KSS Line Ltd
KRX:044450
Balance Sheet
Balance Sheet Decomposition
KSS Line Ltd
KSS Line Ltd
Balance Sheet
KSS Line Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | 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 |
6 720
|
5 211
|
14 335
|
10 557
|
2 110
|
2 150
|
7 921
|
17 259
|
21 630
|
26 598
|
11 428
|
5 928
|
3 624
|
7 252
|
6 641
|
15 045
|
48 838
|
24 315
|
39 625
|
50 971
|
38 035
|
32 532
|
69 636
|
115 603
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
140
|
67
|
139
|
178
|
33
|
167
|
0
|
2
|
4
|
3
|
3
|
4
|
3
|
1
|
4
|
|
| Cash Equivalents |
6 720
|
5 211
|
14 335
|
10 557
|
2 110
|
2 150
|
7 921
|
17 259
|
21 630
|
26 458
|
11 361
|
5 789
|
3 446
|
7 219
|
6 474
|
15 045
|
48 836
|
24 311
|
39 622
|
50 968
|
38 030
|
32 529
|
69 635
|
115 600
|
|
| Short-Term Investments |
8 370
|
9 070
|
6 820
|
6 820
|
10 160
|
6 866
|
6 559
|
5 162
|
3 250
|
1 269
|
2 071
|
1 766
|
1 689
|
2 740
|
2 317
|
1 793
|
1 223
|
1 272
|
1 463
|
860
|
888
|
939
|
222
|
107
|
|
| Total Receivables |
5 654
|
4 702
|
4 057
|
3 788
|
3 938
|
2 596
|
4 222
|
5 348
|
5 879
|
4 543
|
3 876
|
3 583
|
2 478
|
5 378
|
18 684
|
9 602
|
9 628
|
8 926
|
10 881
|
8 496
|
9 825
|
22 036
|
24 105
|
23 073
|
|
| Accounts Receivables |
4 403
|
4 023
|
3 862
|
3 735
|
3 175
|
2 299
|
3 950
|
4 920
|
4 301
|
4 316
|
3 532
|
2 934
|
1 714
|
4 451
|
3 863
|
8 757
|
8 383
|
8 060
|
9 763
|
6 097
|
8 291
|
18 259
|
21 538
|
21 375
|
|
| Other Receivables |
1 251
|
679
|
195
|
53
|
763
|
297
|
272
|
428
|
1 578
|
227
|
344
|
649
|
764
|
927
|
14 821
|
845
|
1 245
|
866
|
1 118
|
2 399
|
1 534
|
3 776
|
2 567
|
1 698
|
|
| Inventory |
1 377
|
1 495
|
1 422
|
1 277
|
2 031
|
1 662
|
1 873
|
2 386
|
3 796
|
2 940
|
3 691
|
3 213
|
3 230
|
3 976
|
3 211
|
3 324
|
5 688
|
7 674
|
10 608
|
10 609
|
17 820
|
18 737
|
19 159
|
20 709
|
|
| Other Current Assets |
1 002
|
1 705
|
7 053
|
3 060
|
820
|
360
|
505
|
1 144
|
1 264
|
1 672
|
1 809
|
1 743
|
2 473
|
2 831
|
3 124
|
2 071
|
2 562
|
2 785
|
1 644
|
1 560
|
1 566
|
8 288
|
20 577
|
12 888
|
|
| Total Current Assets |
23 124
|
22 184
|
33 687
|
25 502
|
19 059
|
13 635
|
21 080
|
31 298
|
35 820
|
37 021
|
22 876
|
16 232
|
13 494
|
22 177
|
33 977
|
31 834
|
67 939
|
44 972
|
64 222
|
72 496
|
68 133
|
82 532
|
133 699
|
172 381
|
|
| PP&E Net |
112 452
|
185 123
|
172 784
|
158 356
|
208 813
|
224 717
|
200 539
|
189 609
|
220 336
|
215 102
|
247 374
|
275 299
|
309 738
|
456 529
|
510 079
|
612 913
|
833 657
|
854 523
|
888 761
|
990 959
|
1 353 047
|
1 546 388
|
1 491 364
|
1 677 202
|
|
| PP&E Gross |
112 452
|
185 123
|
172 784
|
158 356
|
208 813
|
224 717
|
200 539
|
189 609
|
220 336
|
215 102
|
247 374
|
275 299
|
309 738
|
456 529
|
510 079
|
612 913
|
833 657
|
854 523
|
888 761
|
990 959
|
1 353 047
|
1 546 388
|
1 491 364
|
1 677 202
|
|
| Accumulated Depreciation |
28 367
|
39 207
|
52 886
|
66 290
|
81 102
|
97 590
|
116 858
|
133 727
|
149 269
|
111 556
|
58 494
|
64 803
|
74 653
|
95 550
|
120 823
|
148 932
|
142 895
|
180 502
|
219 007
|
246 819
|
329 302
|
405 332
|
427 203
|
550 784
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
647
|
763
|
515
|
292
|
434
|
423
|
408
|
491
|
461
|
511
|
492
|
530
|
819
|
821
|
1 666
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 927
|
17 651
|
15 976
|
14 907
|
15 178
|
0
|
0
|
0
|
0
|
0
|
0
|
964
|
203
|
47
|
136
|
|
| Long-Term Investments |
2 605
|
1 934
|
2 116
|
1 823
|
1 959
|
1 965
|
1 704
|
998
|
1 002
|
1 427
|
1 548
|
1 091
|
311
|
471
|
1 044
|
1 731
|
1 768
|
1 735
|
2 772
|
2 780
|
7 802
|
7 604
|
7 868
|
8 791
|
|
| Other Long-Term Assets |
10 728
|
6 733
|
991
|
921
|
703
|
709
|
659
|
663
|
704
|
0
|
0
|
0
|
314
|
148
|
158
|
1 102
|
908
|
942
|
972
|
2 801
|
15 753
|
21 626
|
22 235
|
31 827
|
|
| Total Assets |
148 909
N/A
|
215 974
+45%
|
209 577
-3%
|
186 601
-11%
|
230 534
+24%
|
241 025
+5%
|
223 983
-7%
|
222 568
-1%
|
257 861
+16%
|
258 124
+0%
|
290 211
+12%
|
309 112
+7%
|
339 056
+10%
|
494 936
+46%
|
545 680
+10%
|
647 988
+19%
|
904 763
+40%
|
902 633
0%
|
957 238
+6%
|
1 069 528
+12%
|
1 446 229
+35%
|
1 659 173
+15%
|
1 656 035
0%
|
1 892 004
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9 327
|
25 611
|
24 652
|
20 479
|
25 372
|
22 962
|
2 488
|
3 566
|
4 815
|
5 566
|
5 081
|
6 592
|
5 161
|
5 398
|
7 884
|
4 485
|
4 453
|
9 125
|
8 894
|
5 791
|
13 817
|
19 052
|
17 062
|
17 213
|
|
| Accrued Liabilities |
336
|
226
|
152
|
298
|
494
|
423
|
763
|
1 051
|
309
|
332
|
363
|
1 091
|
1 246
|
1 022
|
1 009
|
1 197
|
1 911
|
2 583
|
2 374
|
2 404
|
9 818
|
14 962
|
13 238
|
15 825
|
|
| Short-Term Debt |
1 500
|
1 500
|
1 500
|
7 410
|
6 500
|
11 558
|
0
|
0
|
9 042
|
0
|
25 661
|
7 380
|
282
|
8 647
|
26 121
|
17 806
|
54 421
|
32 306
|
55 576
|
70 048
|
73 405
|
87 684
|
65 838
|
92 455
|
|
| Current Portion of Long-Term Debt |
8 060
|
9 238
|
8 530
|
9 936
|
5 120
|
2 468
|
21 922
|
25 883
|
13 385
|
34 644
|
12 532
|
16 918
|
19 272
|
47 367
|
42 623
|
51 660
|
61 918
|
61 790
|
84 249
|
141 159
|
267 350
|
227 484
|
200 517
|
197 245
|
|
| Other Current Liabilities |
1 280
|
7 735
|
17 231
|
14 844
|
4 517
|
5 547
|
1 350
|
1 265
|
4 777
|
3 285
|
4 266
|
2 648
|
4 466
|
6 926
|
9 373
|
9 507
|
12 675
|
16 036
|
17 093
|
20 687
|
17 208
|
29 437
|
39 276
|
34 575
|
|
| Total Current Liabilities |
20 503
|
44 311
|
52 065
|
52 967
|
42 003
|
42 957
|
26 523
|
31 765
|
32 328
|
43 827
|
47 903
|
34 628
|
30 428
|
69 360
|
87 010
|
84 655
|
135 377
|
121 840
|
168 187
|
240 089
|
381 598
|
378 620
|
335 931
|
357 313
|
|
| Long-Term Debt |
40 059
|
32 033
|
26 328
|
13 734
|
9 946
|
5 228
|
3 488
|
12 956
|
21 399
|
94 893
|
98 723
|
127 479
|
139 325
|
230 990
|
237 162
|
317 518
|
531 521
|
519 463
|
495 576
|
550 921
|
712 582
|
867 030
|
890 929
|
994 403
|
|
| Deferred Income Tax |
0
|
0
|
525
|
3 272
|
6 012
|
4 500
|
3 165
|
1 702
|
1 976
|
3 419
|
2 896
|
2 559
|
2 251
|
2 298
|
2 348
|
2 415
|
2 013
|
1 955
|
1 870
|
1 608
|
2 437
|
1 875
|
1 769
|
2 081
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
258
|
362
|
402
|
357
|
0
|
0
|
50
|
19
|
3
|
74
|
75
|
73
|
0
|
0
|
0
|
|
| Other Liabilities |
55 369
|
101 714
|
78 285
|
51 659
|
89 686
|
87 143
|
72 792
|
80 246
|
90 961
|
6 670
|
7 026
|
7 125
|
6 297
|
7 939
|
7 031
|
7 391
|
8 467
|
9 980
|
10 606
|
8 054
|
6 787
|
5 368
|
6 926
|
8 709
|
|
| Total Liabilities |
115 930
N/A
|
178 057
+54%
|
157 204
-12%
|
121 632
-23%
|
147 648
+21%
|
139 828
-5%
|
105 968
-24%
|
126 668
+20%
|
146 664
+16%
|
149 066
+2%
|
156 910
+5%
|
172 194
+10%
|
178 658
+4%
|
310 587
+74%
|
333 550
+7%
|
412 028
+24%
|
677 397
+64%
|
653 235
-4%
|
676 312
+4%
|
800 747
+18%
|
1 103 477
+38%
|
1 252 892
+14%
|
1 235 555
-1%
|
1 362 506
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 991
|
4 991
|
4 991
|
4 991
|
4 991
|
4 991
|
5 796
|
5 796
|
5 796
|
5 796
|
5 796
|
5 796
|
5 796
|
5 796
|
5 796
|
11 593
|
11 593
|
11 593
|
11 593
|
11 593
|
11 593
|
11 593
|
11 593
|
11 593
|
|
| Retained Earnings |
9 112
|
19 432
|
33 889
|
44 045
|
61 962
|
80 273
|
86 399
|
65 064
|
80 612
|
85 098
|
107 840
|
119 490
|
144 327
|
161 795
|
183 245
|
194 312
|
214 982
|
229 202
|
252 509
|
260 296
|
308 786
|
345 425
|
353 238
|
401 148
|
|
| Additional Paid In Capital |
19 241
|
16 224
|
16 224
|
16 224
|
16 224
|
16 224
|
26 062
|
26 062
|
26 062
|
9 304
|
9 304
|
9 304
|
9 304
|
9 304
|
9 304
|
3 457
|
3 457
|
3 438
|
3 438
|
3 438
|
3 438
|
3 438
|
3 438
|
3 438
|
|
| Unrealized Security Profit/Loss |
311
|
311
|
311
|
225
|
225
|
225
|
243
|
563
|
265
|
194
|
293
|
295
|
345
|
253
|
35
|
14
|
104
|
104
|
104
|
104
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
55
|
55
|
55
|
65
|
65
|
65
|
0
|
460
|
1 008
|
1 348
|
2 017
|
1 053
|
0
|
976
|
7 045
|
1 358
|
3 629
|
6 107
|
5 552
|
5 552
|
5 552
|
3 614
|
3 614
|
3 614
|
|
| Other Equity |
0
|
2 363
|
2 363
|
0
|
0
|
0
|
0
|
0
|
0
|
10 401
|
12 670
|
3 675
|
1 316
|
8 683
|
20 793
|
27 941
|
859
|
11 168
|
18 834
|
1 097
|
24 487
|
49 439
|
55 826
|
116 933
|
|
| Total Equity |
32 978
N/A
|
37 917
+15%
|
52 374
+38%
|
64 969
+24%
|
82 886
+28%
|
101 197
+22%
|
118 014
+17%
|
95 900
-19%
|
111 198
+16%
|
109 058
-2%
|
133 301
+22%
|
136 918
+3%
|
160 398
+17%
|
184 350
+15%
|
212 130
+15%
|
235 960
+11%
|
227 366
-4%
|
249 398
+10%
|
280 926
+13%
|
268 781
-4%
|
342 752
+28%
|
406 280
+19%
|
420 480
+3%
|
529 497
+26%
|
|
| Total Liabilities & Equity |
148 909
N/A
|
215 974
+45%
|
209 577
-3%
|
186 601
-11%
|
230 534
+24%
|
241 025
+5%
|
223 983
-7%
|
222 568
-1%
|
257 861
+16%
|
258 124
+0%
|
290 211
+12%
|
309 112
+7%
|
339 056
+10%
|
494 936
+46%
|
545 680
+10%
|
647 988
+19%
|
904 763
+40%
|
902 633
0%
|
957 238
+6%
|
1 069 528
+12%
|
1 446 229
+35%
|
1 659 173
+15%
|
1 656 035
0%
|
1 892 004
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
20
|
20
|
20
|
20
|
20
|
20
|
23
|
23
|
23
|
23
|
22
|
23
|
23
|
23
|
22
|
23
|
23
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
|