Outin Futures Co Ltd
KOSDAQ:227610
Balance Sheet
Balance Sheet Decomposition
Outin Futures Co Ltd
Outin Futures Co Ltd
Balance Sheet
Outin Futures 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 |
682
|
8 997
|
7 438
|
1 713
|
7 650
|
6 618
|
2 628
|
3 751
|
1 392
|
12 180
|
1 418
|
|
| Cash Equivalents |
682
|
8 997
|
7 438
|
1 713
|
7 650
|
6 618
|
2 628
|
3 751
|
1 392
|
12 180
|
1 418
|
|
| Short-Term Investments |
3
|
0
|
0
|
14 000
|
0
|
5 200
|
6 061
|
5 909
|
5 732
|
5 372
|
6 711
|
|
| Total Receivables |
2 335
|
3 297
|
6 885
|
15 151
|
22 921
|
2 804
|
7 209
|
8 809
|
7 191
|
4 906
|
8 142
|
|
| Accounts Receivables |
2 212
|
3 059
|
6 686
|
15 147
|
22 684
|
2 475
|
6 355
|
3 409
|
3 286
|
4 303
|
5 332
|
|
| Other Receivables |
123
|
238
|
199
|
4
|
237
|
329
|
854
|
5 400
|
3 905
|
603
|
2 809
|
|
| Inventory |
692
|
1 263
|
4 444
|
6 219
|
9 190
|
13 468
|
14 688
|
11 207
|
9 086
|
9 135
|
9 776
|
|
| Other Current Assets |
226
|
517
|
818
|
1 177
|
1 574
|
1 418
|
1 004
|
661
|
7 799
|
2 790
|
2 870
|
|
| Total Current Assets |
3 939
|
14 073
|
19 585
|
38 260
|
41 336
|
29 508
|
31 589
|
30 337
|
31 199
|
34 383
|
28 916
|
|
| PP&E Net |
6 804
|
8 110
|
10 443
|
11 247
|
13 830
|
17 030
|
19 493
|
17 883
|
19 210
|
19 917
|
20 104
|
|
| PP&E Gross |
6 804
|
8 110
|
10 443
|
11 247
|
13 830
|
17 030
|
19 493
|
17 883
|
19 210
|
19 917
|
20 104
|
|
| Accumulated Depreciation |
885
|
1 370
|
2 060
|
2 687
|
4 394
|
6 712
|
8 782
|
9 904
|
11 417
|
9 878
|
11 292
|
|
| Intangible Assets |
160
|
122
|
83
|
545
|
918
|
900
|
822
|
589
|
472
|
369
|
283
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
300
|
175
|
0
|
0
|
0
|
50
|
50
|
|
| Long-Term Investments |
114
|
461
|
626
|
623
|
262
|
177
|
551
|
629
|
6 561
|
3 293
|
1 611
|
|
| Other Long-Term Assets |
783
|
1 122
|
1 470
|
1 997
|
3 015
|
6 517
|
1 143
|
1 098
|
993
|
2 227
|
2 277
|
|
| Total Assets |
11 800
N/A
|
23 888
+102%
|
32 208
+35%
|
52 673
+64%
|
59 660
+13%
|
54 307
-9%
|
53 599
-1%
|
50 536
-6%
|
58 435
+16%
|
60 238
+3%
|
53 241
-12%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
1 219
|
1 687
|
1 671
|
3 432
|
1 352
|
1 275
|
686
|
1 187
|
3 516
|
2 229
|
2 760
|
|
| Accrued Liabilities |
18
|
38
|
159
|
678
|
830
|
886
|
1 019
|
1 217
|
1 398
|
846
|
850
|
|
| Short-Term Debt |
5 069
|
5 079
|
2 982
|
0
|
0
|
7 597
|
7 000
|
9 700
|
9 927
|
10 754
|
10 214
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1 600
|
0
|
0
|
882
|
12 053
|
8 815
|
16 724
|
15 508
|
7 981
|
|
| Other Current Liabilities |
883
|
1 766
|
2 215
|
1 902
|
2 232
|
3 708
|
3 370
|
3 908
|
16 748
|
271
|
2 200
|
|
| Total Current Liabilities |
7 189
|
8 570
|
8 627
|
6 012
|
4 414
|
14 347
|
24 127
|
24 827
|
48 312
|
29 609
|
24 005
|
|
| Long-Term Debt |
0
|
927
|
0
|
0
|
516
|
3 429
|
5 868
|
5 278
|
53
|
5 584
|
5 331
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
286
|
0
|
0
|
0
|
1 145
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
15
|
1 964
|
2 012
|
2 102
|
2 183
|
2 312
|
|
| Other Liabilities |
342
|
339
|
375
|
716
|
1 130
|
2 402
|
2 874
|
2 959
|
1 491
|
1 395
|
1 419
|
|
| Total Liabilities |
7 532
N/A
|
9 835
+31%
|
9 002
-8%
|
6 728
-25%
|
6 060
-10%
|
20 162
+233%
|
31 191
+55%
|
31 051
0%
|
47 755
+54%
|
34 405
-28%
|
29 588
-14%
|
|
| Equity | ||||||||||||
| Common Stock |
400
|
2 450
|
2 450
|
5 000
|
5 000
|
5 000
|
5 000
|
11 089
|
11 838
|
15 826
|
17 792
|
|
| Retained Earnings |
3 868
|
5 672
|
14 825
|
14 320
|
21 976
|
2 520
|
10 309
|
18 267
|
33 472
|
33 861
|
40 517
|
|
| Additional Paid In Capital |
0
|
5 931
|
5 931
|
26 625
|
28 988
|
28 988
|
28 988
|
27 632
|
30 227
|
41 781
|
44 261
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1 093
|
1 397
|
4 454
|
4 454
|
4 484
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
2 364
|
2 364
|
2 364
|
2 367
|
2 367
|
2 367
|
2 367
|
|
| Total Equity |
4 268
N/A
|
14 053
+229%
|
23 206
+65%
|
45 944
+98%
|
53 600
+17%
|
34 145
-36%
|
22 409
-34%
|
19 485
-13%
|
10 680
-45%
|
25 833
+142%
|
23 653
-8%
|
|
| Total Liabilities & Equity |
11 800
N/A
|
23 888
+102%
|
32 208
+35%
|
52 673
+64%
|
59 660
+13%
|
54 307
-9%
|
53 599
-1%
|
50 536
-6%
|
58 435
+16%
|
60 238
+3%
|
53 241
-12%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
15
|
17
|
17
|
20
|
20
|
20
|
20
|
22
|
24
|
32
|
35
|
|