Development Advance Solution Co Ltd
KRX:058730
Balance Sheet
Balance Sheet Decomposition
Development Advance Solution Co Ltd
Development Advance Solution Co Ltd
Balance Sheet
Development Advance Solution Co 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 |
1 032
|
2 537
|
1 048
|
6 679
|
3 637
|
3 384
|
9 597
|
4 714
|
8 517
|
4 272
|
4 518
|
2 854
|
7 882
|
4 226
|
15 254
|
13 165
|
10 809
|
15 245
|
16 206
|
22 814
|
20 814
|
53 945
|
46 505
|
53 166
|
|
| Cash Equivalents |
1 032
|
2 537
|
1 048
|
6 679
|
3 637
|
3 384
|
9 597
|
4 714
|
8 517
|
4 272
|
4 518
|
2 854
|
7 882
|
4 226
|
15 254
|
13 165
|
10 809
|
15 245
|
16 206
|
22 814
|
20 814
|
53 945
|
46 505
|
53 166
|
|
| Short-Term Investments |
416
|
161
|
20
|
50
|
107
|
2 023
|
3 049
|
4 420
|
78
|
476
|
336
|
525
|
59
|
57
|
40
|
3 067
|
1 729
|
3 982
|
498
|
1 945
|
1 608
|
3 250
|
7 694
|
8 023
|
|
| Total Receivables |
12 125
|
13 260
|
15 313
|
13 571
|
19 928
|
16 553
|
17 817
|
31 420
|
19 240
|
25 712
|
30 485
|
31 205
|
34 492
|
31 542
|
42 613
|
45 372
|
68 335
|
64 139
|
62 191
|
67 907
|
92 567
|
119 138
|
110 385
|
102 787
|
|
| Accounts Receivables |
11 967
|
13 140
|
15 204
|
13 542
|
19 914
|
16 538
|
17 814
|
31 135
|
19 220
|
25 710
|
30 386
|
31 171
|
33 243
|
31 116
|
38 269
|
43 344
|
68 151
|
59 715
|
56 177
|
65 978
|
88 460
|
110 667
|
102 126
|
85 164
|
|
| Other Receivables |
158
|
120
|
109
|
29
|
14
|
15
|
3
|
285
|
20
|
2
|
99
|
34
|
1 249
|
426
|
4 344
|
2 028
|
184
|
4 424
|
6 014
|
1 929
|
4 107
|
8 471
|
8 259
|
17 623
|
|
| Inventory |
1 732
|
2 410
|
4 114
|
6 495
|
6 271
|
6 010
|
6 522
|
15 225
|
15 057
|
18 609
|
22 764
|
21 116
|
25 065
|
22 600
|
24 949
|
23 786
|
57 717
|
39 193
|
37 270
|
21 840
|
41 543
|
41 466
|
30 655
|
26 651
|
|
| Other Current Assets |
16
|
38
|
17
|
69
|
234
|
310
|
701
|
1 469
|
1 054
|
474
|
254
|
164
|
703
|
426
|
585
|
1 056
|
5 420
|
5 143
|
4 290
|
2 923
|
2 286
|
4 831
|
6 614
|
7 071
|
|
| Total Current Assets |
15 321
|
18 405
|
20 512
|
26 864
|
30 177
|
28 280
|
37 686
|
57 248
|
43 946
|
49 543
|
58 357
|
55 864
|
68 202
|
58 851
|
83 441
|
86 446
|
144 010
|
127 701
|
120 454
|
117 431
|
158 819
|
222 629
|
201 853
|
197 699
|
|
| PP&E Net |
4 144
|
4 213
|
5 549
|
5 516
|
5 213
|
5 708
|
8 922
|
18 601
|
22 093
|
21 817
|
22 039
|
25 717
|
29 012
|
34 772
|
33 976
|
50 686
|
58 658
|
57 150
|
56 473
|
94 083
|
100 657
|
80 666
|
76 494
|
73 066
|
|
| PP&E Gross |
4 144
|
4 213
|
5 549
|
5 516
|
5 213
|
5 708
|
8 922
|
18 601
|
22 093
|
21 817
|
22 039
|
0
|
29 012
|
34 772
|
33 976
|
50 686
|
58 658
|
57 150
|
56 473
|
94 083
|
100 657
|
80 666
|
76 494
|
73 066
|
|
| Accumulated Depreciation |
2 004
|
2 340
|
3 100
|
3 553
|
4 179
|
4 643
|
5 096
|
5 896
|
7 931
|
7 172
|
8 397
|
0
|
11 435
|
13 651
|
16 352
|
19 732
|
23 054
|
23 988
|
27 704
|
32 434
|
37 736
|
42 286
|
10 012
|
53 820
|
|
| Intangible Assets |
9
|
3
|
158
|
97
|
77
|
48
|
3 337
|
3 941
|
4 776
|
3 981
|
6 572
|
3 465
|
3 747
|
3 731
|
3 985
|
2 599
|
2 912
|
5 664
|
5 854
|
5 922
|
5 572
|
5 148
|
4 497
|
4 231
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 522
|
1 187
|
803
|
803
|
803
|
803
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
354
|
906
|
460
|
312
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
2 584
|
2 541
|
20 844
|
|
| Long-Term Investments |
614
|
848
|
970
|
908
|
4 811
|
11 659
|
8 081
|
1 367
|
1 482
|
2 368
|
3 080
|
3 090
|
4 942
|
6 931
|
5 918
|
15 315
|
16 597
|
16 727
|
18 526
|
19 609
|
18 829
|
21 174
|
21 690
|
23 460
|
|
| Other Long-Term Assets |
197
|
595
|
581
|
992
|
1 348
|
1 458
|
48
|
142
|
86
|
849
|
467
|
388
|
1 399
|
1 609
|
1 379
|
2 041
|
3 717
|
5 174
|
11 884
|
11 312
|
13 847
|
13 114
|
12 157
|
4 634
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 522
|
1 187
|
803
|
803
|
803
|
803
|
|
| Total Assets |
20 285
N/A
|
24 064
+19%
|
27 769
+15%
|
34 377
+24%
|
41 627
+21%
|
47 153
+13%
|
58 074
+23%
|
81 300
+40%
|
72 382
-11%
|
78 758
+9%
|
90 870
+15%
|
89 430
-2%
|
107 763
+20%
|
106 206
-1%
|
128 774
+21%
|
157 087
+22%
|
225 895
+44%
|
212 417
-6%
|
214 714
+1%
|
249 544
+16%
|
298 527
+20%
|
346 118
+16%
|
320 035
-8%
|
324 736
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3 967
|
3 846
|
2 061
|
2 144
|
1 386
|
3 042
|
2 393
|
4 001
|
1 837
|
7 261
|
6 517
|
1 325
|
4 648
|
3 598
|
7 364
|
5 700
|
8 551
|
8 000
|
8 496
|
8 038
|
19 081
|
28 384
|
17 003
|
11 629
|
|
| Accrued Liabilities |
503
|
886
|
767
|
689
|
1 321
|
541
|
670
|
1 262
|
867
|
1 031
|
992
|
1 732
|
1 992
|
111
|
696
|
704
|
1 188
|
17
|
592
|
1 111
|
1 176
|
1 253
|
1 647
|
1 711
|
|
| Short-Term Debt |
465
|
497
|
424
|
0
|
0
|
0
|
0
|
20 913
|
7 859
|
8 617
|
13 637
|
14 539
|
16 935
|
13 589
|
14 675
|
13 349
|
31 694
|
28 826
|
32 095
|
47 936
|
47 136
|
49 010
|
45 544
|
68 628
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 375
|
3 896
|
6 500
|
4 172
|
21 534
|
16 063
|
38 102
|
22 722
|
|
| Other Current Liabilities |
3 148
|
2 443
|
4 899
|
3 260
|
5 637
|
4 517
|
4 576
|
7 038
|
7 343
|
7 548
|
10 266
|
7 989
|
13 100
|
11 206
|
20 694
|
23 944
|
49 093
|
34 520
|
33 344
|
24 450
|
33 661
|
42 413
|
33 961
|
37 072
|
|
| Total Current Liabilities |
8 084
|
7 671
|
8 150
|
6 092
|
8 344
|
8 100
|
7 640
|
33 214
|
17 906
|
24 458
|
31 412
|
25 585
|
36 674
|
28 505
|
43 429
|
43 696
|
91 902
|
75 259
|
81 028
|
85 707
|
122 587
|
137 122
|
136 257
|
141 763
|
|
| Long-Term Debt |
870
|
422
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 174
|
11 425
|
7 529
|
6 241
|
39 962
|
48 521
|
57 894
|
27 925
|
29 626
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 491
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
1 435
|
3 106
|
3 923
|
4 086
|
3 691
|
|
| Other Liabilities |
144
|
26
|
106
|
114
|
265
|
102
|
348
|
639
|
191
|
579
|
649
|
474
|
356
|
831
|
821
|
1 208
|
1 743
|
2 923
|
4 127
|
4 408
|
2 069
|
7 876
|
1 747
|
4 768
|
|
| Total Liabilities |
9 098
N/A
|
8 119
-11%
|
8 314
+2%
|
6 207
-25%
|
8 609
+39%
|
8 202
-5%
|
8 024
-2%
|
33 853
+322%
|
18 097
-47%
|
25 036
+38%
|
34 552
+38%
|
26 059
-25%
|
37 030
+42%
|
29 335
-21%
|
44 349
+51%
|
53 078
+20%
|
105 070
+98%
|
85 711
-18%
|
91 396
+7%
|
131 512
+44%
|
176 284
+34%
|
206 815
+17%
|
170 015
-18%
|
179 849
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 600
|
2 600
|
3 640
|
5 200
|
5 200
|
5 200
|
6 425
|
6 425
|
6 425
|
6 425
|
6 425
|
6 425
|
6 488
|
6 663
|
6 695
|
7 985
|
8 000
|
8 000
|
8 000
|
8 000
|
8 738
|
9 998
|
9 998
|
9 998
|
|
| Retained Earnings |
6 903
|
11 662
|
15 178
|
18 898
|
23 880
|
29 099
|
33 039
|
30 543
|
37 324
|
37 639
|
40 284
|
46 968
|
53 958
|
58 957
|
66 346
|
76 470
|
91 858
|
98 776
|
97 114
|
89 211
|
86 592
|
88 077
|
101 555
|
92 149
|
|
| Additional Paid In Capital |
1 683
|
1 683
|
638
|
4 072
|
4 072
|
4 072
|
10 479
|
10 479
|
10 479
|
10 479
|
10 663
|
10 663
|
10 907
|
11 589
|
11 716
|
19 792
|
20 640
|
19 850
|
19 850
|
23 064
|
29 355
|
42 302
|
42 633
|
43 484
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
135
|
581
|
106
|
0
|
0
|
14
|
12
|
3
|
7
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
984
|
1 132
|
1 022
|
846
|
1 045
|
1 045
|
1 045
|
0
|
894
|
2 651
|
3 567
|
3 388
|
3 375
|
6 184
|
3 132
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
149
|
89
|
334
|
234
|
706
|
713
|
807
|
184
|
974
|
1 005
|
1 324
|
947
|
2 300
|
2 038
|
2 408
|
|
| Total Equity |
11 187
N/A
|
15 945
+43%
|
19 455
+22%
|
28 170
+45%
|
33 018
+17%
|
38 952
+18%
|
50 049
+28%
|
47 447
-5%
|
54 285
+14%
|
53 722
-1%
|
56 318
+5%
|
63 371
+13%
|
70 732
+12%
|
76 871
+9%
|
84 424
+10%
|
104 009
+23%
|
120 824
+16%
|
126 706
+5%
|
123 318
-3%
|
118 031
-4%
|
122 244
+4%
|
139 303
+14%
|
150 020
+8%
|
144 888
-3%
|
|
| Total Liabilities & Equity |
20 285
N/A
|
24 064
+19%
|
27 769
+15%
|
34 377
+24%
|
41 627
+21%
|
47 153
+13%
|
58 074
+23%
|
81 300
+40%
|
72 382
-11%
|
78 758
+9%
|
90 870
+15%
|
89 430
-2%
|
107 763
+20%
|
106 206
-1%
|
128 774
+21%
|
157 087
+22%
|
225 895
+44%
|
212 417
-6%
|
214 714
+1%
|
249 544
+16%
|
298 527
+20%
|
346 118
+16%
|
320 035
-8%
|
324 736
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
8
|
11
|
11
|
11
|
13
|
13
|
13
|
12
|
12
|
12
|
13
|
13
|
13
|
15
|
15
|
15
|
15
|
15
|
16
|
19
|
18
|
18
|
|