Yong Pyong Resort Corp
KRX:070960
Balance Sheet
Balance Sheet Decomposition
Yong Pyong Resort Corp
Yong Pyong Resort Corp
Balance Sheet
Yong Pyong Resort Corp
| 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 |
27 851
|
19 568
|
48 340
|
74 490
|
32 482
|
59 660
|
49 227
|
72 069
|
35 585
|
35 922
|
25 489
|
14 387
|
|
| Cash |
27 851
|
19 568
|
48 340
|
74 490
|
32 482
|
59 660
|
49 227
|
72 069
|
35 585
|
35 922
|
25 489
|
14 387
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
400
|
61 424
|
31 605
|
9
|
0
|
13
|
11 108
|
9 625
|
6 068
|
12 125
|
119 821
|
11 907
|
|
| Total Receivables |
20 595
|
39 212
|
181 061
|
145 180
|
93 455
|
26 382
|
26 096
|
39 259
|
54 333
|
57 941
|
35 963
|
52 271
|
|
| Accounts Receivables |
16 522
|
31 245
|
171 665
|
139 407
|
88 676
|
21 676
|
20 943
|
17 715
|
24 323
|
30 398
|
33 548
|
41 811
|
|
| Other Receivables |
4 073
|
7 967
|
9 396
|
5 773
|
4 779
|
4 706
|
5 153
|
21 544
|
30 011
|
27 544
|
2 415
|
10 460
|
|
| Inventory |
8 166
|
10 340
|
24 002
|
14 203
|
14 045
|
13 396
|
15 954
|
39 591
|
1 313
|
22 719
|
45 314
|
91 146
|
|
| Other Current Assets |
774
|
865
|
3 880
|
3 088
|
2 617
|
4 546
|
6 406
|
6 583
|
3 580
|
7 731
|
16 168
|
15 678
|
|
| Total Current Assets |
57 786
|
131 409
|
288 887
|
236 970
|
142 599
|
103 997
|
108 790
|
167 127
|
100 879
|
136 439
|
242 755
|
185 389
|
|
| PP&E Net |
695 085
|
682 457
|
677 004
|
685 157
|
712 390
|
693 750
|
727 193
|
730 768
|
717 871
|
700 181
|
708 453
|
728 582
|
|
| PP&E Gross |
695 085
|
682 457
|
677 004
|
685 157
|
712 390
|
693 750
|
727 193
|
730 768
|
717 871
|
700 181
|
708 453
|
728 582
|
|
| Accumulated Depreciation |
222 618
|
192 886
|
203 431
|
215 921
|
227 080
|
235 776
|
250 734
|
264 806
|
263 082
|
276 217
|
281 766
|
304 611
|
|
| Intangible Assets |
3 108
|
3 051
|
3 212
|
5 243
|
11 225
|
12 029
|
11 755
|
11 771
|
11 378
|
11 345
|
11 355
|
11 874
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 967
|
|
| Note Receivable |
94
|
617
|
467
|
345
|
223
|
102
|
0
|
0
|
0
|
0
|
28 037
|
24 565
|
|
| Long-Term Investments |
563
|
633
|
257
|
392
|
761
|
1 198
|
308
|
295
|
8 261
|
9 662
|
9 272
|
53 681
|
|
| Other Long-Term Assets |
1 347
|
712
|
824
|
838
|
957
|
1 700
|
1 889
|
1 944
|
3 111
|
10 660
|
5 057
|
6 658
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 967
|
|
| Total Assets |
757 983
N/A
|
818 880
+8%
|
970 651
+19%
|
928 946
-4%
|
868 156
-7%
|
812 776
-6%
|
849 936
+5%
|
911 905
+7%
|
841 500
-8%
|
868 286
+3%
|
1 004 928
+16%
|
1 017 716
+1%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
2 117
|
2 019
|
1 925
|
1 965
|
1 755
|
1 469
|
1 737
|
429
|
1 454
|
2 187
|
2 558
|
2 595
|
|
| Accrued Liabilities |
779
|
1 041
|
1 359
|
1 326
|
1 615
|
2 081
|
1 481
|
1 870
|
5 968
|
3 531
|
3 110
|
3 690
|
|
| Short-Term Debt |
55 000
|
168 000
|
143 000
|
105 000
|
119 907
|
115 000
|
115 000
|
115 000
|
135 000
|
134 000
|
133 300
|
149 137
|
|
| Current Portion of Long-Term Debt |
49 867
|
8 847
|
2 122
|
2 283
|
1 138
|
1 680
|
2 235
|
36 307
|
3 652
|
7 283
|
40 931
|
14 890
|
|
| Other Current Liabilities |
141 234
|
110 096
|
259 557
|
196 900
|
133 015
|
66 915
|
102 833
|
193 091
|
55 320
|
90 586
|
216 094
|
144 721
|
|
| Total Current Liabilities |
248 996
|
290 004
|
407 963
|
307 473
|
257 430
|
187 144
|
223 287
|
346 697
|
201 393
|
237 587
|
395 993
|
315 035
|
|
| Long-Term Debt |
16 728
|
8 531
|
24 347
|
22 064
|
20 926
|
37 500
|
63 473
|
35 789
|
69 001
|
66 849
|
34 084
|
118 005
|
|
| Deferred Income Tax |
39 393
|
39 592
|
39 483
|
39 791
|
39 940
|
39 867
|
35 329
|
29 900
|
30 535
|
30 648
|
32 610
|
37 881
|
|
| Minority Interest |
24
|
22
|
26
|
28
|
27
|
8
|
13
|
6
|
6
|
5
|
9
|
3 218
|
|
| Other Liabilities |
154 800
|
179 262
|
186 040
|
163 176
|
141 680
|
134 094
|
132 065
|
121 747
|
154 316
|
155 494
|
156 467
|
153 629
|
|
| Total Liabilities |
459 940
N/A
|
517 411
+12%
|
657 859
+27%
|
532 532
-19%
|
460 003
-14%
|
398 613
-13%
|
454 166
+14%
|
534 140
+18%
|
455 251
-15%
|
490 584
+8%
|
619 163
+26%
|
627 767
+1%
|
|
| Equity | |||||||||||||
| Common Stock |
190 000
|
190 000
|
190 000
|
240 667
|
240 667
|
240 667
|
240 667
|
240 667
|
240 667
|
240 667
|
240 667
|
240 667
|
|
| Retained Earnings |
108 966
|
112 390
|
123 714
|
137 718
|
149 471
|
154 567
|
136 853
|
119 328
|
127 487
|
117 314
|
126 415
|
133 682
|
|
| Additional Paid In Capital |
922
|
922
|
922
|
18 030
|
18 030
|
18 030
|
18 030
|
18 030
|
18 030
|
18 030
|
18 030
|
18 030
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
15
|
33
|
7
|
37
|
|
| Other Equity |
0
|
0
|
0
|
0
|
14
|
900
|
219
|
262
|
80
|
1 725
|
661
|
2 392
|
|
| Total Equity |
298 043
N/A
|
301 468
+1%
|
312 792
+4%
|
396 414
+27%
|
408 154
+3%
|
414 163
+1%
|
395 770
-4%
|
377 765
-5%
|
386 248
+2%
|
377 702
-2%
|
385 766
+2%
|
389 950
+1%
|
|
| Total Liabilities & Equity |
757 983
N/A
|
818 880
+8%
|
970 651
+19%
|
928 946
-4%
|
868 156
-7%
|
812 776
-6%
|
849 936
+5%
|
911 905
+7%
|
841 500
-8%
|
868 286
+3%
|
1 004 928
+16%
|
1 017 716
+1%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
38
|
38
|
38
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
47
|
|