Golfzon Co Ltd
KOSDAQ:215000
Balance Sheet
Balance Sheet Decomposition
Golfzon Co Ltd
Golfzon Co Ltd
Balance Sheet
Golfzon Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
54 543
|
31 361
|
110 551
|
59 128
|
15 999
|
23 464
|
68 964
|
88 413
|
102 659
|
133 657
|
|
| Cash |
7
|
6
|
4
|
34
|
38
|
20
|
53
|
50
|
103
|
57
|
|
| Cash Equivalents |
54 536
|
31 355
|
110 547
|
59 094
|
15 961
|
23 444
|
68 911
|
88 363
|
102 557
|
133 600
|
|
| Short-Term Investments |
155
|
17 931
|
5 358
|
50 000
|
29 000
|
57 247
|
107 950
|
113 866
|
25 345
|
25 091
|
|
| Total Receivables |
19 261
|
25 038
|
29 302
|
20 502
|
19 414
|
18 422
|
28 982
|
38 976
|
63 717
|
92 607
|
|
| Accounts Receivables |
15 370
|
14 338
|
18 190
|
19 108
|
17 163
|
17 172
|
23 207
|
32 154
|
58 649
|
88 253
|
|
| Other Receivables |
3 891
|
10 700
|
11 112
|
1 394
|
2 251
|
1 250
|
5 776
|
6 822
|
5 068
|
4 354
|
|
| Inventory |
3 109
|
12 660
|
13 130
|
10 498
|
10 880
|
10 449
|
25 162
|
47 810
|
83 286
|
60 751
|
|
| Other Current Assets |
4 229
|
2 793
|
2 251
|
5 137
|
6 439
|
8 475
|
11 339
|
17 664
|
26 891
|
16 754
|
|
| Total Current Assets |
81 296
|
89 782
|
160 592
|
145 265
|
81 730
|
118 057
|
242 397
|
306 730
|
301 898
|
328 860
|
|
| PP&E Net |
77 872
|
73 081
|
71 606
|
83 643
|
175 938
|
188 425
|
173 643
|
185 923
|
210 927
|
208 420
|
|
| PP&E Gross |
77 872
|
73 081
|
71 606
|
83 643
|
175 938
|
188 425
|
173 643
|
185 923
|
210 927
|
208 420
|
|
| Accumulated Depreciation |
17 807
|
13 726
|
14 295
|
17 750
|
32 906
|
59 502
|
83 669
|
51 777
|
138 289
|
123 627
|
|
| Intangible Assets |
6 115
|
6 528
|
7 831
|
9 424
|
19 834
|
20 720
|
20 677
|
36 148
|
36 538
|
30 633
|
|
| Goodwill |
0
|
0
|
0
|
127
|
127
|
127
|
127
|
17 148
|
8 850
|
5 437
|
|
| Note Receivable |
1 389
|
3 748
|
2 210
|
1 150
|
922
|
1 050
|
2 622
|
2 790
|
36 979
|
53 367
|
|
| Long-Term Investments |
4 411
|
9 513
|
4 276
|
5 019
|
10 117
|
8 807
|
11 466
|
8 997
|
21 143
|
12 633
|
|
| Other Long-Term Assets |
7 050
|
5 262
|
7 158
|
9 430
|
23 919
|
30 107
|
32 669
|
32 260
|
21 288
|
26 149
|
|
| Other Assets |
0
|
0
|
0
|
127
|
127
|
127
|
127
|
17 148
|
8 850
|
5 437
|
|
| Total Assets |
178 132
N/A
|
187 914
+5%
|
253 672
+35%
|
254 058
+0%
|
312 587
+23%
|
367 294
+18%
|
483 601
+32%
|
589 996
+22%
|
637 622
+8%
|
665 499
+4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4 808
|
4 557
|
4 470
|
4 280
|
3 056
|
4 089
|
7 528
|
18 425
|
9 315
|
10 074
|
|
| Accrued Liabilities |
5 954
|
4 542
|
5 191
|
5 744
|
5 945
|
12 213
|
22 921
|
19 603
|
14 192
|
13 139
|
|
| Short-Term Debt |
20 000
|
27 500
|
23 333
|
18 333
|
833
|
0
|
0
|
6 700
|
6 700
|
6 700
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
12 971
|
15 986
|
18 255
|
19 253
|
20 422
|
16 989
|
|
| Other Current Liabilities |
20 041
|
19 852
|
18 925
|
25 983
|
38 260
|
48 594
|
81 462
|
93 220
|
100 398
|
102 282
|
|
| Total Current Liabilities |
50 803
|
56 451
|
51 918
|
54 340
|
61 066
|
80 882
|
130 166
|
157 202
|
151 028
|
149 184
|
|
| Long-Term Debt |
15 000
|
7 500
|
9 167
|
833
|
43 119
|
52 051
|
47 668
|
41 813
|
49 852
|
58 641
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
51
|
3 532
|
2 980
|
1 430
|
|
| Minority Interest |
0
|
46
|
113
|
0
|
0
|
1 008
|
4 054
|
11 187
|
8 352
|
7 168
|
|
| Other Liabilities |
3 475
|
3 314
|
3 206
|
3 965
|
8 359
|
8 790
|
13 814
|
14 289
|
8 084
|
9 544
|
|
| Total Liabilities |
69 278
N/A
|
67 311
-3%
|
64 404
-4%
|
59 138
-8%
|
112 544
+90%
|
142 731
+27%
|
195 753
+37%
|
228 022
+16%
|
220 296
-3%
|
225 966
+3%
|
|
| Equity | |||||||||||
| Common Stock |
3 138
|
3 138
|
3 138
|
3 138
|
3 138
|
3 138
|
3 138
|
3 138
|
3 138
|
3 138
|
|
| Retained Earnings |
36 533
|
47 982
|
117 260
|
122 567
|
127 177
|
152 523
|
213 156
|
304 769
|
356 641
|
377 964
|
|
| Additional Paid In Capital |
72 207
|
72 207
|
72 212
|
72 212
|
72 207
|
72 242
|
72 242
|
72 242
|
72 366
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
9
|
370
|
172
|
1
|
1
|
0
|
|
| Treasury Stock |
174
|
174
|
174
|
174
|
174
|
174
|
174
|
20 142
|
20 142
|
0
|
|
| Other Equity |
2 849
|
2 549
|
3 166
|
2 822
|
2 295
|
2 796
|
341
|
1 969
|
5 326
|
58 431
|
|
| Total Equity |
108 854
N/A
|
120 603
+11%
|
189 269
+57%
|
194 920
+3%
|
200 043
+3%
|
224 563
+12%
|
287 848
+28%
|
361 974
+26%
|
417 327
+15%
|
439 533
+5%
|
|
| Total Liabilities & Equity |
178 132
N/A
|
187 914
+5%
|
253 672
+35%
|
254 058
+0%
|
312 587
+23%
|
367 294
+18%
|
483 601
+32%
|
589 996
+22%
|
637 622
+8%
|
665 499
+4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|