Barrel Co Ltd
KOSDAQ:267790
Balance Sheet
Balance Sheet Decomposition
Barrel Co Ltd
Barrel Co Ltd
Balance Sheet
Barrel Co Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
402
|
3 287
|
5 344
|
7 345
|
11 861
|
23 540
|
8 044
|
22 462
|
6 265
|
|
| Cash |
0
|
3
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Cash Equivalents |
402
|
3 284
|
5 343
|
7 345
|
11 860
|
23 539
|
8 044
|
22 462
|
6 265
|
|
| Short-Term Investments |
2
|
23
|
0
|
0
|
9 623
|
0
|
5 000
|
0
|
5 000
|
|
| Total Receivables |
240
|
391
|
1 525
|
1 575
|
2 563
|
2 519
|
1 288
|
843
|
2 051
|
|
| Accounts Receivables |
38
|
371
|
1 514
|
1 540
|
2 500
|
2 438
|
631
|
659
|
1 665
|
|
| Other Receivables |
202
|
20
|
11
|
35
|
63
|
81
|
657
|
185
|
387
|
|
| Inventory |
383
|
2 989
|
4 663
|
5 673
|
9 818
|
11 680
|
15 115
|
9 549
|
10 350
|
|
| Other Current Assets |
60
|
146
|
267
|
582
|
931
|
707
|
1 501
|
1 360
|
6 332
|
|
| Total Current Assets |
1 088
|
6 836
|
11 800
|
15 176
|
34 794
|
38 446
|
30 948
|
34 214
|
29 998
|
|
| PP&E Net |
139
|
312
|
867
|
1 120
|
4 378
|
17 413
|
16 169
|
15 159
|
14 067
|
|
| PP&E Gross |
139
|
312
|
867
|
1 120
|
4 378
|
17 413
|
16 169
|
15 159
|
14 067
|
|
| Accumulated Depreciation |
36
|
85
|
220
|
490
|
880
|
2 133
|
4 003
|
4 785
|
5 316
|
|
| Intangible Assets |
5
|
82
|
78
|
96
|
172
|
658
|
526
|
388
|
337
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
874
|
|
| Long-Term Investments |
21
|
26
|
53
|
119
|
46
|
52
|
56
|
0
|
0
|
|
| Other Long-Term Assets |
158
|
413
|
1 162
|
1 528
|
1 990
|
1 780
|
1 699
|
1 788
|
2 381
|
|
| Total Assets |
1 411
N/A
|
7 668
+443%
|
13 958
+82%
|
18 039
+29%
|
41 380
+129%
|
58 348
+41%
|
49 397
-15%
|
51 550
+4%
|
47 658
-8%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
67
|
105
|
36
|
325
|
236
|
710
|
41
|
231
|
833
|
|
| Accrued Liabilities |
6
|
76
|
9
|
0
|
116
|
142
|
98
|
105
|
283
|
|
| Short-Term Debt |
159
|
500
|
1 125
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1 738
|
2 646
|
2 359
|
11 568
|
|
| Other Current Liabilities |
234
|
1 150
|
864
|
1 111
|
2 573
|
2 297
|
1 269
|
1 520
|
1 926
|
|
| Total Current Liabilities |
465
|
1 832
|
2 034
|
1 437
|
2 924
|
4 887
|
4 053
|
4 215
|
14 610
|
|
| Long-Term Debt |
0
|
1 000
|
1 717
|
1 892
|
0
|
7 660
|
5 152
|
10 927
|
2 168
|
|
| Other Liabilities |
51
|
0
|
1 672
|
2 073
|
0
|
23
|
88
|
48
|
405
|
|
| Total Liabilities |
516
N/A
|
2 832
+449%
|
5 423
+91%
|
5 402
0%
|
2 924
-46%
|
12 570
+330%
|
9 293
-26%
|
15 189
+63%
|
17 183
+13%
|
|
| Equity | ||||||||||
| Common Stock |
102
|
102
|
2 727
|
2 727
|
3 881
|
3 909
|
3 943
|
3 943
|
3 943
|
|
| Retained Earnings |
594
|
4 536
|
8 249
|
12 244
|
16 638
|
23 515
|
17 318
|
10 328
|
4 419
|
|
| Additional Paid In Capital |
0
|
0
|
2 441
|
2 335
|
17 974
|
18 436
|
18 887
|
21 616
|
21 616
|
|
| Other Equity |
198
|
198
|
0
|
0
|
36
|
83
|
44
|
474
|
496
|
|
| Total Equity |
894
N/A
|
4 836
+441%
|
8 535
+76%
|
12 637
+48%
|
38 455
+204%
|
45 778
+19%
|
40 104
-12%
|
36 360
-9%
|
30 475
-16%
|
|
| Total Liabilities & Equity |
1 411
N/A
|
7 668
+443%
|
13 958
+82%
|
18 039
+29%
|
41 380
+129%
|
58 348
+41%
|
49 397
-15%
|
51 550
+4%
|
47 658
-8%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
8
|
8
|
8
|
8
|
8
|
|
| Preferred Shares Outstanding |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|