Castelbajac Co Ltd
KOSDAQ:308100
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Castelbajac Co Ltd
KOSDAQ:308100
|
KR |
|
S
|
Southern Score Builders Berhad
KLSE:SSB8
|
HK |
Balance Sheet
Balance Sheet Decomposition
Castelbajac Co Ltd
Castelbajac Co Ltd
Balance Sheet
Castelbajac Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
4 202
|
13 959
|
15 122
|
20 166
|
18 560
|
4 024
|
1 350
|
3 681
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
|
| Cash Equivalents |
4 202
|
13 959
|
15 122
|
20 166
|
18 560
|
4 024
|
1 347
|
3 681
|
|
| Short-Term Investments |
0
|
0
|
500
|
2 845
|
3 372
|
865
|
720
|
721
|
|
| Total Receivables |
8 611
|
10 926
|
10 043
|
11 300
|
19 347
|
21 610
|
17 212
|
10 661
|
|
| Accounts Receivables |
3 907
|
6 036
|
4 138
|
7 120
|
8 912
|
4 494
|
6 916
|
5 212
|
|
| Other Receivables |
4 704
|
4 890
|
5 905
|
4 180
|
10 435
|
17 116
|
10 297
|
5 449
|
|
| Inventory |
35 031
|
34 885
|
37 141
|
35 253
|
28 650
|
27 223
|
24 192
|
24 895
|
|
| Other Current Assets |
118
|
3 103
|
3 395
|
738
|
1 021
|
1 757
|
1 431
|
1 928
|
|
| Total Current Assets |
47 961
|
62 873
|
66 201
|
70 302
|
70 950
|
55 480
|
44 906
|
41 886
|
|
| PP&E Net |
2 424
|
2 197
|
2 533
|
2 983
|
5 297
|
16 795
|
12 972
|
9 000
|
|
| PP&E Gross |
2 424
|
2 197
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
1 739
|
2 604
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
10 895
|
10 888
|
12 160
|
12 141
|
9 695
|
11 073
|
10 183
|
6 909
|
|
| Goodwill |
961
|
961
|
961
|
961
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
148
|
0
|
5 427
|
5 280
|
7 234
|
|
| Long-Term Investments |
2
|
2
|
5 000
|
6 476
|
7 062
|
10 578
|
8 463
|
7 974
|
|
| Other Long-Term Assets |
2 660
|
2 345
|
2 149
|
10 679
|
23 083
|
19 524
|
14 655
|
16 135
|
|
| Other Assets |
961
|
961
|
961
|
961
|
0
|
0
|
0
|
0
|
|
| Total Assets |
64 904
N/A
|
79 267
+22%
|
89 005
+12%
|
103 688
+16%
|
116 088
+12%
|
118 877
+2%
|
96 459
-19%
|
89 138
-8%
|
|
| Liabilities | |||||||||
| Accounts Payable |
1 346
|
5 220
|
1 729
|
2 175
|
3 233
|
1 781
|
3 090
|
5 505
|
|
| Accrued Liabilities |
437
|
296
|
165
|
212
|
266
|
298
|
443
|
329
|
|
| Short-Term Debt |
0
|
0
|
0
|
684
|
510
|
513
|
1 542
|
581
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
807
|
1 050
|
11 518
|
24 323
|
2 681
|
19 709
|
|
| Other Current Liabilities |
9 094
|
8 709
|
7 229
|
5 949
|
16 835
|
14 780
|
9 549
|
12 465
|
|
| Total Current Liabilities |
10 877
|
14 225
|
9 931
|
10 069
|
32 362
|
41 695
|
17 305
|
38 589
|
|
| Long-Term Debt |
0
|
0
|
253
|
10 259
|
12 653
|
14 881
|
21 797
|
9 203
|
|
| Deferred Income Tax |
593
|
584
|
584
|
584
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
43
|
46
|
|
| Other Liabilities |
1 523
|
1 671
|
1 558
|
1 299
|
1 082
|
1 400
|
1 056
|
922
|
|
| Total Liabilities |
12 993
N/A
|
16 480
+27%
|
12 327
-25%
|
22 212
+80%
|
46 097
+108%
|
57 977
+26%
|
40 115
-31%
|
48 668
+21%
|
|
| Equity | |||||||||
| Common Stock |
1 000
|
3 000
|
3 298
|
3 298
|
3 298
|
3 312
|
3 312
|
3 312
|
|
| Retained Earnings |
4 719
|
15 583
|
22 452
|
27 248
|
18 387
|
9 122
|
4 620
|
11 702
|
|
| Additional Paid In Capital |
46 214
|
44 214
|
50 943
|
50 943
|
48 458
|
51 229
|
51 229
|
51 229
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
1
|
147
|
207
|
198
|
96
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
2 576
|
2 576
|
2 576
|
|
| Other Equity |
22
|
10
|
15
|
14
|
5
|
20
|
44
|
111
|
|
| Total Equity |
51 911
N/A
|
62 787
+21%
|
76 678
+22%
|
81 476
+6%
|
69 991
-14%
|
60 900
-13%
|
56 344
-7%
|
40 470
-28%
|
|
| Total Liabilities & Equity |
64 904
N/A
|
79 267
+22%
|
89 005
+12%
|
103 688
+16%
|
116 088
+12%
|
118 877
+2%
|
96 459
-19%
|
89 138
-8%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
|