YAS Co Ltd
KOSDAQ:255440
Balance Sheet
Balance Sheet Decomposition
YAS Co Ltd
YAS Co Ltd
Balance Sheet
YAS 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 |
69
|
195
|
19 228
|
6 800
|
1 568
|
1 432
|
8
|
8
|
8
|
4 710
|
17 587
|
|
| Cash |
0
|
1
|
0
|
2
|
3
|
8
|
8
|
8
|
8
|
4 710
|
17 587
|
|
| Cash Equivalents |
69
|
194
|
19 228
|
6 798
|
1 565
|
1 424
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
7 911
|
2 722
|
12 000
|
62 180
|
82 942
|
88 291
|
42 312
|
46 551
|
43 071
|
35 309
|
6 206
|
|
| Total Receivables |
16 024
|
24 517
|
19 301
|
18 848
|
96 772
|
44 738
|
27 136
|
26 457
|
14 821
|
18 508
|
14 424
|
|
| Accounts Receivables |
16 024
|
21 687
|
19 288
|
18 505
|
92 205
|
40 560
|
23 897
|
23 339
|
11 991
|
16 489
|
9 248
|
|
| Other Receivables |
0
|
2 830
|
13
|
343
|
4 567
|
4 178
|
3 239
|
3 118
|
2 830
|
2 019
|
5 175
|
|
| Inventory |
994
|
2 313
|
1 134
|
3 604
|
8 800
|
14 808
|
10 974
|
21 701
|
25 690
|
25 729
|
22 214
|
|
| Other Current Assets |
2 744
|
935
|
846
|
1 379
|
1 773
|
2 046
|
4 034
|
4 690
|
6 827
|
3 798
|
4 808
|
|
| Total Current Assets |
27 741
|
30 682
|
52 510
|
92 810
|
191 854
|
151 315
|
96 356
|
127 334
|
105 913
|
88 054
|
65 238
|
|
| PP&E Net |
18 042
|
19 802
|
20 485
|
24 835
|
35 050
|
50 423
|
52 621
|
48 311
|
60 507
|
60 938
|
60 311
|
|
| PP&E Gross |
0
|
19 802
|
20 485
|
24 835
|
35 050
|
50 423
|
52 621
|
48 311
|
60 507
|
60 938
|
60 311
|
|
| Accumulated Depreciation |
0
|
6 304
|
7 190
|
8 091
|
9 102
|
11 043
|
12 020
|
14 082
|
15 859
|
17 911
|
19 865
|
|
| Intangible Assets |
2 712
|
2 316
|
1 964
|
1 816
|
1 463
|
1 060
|
723
|
683
|
1 409
|
1 309
|
405
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 531
|
1 454
|
0
|
|
| Note Receivable |
137
|
0
|
301
|
355
|
1 181
|
1 562
|
1 404
|
1 515
|
1 026
|
794
|
428
|
|
| Long-Term Investments |
5 220
|
5 346
|
5 070
|
5 243
|
5 649
|
7 122
|
44 658
|
43 878
|
43 494
|
45 589
|
45 886
|
|
| Other Long-Term Assets |
240
|
350
|
753
|
1 093
|
1 381
|
2 523
|
2 458
|
2 312
|
2 860
|
5 313
|
2 905
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 531
|
1 454
|
0
|
|
| Total Assets |
54 090
N/A
|
58 495
+8%
|
81 083
+39%
|
126 153
+56%
|
236 578
+88%
|
214 005
-10%
|
198 221
-7%
|
224 034
+13%
|
216 741
-3%
|
203 451
-6%
|
175 172
-14%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
7 582
|
7 873
|
15 771
|
8 082
|
18 167
|
4 580
|
8 433
|
10 150
|
4 927
|
5 087
|
3 241
|
|
| Accrued Liabilities |
0
|
417
|
1 625
|
1 860
|
4 498
|
1 933
|
2 218
|
1 830
|
1 075
|
1 147
|
1 157
|
|
| Short-Term Debt |
0
|
9 100
|
2 900
|
0
|
0
|
0
|
0
|
1 500
|
0
|
100
|
150
|
|
| Current Portion of Long-Term Debt |
10 010
|
1 077
|
1 388
|
375
|
0
|
420
|
470
|
409
|
389
|
324
|
290
|
|
| Other Current Liabilities |
949
|
3 210
|
4 191
|
7 904
|
67 574
|
47 948
|
21 600
|
44 437
|
42 550
|
34 268
|
26 227
|
|
| Total Current Liabilities |
18 541
|
21 676
|
25 875
|
18 220
|
90 239
|
54 882
|
32 721
|
58 325
|
48 942
|
40 927
|
31 065
|
|
| Long-Term Debt |
2 048
|
1 971
|
4 493
|
0
|
0
|
1 590
|
1 840
|
72
|
4 120
|
4 015
|
4 039
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
576
|
93
|
0
|
|
| Other Liabilities |
0
|
54
|
1 531
|
1 259
|
5 994
|
6 900
|
3 299
|
4 231
|
4 012
|
3 333
|
2 713
|
|
| Total Liabilities |
20 589
N/A
|
23 701
+15%
|
31 899
+35%
|
19 480
-39%
|
96 233
+394%
|
63 371
-34%
|
37 860
-40%
|
62 628
+65%
|
57 651
-8%
|
48 368
-16%
|
37 817
-22%
|
|
| Equity | ||||||||||||
| Common Stock |
2 600
|
5 400
|
5 655
|
6 505
|
6 569
|
6 569
|
6 569
|
6 569
|
6 569
|
6 569
|
6 569
|
|
| Retained Earnings |
18 510
|
19 560
|
32 244
|
48 484
|
84 511
|
94 362
|
104 091
|
104 792
|
103 316
|
99 901
|
89 914
|
|
| Additional Paid In Capital |
12 196
|
9 485
|
11 222
|
51 416
|
51 896
|
51 896
|
51 896
|
51 896
|
51 896
|
52 002
|
52 161
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
24
|
127
|
75
|
199
|
542
|
2 108
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
2 077
|
1 091
|
1 091
|
819
|
1 563
|
1 918
|
8 317
|
|
| Other Equity |
196
|
350
|
63
|
268
|
554
|
1 126
|
976
|
956
|
929
|
929
|
864
|
|
| Total Equity |
33 502
N/A
|
34 794
+4%
|
49 184
+41%
|
106 673
+117%
|
140 345
+32%
|
150 634
+7%
|
160 361
+6%
|
161 406
+1%
|
159 089
-1%
|
155 083
-3%
|
137 356
-11%
|
|
| Total Liabilities & Equity |
54 090
N/A
|
58 495
+8%
|
81 083
+39%
|
126 153
+56%
|
236 578
+88%
|
214 005
-10%
|
198 221
-7%
|
224 034
+13%
|
216 741
-3%
|
203 451
-6%
|
175 172
-14%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
10
|
11
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
|