
|
378 787
|
|
| Total Current Assets |
21 749
|
12 522
|
13 374
|
121 596
|
123 809
|
158 574
|
223 105
|
379 063
|
491 366
|
|
| PP&E Net |
4 806
|
4 522
|
4 747
|
8 639
|
7 384
|
12 386
|
11 636
|
11 794
|
11 561
|
|
| PP&E Gross |
0
|
0
|
0
|
8 639
|
7 384
|
12 386
|
11 636
|
11 794
|
11 561
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
7 350
|
8 826
|
11 914
|
15 074
|
17 077
|
16 894
|
|
| Intangible Assets |
414
|
396
|
1 373
|
1 609
|
1 250
|
1 497
|
1 836
|
3 108
|
5 015
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 857
|
|
| Note Receivable |
11 656
|
397
|
601
|
298
|
469
|
1 596
|
2 693
|
1 395
|
725
|
|
| Long-Term Investments |
5 214
|
12 460
|
11 783
|
13 215
|
24 053
|
8 250
|
7 714
|
34 117
|
75 339
|
|
| Other Long-Term Assets |
2 051
|
4 850
|
4 006
|
4 657
|
1 644
|
0
|
0
|
0
|
0
|
|
| Other Assets |
4 404
|
52 922
|
69 002
|
12 963
|
13 482
|
28 012
|
41 208
|
66 915
|
121 895
|
|
| Total Assets |
50 578
N/A
|
88 600
+75%
|
105 477
+19%
|
163 679
+55%
|
175 408
+7%
|
214 906
+23%
|
291 945
+36%
|
497 329
+70%
|
707 432
+42%
|
|
| Liabilities | ||||||||||
| Insurance Policy Liabilities |
0
|
52 114
|
66 234
|
100 601
|
84 463
|
88 142
|
108 011
|
0
|
0
|
|
| Accrued Liabilities |
862
|
0
|
0
|
1 153
|
1 021
|
1 429
|
2 903
|
2 637
|
2 924
|
|
| Short-Term Debt |
1 089
|
6 179
|
4 440
|
3 250
|
17 550
|
18 050
|
19 800
|
0
|
12 413
|
|
| Current Portion of Long-Term Debt |
3 990
|
1 000
|
500
|
5 253
|
4 405
|
6 016
|
6 628
|
25 658
|
37 033
|
|
| Other Current Liabilities |
25 150
|
11 148
|
12 629
|
24 081
|
27 588
|
118 088
|
149 763
|
279 745
|
416 329
|
|
| Total Current Liabilities |
31 091
|
18 327
|
17 569
|
33 738
|
50 565
|
143 583
|
179 094
|
308 040
|
468 699
|
|
| Long-Term Debt |
750
|
10 699
|
2 514
|
1 288
|
771
|
3 567
|
2 366
|
38 279
|
8 732
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3 459
|
9 213
|
19 598
|
31 333
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 074
|
|
| Other Liabilities |
6 004
|
16 449
|
8 247
|
14 230
|
14 524
|
22 817
|
27 859
|
34 663
|
51 407
|
|
| Total Liabilities |
37 845
N/A
|
97 590
+158%
|
94 564
-3%
|
149 857
+58%
|
150 323
+0%
|
173 426
+15%
|
218 532
+26%
|
400 580
+83%
|
559 097
+40%
|
|
| Equity | ||||||||||
| Common Stock |
2 247
|
1 481
|
2 247
|
2 247
|
2 247
|
2 247
|
5 138
|
5 138
|
5 138
|
|
| Retained Earnings |
4 086
|
13 424
|
1 566
|
7 535
|
18 798
|
35 193
|
55 981
|
82 408
|
140 912
|
|
| Additional Paid In Capital |
14 572
|
1 950
|
9 229
|
4 054
|
4 054
|
4 054
|
12 308
|
12 308
|
12 308
|
|
| Other Equity |
0
|
1 003
|
1 003
|
14
|
14
|
14
|
14
|
3 104
|
10 024
|
|
| Total Equity |
12 733
N/A
|
8 990
N/A
|
10 913
N/A
|
13 822
+27%
|
25 085
+81%
|
41 480
+65%
|
73 412
+77%
|
96 749
+32%
|
148 334
+53%
|
|
| Total Liabilities & Equity |
50 578
N/A
|
88 600
+75%
|
105 477
+19%
|
163 679
+55%
|
175 408
+7%
|
214 906
+23%
|
291 945
+36%
|
497 329
+70%
|
707 432
+42%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
6
|
6
|
9
|
9
|
9
|
45
|
51
|
50
|
49
|
|
| Preferred Shares Outstanding |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|