Koas Co Ltd
KRX:071950
Balance Sheet
Balance Sheet Decomposition
Koas Co Ltd
Koas Co Ltd
Balance Sheet
Koas Co Ltd
| 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 |
239
|
158
|
563
|
6 421
|
13 941
|
8 045
|
1 128
|
2 358
|
4 676
|
2 225
|
7
|
4
|
1 086
|
21 849
|
|
| Cash |
33
|
138
|
546
|
307
|
0
|
0
|
28
|
333
|
4
|
11
|
7
|
4
|
1 086
|
21 849
|
|
| Cash Equivalents |
206
|
20
|
17
|
6 114
|
13 941
|
8 045
|
1 100
|
2 025
|
4 672
|
2 214
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
4 430
|
2 400
|
900
|
70
|
980
|
280
|
0
|
98
|
10
|
120
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
48 866
|
45 677
|
37 946
|
31 956
|
17 881
|
13 495
|
15 216
|
15 998
|
12 849
|
12 062
|
16 595
|
12 732
|
9 914
|
10 374
|
|
| Accounts Receivables |
48 412
|
45 545
|
37 802
|
31 770
|
17 881
|
13 495
|
14 887
|
15 591
|
12 523
|
11 759
|
16 333
|
12 521
|
9 723
|
10 189
|
|
| Other Receivables |
454
|
132
|
144
|
186
|
0
|
0
|
329
|
407
|
326
|
303
|
262
|
211
|
191
|
185
|
|
| Inventory |
17 042
|
20 217
|
22 204
|
24 436
|
18 778
|
16 875
|
20 168
|
18 358
|
16 746
|
13 808
|
14 695
|
15 858
|
13 728
|
9 758
|
|
| Other Current Assets |
2 336
|
1 775
|
2 348
|
3 110
|
2 339
|
806
|
1 079
|
1 627
|
1 562
|
1 550
|
1 649
|
2 040
|
2 620
|
1 548
|
|
| Total Current Assets |
72 913
|
70 228
|
63 960
|
65 993
|
53 919
|
39 501
|
37 591
|
38 439
|
35 844
|
29 765
|
33 927
|
30 927
|
27 347
|
43 529
|
|
| PP&E Net |
24 858
|
19 575
|
26 298
|
26 359
|
28 216
|
31 667
|
34 552
|
33 461
|
35 187
|
36 789
|
37 466
|
38 068
|
35 258
|
32 833
|
|
| PP&E Gross |
24 858
|
19 575
|
26 298
|
26 359
|
0
|
0
|
34 552
|
33 461
|
35 187
|
36 789
|
37 466
|
38 068
|
35 258
|
32 833
|
|
| Accumulated Depreciation |
13 618
|
13 921
|
15 701
|
17 261
|
0
|
0
|
22 971
|
25 596
|
28 557
|
30 979
|
33 806
|
35 848
|
38 827
|
40 496
|
|
| Intangible Assets |
1 459
|
1 375
|
1 149
|
1 192
|
1 073
|
755
|
872
|
875
|
979
|
1 299
|
1 680
|
1 644
|
1 304
|
1 037
|
|
| Note Receivable |
3 096
|
3 726
|
1 161
|
116
|
0
|
0
|
20
|
14
|
55
|
26
|
19
|
14
|
0
|
0
|
|
| Long-Term Investments |
780
|
5 938
|
698
|
859
|
4 783
|
5 005
|
1 044
|
859
|
1 074
|
1 487
|
2 081
|
557
|
573
|
627
|
|
| Other Long-Term Assets |
2 210
|
2 581
|
5 305
|
6 509
|
1 447
|
2
|
4 991
|
4 886
|
4 177
|
3 870
|
4 128
|
5 036
|
5 965
|
4 485
|
|
| Total Assets |
105 317
N/A
|
103 423
-2%
|
98 570
-5%
|
101 028
+2%
|
89 438
-11%
|
76 929
-14%
|
79 070
+3%
|
78 534
-1%
|
77 314
-2%
|
73 236
-5%
|
79 299
+8%
|
76 246
-4%
|
70 447
-8%
|
82 511
+17%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
23 363
|
20 921
|
24 034
|
25 346
|
29 866
|
26 164
|
21 208
|
20 466
|
15 028
|
13 455
|
19 760
|
14 417
|
12 367
|
11 132
|
|
| Accrued Liabilities |
731
|
911
|
1 068
|
1 335
|
0
|
0
|
2 147
|
2 338
|
2 202
|
2 188
|
2 435
|
2 336
|
1 708
|
2 117
|
|
| Short-Term Debt |
28 600
|
28 337
|
23 246
|
20 304
|
18 284
|
14 810
|
16 354
|
16 222
|
19 018
|
20 818
|
22 182
|
25 303
|
26 260
|
8 388
|
|
| Current Portion of Long-Term Debt |
1 257
|
619
|
413
|
142
|
1 102
|
804
|
0
|
3 500
|
368
|
278
|
396
|
221
|
317
|
31 267
|
|
| Other Current Liabilities |
3 492
|
3 804
|
4 535
|
5 834
|
3 549
|
3 393
|
8 617
|
9 172
|
10 011
|
7 921
|
10 854
|
8 515
|
10 017
|
22 178
|
|
| Total Current Liabilities |
57 443
|
54 592
|
53 296
|
52 960
|
52 802
|
45 172
|
48 326
|
51 698
|
46 627
|
44 661
|
55 625
|
50 791
|
50 669
|
75 082
|
|
| Long-Term Debt |
5 831
|
3 734
|
3 300
|
2 249
|
2 467
|
3 928
|
3 688
|
188
|
1 351
|
574
|
507
|
4 354
|
4 479
|
333
|
|
| Deferred Income Tax |
175
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 503
|
1 503
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
39
|
1
|
182
|
235
|
244
|
160
|
271
|
509
|
682
|
443
|
|
| Other Liabilities |
2 647
|
2 868
|
4 096
|
5 139
|
3 372
|
3 193
|
3 393
|
3 203
|
4 016
|
4 014
|
4 127
|
3 231
|
2 949
|
3 166
|
|
| Total Liabilities |
66 096
N/A
|
61 194
-7%
|
60 692
-1%
|
60 348
-1%
|
58 679
-3%
|
52 291
-11%
|
55 588
+6%
|
55 323
0%
|
52 238
-6%
|
49 408
-5%
|
60 530
+23%
|
58 885
-3%
|
60 281
+2%
|
80 527
+34%
|
|
| Equity | |||||||||||||||
| Common Stock |
10 032
|
11 314
|
13 302
|
14 298
|
14 779
|
15 454
|
15 454
|
15 454
|
15 454
|
15 454
|
15 454
|
15 454
|
15 454
|
1 645
|
|
| Retained Earnings |
13 792
|
14 204
|
5 811
|
6 474
|
1 191
|
6 390
|
1 196
|
74
|
2 149
|
899
|
4 219
|
5 613
|
12 798
|
22 030
|
|
| Additional Paid In Capital |
9 806
|
11 123
|
13 218
|
14 322
|
14 841
|
15 566
|
9 229
|
7 907
|
7 551
|
7 551
|
7 551
|
7 551
|
7 551
|
22 359
|
|
| Unrealized Security Profit/Loss |
5 592
|
5 591
|
5 586
|
5 600
|
0
|
0
|
35
|
60
|
78
|
78
|
78
|
78
|
78
|
78
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
|
| Other Equity |
0
|
2
|
39
|
14
|
52
|
8
|
40
|
16
|
0
|
2
|
61
|
48
|
37
|
100
|
|
| Total Equity |
39 221
N/A
|
42 229
+8%
|
37 878
-10%
|
40 680
+7%
|
30 759
-24%
|
24 638
-20%
|
23 482
-5%
|
23 211
-1%
|
25 076
+8%
|
23 828
-5%
|
18 769
-21%
|
17 362
-8%
|
10 165
-41%
|
1 983
-80%
|
|
| Total Liabilities & Equity |
105 317
N/A
|
103 423
-2%
|
98 570
-5%
|
101 028
+2%
|
89 438
-11%
|
76 929
-14%
|
79 070
+3%
|
78 534
-1%
|
77 314
-2%
|
73 236
-5%
|
79 299
+8%
|
76 246
-4%
|
70 447
-8%
|
82 511
+17%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
20
|
23
|
27
|
29
|
30
|
31
|
31
|
31
|
31
|
31
|
3
|
3
|
3
|
3
|
|