Coloray International Investment Co Ltd
KOSDAQ:900310
Balance Sheet
Balance Sheet Decomposition
Coloray International Investment Co Ltd
Coloray International Investment Co Ltd
Balance Sheet
Coloray International Investment 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 |
5
|
26
|
104
|
468
|
535
|
505
|
592
|
737
|
896
|
898
|
932
|
|
| Cash |
0
|
26
|
101
|
308
|
433
|
459
|
558
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
5
|
0
|
4
|
161
|
103
|
46
|
33
|
737
|
896
|
898
|
932
|
|
| Short-Term Investments |
0
|
1
|
0
|
4
|
21
|
63
|
81
|
123
|
4
|
8
|
8
|
|
| Total Receivables |
35
|
49
|
89
|
75
|
67
|
66
|
121
|
89
|
69
|
105
|
99
|
|
| Accounts Receivables |
35
|
46
|
88
|
75
|
67
|
66
|
121
|
89
|
69
|
101
|
98
|
|
| Other Receivables |
0
|
3
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
4
|
1
|
|
| Inventory |
32
|
32
|
27
|
37
|
46
|
49
|
39
|
48
|
49
|
88
|
89
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
1
|
121
|
91
|
|
| Total Current Assets |
73
|
108
|
221
|
585
|
670
|
686
|
835
|
1 000
|
1 020
|
1 219
|
1 219
|
|
| PP&E Net |
66
|
63
|
62
|
134
|
133
|
228
|
332
|
328
|
389
|
383
|
370
|
|
| PP&E Gross |
0
|
63
|
62
|
134
|
133
|
228
|
332
|
328
|
389
|
383
|
370
|
|
| Accumulated Depreciation |
0
|
26
|
34
|
42
|
52
|
64
|
75
|
96
|
119
|
139
|
166
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
13
|
12
|
12
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
1
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
9
|
11
|
2
|
2
|
2
|
2
|
37
|
|
| Other Long-Term Assets |
10
|
14
|
13
|
14
|
14
|
74
|
3
|
3
|
3
|
9
|
5
|
|
| Total Assets |
148
N/A
|
185
+25%
|
297
+60%
|
734
+147%
|
863
+18%
|
1 011
+17%
|
1 183
+17%
|
1 345
+14%
|
1 413
+5%
|
1 613
+14%
|
1 631
+1%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
17
|
11
|
15
|
17
|
6
|
12
|
11
|
16
|
8
|
47
|
59
|
|
| Accrued Liabilities |
0
|
2
|
3
|
5
|
5
|
5
|
6
|
8
|
4
|
3
|
4
|
|
| Short-Term Debt |
63
|
48
|
12
|
29
|
34
|
29
|
66
|
84
|
47
|
177
|
181
|
|
| Current Portion of Long-Term Debt |
0
|
4
|
20
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
3
|
4
|
9
|
14
|
8
|
8
|
15
|
17
|
11
|
13
|
14
|
|
| Total Current Liabilities |
83
|
69
|
59
|
65
|
52
|
55
|
99
|
124
|
70
|
240
|
259
|
|
| Long-Term Debt |
24
|
20
|
0
|
3
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
107
N/A
|
93
-14%
|
59
-36%
|
67
+14%
|
52
-23%
|
56
+8%
|
99
+77%
|
124
+25%
|
70
-44%
|
240
+242%
|
259
+8%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
34
|
336
|
336
|
336
|
336
|
336
|
398
|
398
|
398
|
|
| Retained Earnings |
41
|
93
|
203
|
331
|
475
|
619
|
748
|
885
|
945
|
974
|
975
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
|
| Total Equity |
41
N/A
|
93
+126%
|
237
+157%
|
667
+181%
|
811
+22%
|
955
+18%
|
1 084
+14%
|
1 221
+13%
|
1 343
+10%
|
1 372
+2%
|
1 373
+0%
|
|
| Total Liabilities & Equity |
148
N/A
|
185
+25%
|
297
+60%
|
734
+147%
|
863
+18%
|
1 011
+17%
|
1 183
+17%
|
1 345
+14%
|
1 413
+5%
|
1 613
+14%
|
1 631
+1%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
0
|
0
|
40
|
54
|
54
|
54
|
54
|
54
|
64
|
64
|
64
|
|