CarrieSoft Co Ltd
KOSDAQ:317530
Balance Sheet
Balance Sheet Decomposition
CarrieSoft Co Ltd
CarrieSoft Co Ltd
Balance Sheet
CarrieSoft Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
3 673
|
1 813
|
1 955
|
1 944
|
1 278
|
774
|
455
|
6 270
|
|
| Cash |
6
|
13
|
11
|
1
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
3 667
|
1 800
|
1 944
|
1 943
|
1 278
|
774
|
455
|
6 270
|
|
| Short-Term Investments |
0
|
5
|
4 505
|
3 036
|
2 355
|
0
|
0
|
2 662
|
|
| Total Receivables |
936
|
1 324
|
1 459
|
1 590
|
1 216
|
815
|
717
|
740
|
|
| Accounts Receivables |
864
|
1 324
|
1 423
|
694
|
648
|
437
|
376
|
228
|
|
| Other Receivables |
72
|
0
|
36
|
896
|
568
|
378
|
341
|
512
|
|
| Inventory |
219
|
360
|
883
|
771
|
727
|
594
|
378
|
305
|
|
| Other Current Assets |
178
|
252
|
422
|
124
|
545
|
868
|
624
|
211
|
|
| Total Current Assets |
5 006
|
3 755
|
9 224
|
7 465
|
6 121
|
3 052
|
2 174
|
10 188
|
|
| PP&E Net |
5 377
|
7 216
|
9 162
|
7 741
|
7 021
|
6 326
|
5 635
|
5 325
|
|
| PP&E Gross |
5 377
|
7 216
|
9 162
|
7 741
|
7 021
|
6 326
|
5 635
|
5 325
|
|
| Accumulated Depreciation |
271
|
798
|
1 751
|
2 248
|
3 093
|
3 300
|
3 979
|
3 674
|
|
| Intangible Assets |
30
|
77
|
150
|
726
|
584
|
476
|
651
|
184
|
|
| Goodwill |
0
|
0
|
0
|
530
|
530
|
530
|
449
|
0
|
|
| Long-Term Investments |
661
|
0
|
1 020
|
820
|
1 436
|
3 782
|
2 873
|
2 289
|
|
| Other Long-Term Assets |
523
|
1 156
|
1 577
|
1 270
|
1 305
|
782
|
242
|
357
|
|
| Other Assets |
0
|
0
|
0
|
530
|
530
|
530
|
449
|
0
|
|
| Total Assets |
11 597
N/A
|
12 204
+5%
|
21 134
+73%
|
18 552
-12%
|
16 997
-8%
|
14 947
-12%
|
12 024
-20%
|
18 342
+53%
|
|
| Liabilities | |||||||||
| Accounts Payable |
1
|
22
|
6
|
19
|
73
|
39
|
13
|
21
|
|
| Accrued Liabilities |
59
|
140
|
187
|
404
|
389
|
379
|
443
|
529
|
|
| Short-Term Debt |
0
|
1 550
|
1 000
|
1 000
|
1 000
|
1 250
|
4 325
|
4 350
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
410
|
252
|
337
|
345
|
159
|
162
|
|
| Other Current Liabilities |
270
|
519
|
421
|
1 961
|
1 722
|
745
|
577
|
710
|
|
| Total Current Liabilities |
329
|
2 230
|
2 024
|
3 635
|
3 522
|
2 760
|
5 517
|
5 772
|
|
| Long-Term Debt |
4 660
|
6 098
|
1 310
|
633
|
410
|
147
|
15
|
53
|
|
| Deferred Income Tax |
0
|
0
|
0
|
277
|
231
|
423
|
143
|
57
|
|
| Minority Interest |
0
|
0
|
0
|
191
|
348
|
116
|
74
|
110
|
|
| Other Liabilities |
433
|
1 511
|
49
|
363
|
494
|
510
|
550
|
397
|
|
| Total Liabilities |
5 422
N/A
|
9 840
+81%
|
3 384
-66%
|
5 099
+51%
|
5 004
-2%
|
3 955
-21%
|
6 300
+59%
|
6 170
-2%
|
|
| Equity | |||||||||
| Common Stock |
2 412
|
2 412
|
3 381
|
3 381
|
3 476
|
3 481
|
3 486
|
5 020
|
|
| Retained Earnings |
807
|
1 381
|
3 338
|
7 634
|
9 855
|
10 988
|
16 483
|
350
|
|
| Additional Paid In Capital |
2 972
|
3 147
|
18 809
|
18 809
|
19 207
|
19 253
|
19 299
|
7 700
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
|
| Treasury Stock |
0
|
1 800
|
1 078
|
1 078
|
1 078
|
1 078
|
908
|
1 259
|
|
| Other Equity |
16
|
13
|
24
|
25
|
244
|
324
|
311
|
342
|
|
| Total Equity |
6 175
N/A
|
2 364
-62%
|
17 750
+651%
|
13 453
-24%
|
11 993
-11%
|
10 992
-8%
|
5 724
-48%
|
12 172
+113%
|
|
| Total Liabilities & Equity |
11 597
N/A
|
12 204
+5%
|
21 134
+73%
|
18 552
-12%
|
16 997
-8%
|
14 947
-12%
|
12 024
-20%
|
18 342
+53%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
5
|
5
|
7
|
7
|
7
|
7
|
7
|
10
|
|
| Preferred Shares Outstanding |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|