Rothwell International Co Ltd
KOSDAQ:900260
Balance Sheet
Balance Sheet Decomposition
Rothwell International Co Ltd
Rothwell International Co Ltd
Balance Sheet
Rothwell International 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 |
32
|
51
|
51
|
370
|
248
|
297
|
934
|
820
|
947
|
758
|
953
|
86
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
32
|
51
|
51
|
370
|
248
|
297
|
934
|
820
|
947
|
758
|
953
|
86
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
5
|
1
|
0
|
250
|
72
|
36
|
11
|
2 171
|
|
| Total Receivables |
173
|
236
|
356
|
714
|
1 172
|
904
|
571
|
348
|
99
|
184
|
771
|
1 769
|
|
| Accounts Receivables |
144
|
217
|
231
|
408
|
781
|
263
|
364
|
187
|
33
|
154
|
657
|
523
|
|
| Other Receivables |
29
|
20
|
125
|
306
|
391
|
641
|
207
|
162
|
66
|
30
|
114
|
1 246
|
|
| Inventory |
49
|
65
|
50
|
61
|
83
|
66
|
38
|
37
|
57
|
141
|
176
|
676
|
|
| Other Current Assets |
50
|
50
|
68
|
49
|
36
|
119
|
128
|
16
|
8
|
13
|
1
|
36
|
|
| Total Current Assets |
303
|
403
|
525
|
1 194
|
1 543
|
1 386
|
1 671
|
1 470
|
1 183
|
1 132
|
1 912
|
4 738
|
|
| PP&E Net |
69
|
63
|
58
|
118
|
157
|
289
|
276
|
342
|
325
|
393
|
382
|
353
|
|
| PP&E Gross |
69
|
63
|
58
|
118
|
157
|
289
|
276
|
342
|
325
|
393
|
382
|
353
|
|
| Accumulated Depreciation |
33
|
39
|
45
|
51
|
58
|
75
|
90
|
107
|
122
|
147
|
176
|
204
|
|
| Intangible Assets |
1
|
1
|
1
|
1
|
1
|
7
|
6
|
5
|
4
|
4
|
3
|
3
|
|
| Note Receivable |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
2
|
2
|
2
|
2
|
1
|
38
|
6
|
6
|
5
|
5
|
0
|
|
| Other Long-Term Assets |
4
|
3
|
4
|
7
|
7
|
9
|
9
|
3
|
3
|
3
|
0
|
4
|
|
| Total Assets |
378
N/A
|
472
+25%
|
590
+25%
|
1 323
+124%
|
1 710
+29%
|
1 692
-1%
|
1 999
+18%
|
1 826
-9%
|
1 521
-17%
|
1 538
+1%
|
2 302
+50%
|
5 097
+121%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
63
|
62
|
68
|
111
|
177
|
30
|
69
|
19
|
13
|
233
|
772
|
3 081
|
|
| Accrued Liabilities |
6
|
7
|
6
|
10
|
16
|
6
|
3
|
3
|
2
|
3
|
4
|
4
|
|
| Short-Term Debt |
124
|
127
|
145
|
98
|
280
|
316
|
341
|
385
|
205
|
60
|
112
|
591
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
7
|
23
|
0
|
0
|
1
|
48
|
35
|
|
| Other Current Liabilities |
8
|
16
|
7
|
16
|
16
|
17
|
11
|
94
|
116
|
13
|
43
|
30
|
|
| Total Current Liabilities |
202
|
212
|
226
|
234
|
489
|
375
|
446
|
500
|
336
|
311
|
979
|
3 741
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
30
|
0
|
51
|
17
|
119
|
138
|
69
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
5
|
4
|
4
|
3
|
188
|
39
|
25
|
16
|
15
|
|
| Total Liabilities |
201
N/A
|
212
+5%
|
226
+7%
|
241
+7%
|
494
+105%
|
409
-17%
|
449
+10%
|
739
+65%
|
392
-47%
|
455
+16%
|
1 132
+149%
|
3 825
+238%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
145
|
675
|
675
|
675
|
919
|
919
|
1 004
|
1 004
|
1 004
|
1 004
|
|
| Retained Earnings |
112
|
202
|
221
|
400
|
551
|
617
|
634
|
190
|
161
|
77
|
158
|
250
|
|
| Additional Paid In Capital |
65
|
59
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
9
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|
| Other Equity |
0
|
0
|
0
|
8
|
1
|
5
|
12
|
8
|
21
|
17
|
23
|
33
|
|
| Total Equity |
176
N/A
|
260
+47%
|
364
+40%
|
1 082
+197%
|
1 215
+12%
|
1 283
+6%
|
1 550
+21%
|
1 087
-30%
|
1 129
+4%
|
1 082
-4%
|
1 170
+8%
|
1 271
+9%
|
|
| Total Liabilities & Equity |
378
N/A
|
472
+25%
|
590
+25%
|
1 323
+124%
|
1 710
+29%
|
1 692
-1%
|
1 999
+18%
|
1 826
-9%
|
1 521
-17%
|
1 538
+1%
|
2 302
+50%
|
5 097
+121%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
0
|
0
|
68
|
102
|
102
|
101
|
141
|
28
|
36
|
36
|
36
|
36
|
|