Zaigle Co Ltd
KOSDAQ:234920
Balance Sheet
Balance Sheet Decomposition
Zaigle Co Ltd
Zaigle Co Ltd
Balance Sheet
Zaigle Co Ltd
| 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 |
1 774
|
974
|
7 549
|
7 779
|
6 826
|
2 798
|
2 682
|
5 288
|
7 253
|
3 547
|
808
|
5 807
|
|
| Cash |
1 624
|
974
|
7 262
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 807
|
|
| Cash Equivalents |
150
|
0
|
287
|
7 779
|
6 826
|
2 798
|
2 682
|
5 288
|
7 253
|
3 547
|
808
|
0
|
|
| Short-Term Investments |
4 000
|
5 200
|
13 200
|
19 700
|
11 890
|
20 500
|
9 000
|
6 500
|
1 739
|
821
|
839
|
1 197
|
|
| Total Receivables |
2 335
|
13 223
|
6 692
|
3 737
|
3 040
|
1 486
|
785
|
1 622
|
718
|
1 144
|
742
|
1 172
|
|
| Accounts Receivables |
2 330
|
13 210
|
6 682
|
3 707
|
2 943
|
1 291
|
617
|
1 373
|
475
|
384
|
402
|
898
|
|
| Other Receivables |
5
|
13
|
10
|
30
|
97
|
195
|
168
|
249
|
243
|
760
|
341
|
274
|
|
| Inventory |
158
|
1 748
|
1 222
|
3 600
|
2 669
|
4 621
|
5 292
|
5 651
|
7 140
|
6 255
|
1 922
|
971
|
|
| Other Current Assets |
4
|
343
|
799
|
506
|
1 603
|
4 447
|
1 284
|
416
|
552
|
777
|
808
|
1 122
|
|
| Total Current Assets |
8 271
|
21 488
|
29 462
|
35 322
|
26 029
|
33 852
|
19 043
|
19 478
|
17 402
|
12 543
|
5 120
|
10 269
|
|
| PP&E Net |
2 320
|
3 661
|
3 849
|
29 502
|
41 227
|
42 812
|
42 161
|
41 179
|
38 747
|
38 237
|
37 808
|
36 748
|
|
| PP&E Gross |
2 320
|
3 661
|
3 849
|
29 502
|
41 227
|
42 812
|
42 161
|
41 179
|
38 747
|
38 237
|
37 808
|
36 748
|
|
| Accumulated Depreciation |
155
|
314
|
493
|
680
|
899
|
1 571
|
2 230
|
2 970
|
3 516
|
4 225
|
4 797
|
4 901
|
|
| Intangible Assets |
701
|
659
|
23 629
|
21 018
|
18 426
|
13 913
|
164
|
585
|
811
|
1 033
|
471
|
244
|
|
| Note Receivable |
0
|
16
|
10
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
2 675
|
891
|
1 122
|
1 294
|
1 327
|
9 107
|
8 321
|
7 347
|
|
| Other Long-Term Assets |
1 015
|
1 122
|
406
|
536
|
669
|
2 829
|
93
|
98
|
127
|
124
|
27
|
37
|
|
| Total Assets |
12 306
N/A
|
26 946
+119%
|
57 356
+113%
|
86 458
+51%
|
89 027
+3%
|
94 296
+6%
|
62 583
-34%
|
62 634
+0%
|
58 414
-7%
|
61 044
+5%
|
51 746
-15%
|
54 644
+6%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
744
|
1 343
|
1 424
|
1 514
|
1 967
|
708
|
120
|
225
|
306
|
11
|
0
|
0
|
|
| Accrued Liabilities |
34
|
85
|
35
|
252
|
93
|
114
|
112
|
57
|
117
|
340
|
121
|
90
|
|
| Short-Term Debt |
0
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
10 000
|
16 300
|
19 270
|
28 190
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
9 219
|
8 722
|
9 314
|
887
|
35
|
22
|
30
|
|
| Other Current Liabilities |
4 044
|
9 603
|
7 959
|
3 305
|
1 764
|
1 942
|
1 813
|
931
|
1 497
|
2 639
|
927
|
1 697
|
|
| Total Current Liabilities |
4 823
|
11 531
|
9 417
|
5 070
|
3 825
|
11 984
|
10 767
|
10 526
|
12 807
|
19 325
|
20 340
|
30 007
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
153
|
100
|
44
|
10
|
60
|
56
|
|
| Deferred Income Tax |
163
|
209
|
113
|
77
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
24
|
0
|
0
|
0
|
30
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
5 010
N/A
|
11 741
+134%
|
9 530
-19%
|
5 147
-46%
|
3 892
-24%
|
12 064
+210%
|
10 920
-9%
|
10 627
-3%
|
12 852
+21%
|
19 335
+50%
|
20 399
+6%
|
30 063
+47%
|
|
| Equity | |||||||||||||
| Common Stock |
640
|
640
|
909
|
6 765
|
6 765
|
6 765
|
6 765
|
6 765
|
6 765
|
6 765
|
6 765
|
6 765
|
|
| Retained Earnings |
6 656
|
14 565
|
26 553
|
35 866
|
39 604
|
33 367
|
3 453
|
4 193
|
437
|
4 173
|
14 534
|
21 301
|
|
| Additional Paid In Capital |
0
|
0
|
20 364
|
39 664
|
39 664
|
44 758
|
44 103
|
44 048
|
40 028
|
39 664
|
39 664
|
39 664
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
1 659
|
1 659
|
2 001
|
2 001
|
2 001
|
2 001
|
2 001
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
999
|
999
|
999
|
999
|
999
|
999
|
999
|
|
| Other Equity |
0
|
0
|
0
|
984
|
899
|
0
|
0
|
0
|
2 206
|
2 452
|
2 452
|
2 452
|
|
| Total Equity |
7 296
N/A
|
15 205
+108%
|
47 827
+215%
|
81 311
+70%
|
85 135
+5%
|
82 232
-3%
|
51 664
-37%
|
52 007
+1%
|
45 562
-12%
|
41 709
-8%
|
31 347
-25%
|
24 580
-22%
|
|
| Total Liabilities & Equity |
12 306
N/A
|
26 946
+119%
|
57 356
+113%
|
86 458
+51%
|
89 027
+3%
|
94 296
+6%
|
62 583
-34%
|
62 634
+0%
|
58 414
-7%
|
61 044
+5%
|
51 746
-15%
|
54 644
+6%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
1
|
1
|
2
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|