Koal Software Co Ltd
SSE:603232
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Koal Software Co Ltd
SSE:603232
|
CN |
|
Tokai Kisen Co Ltd
TSE:9173
|
JP |
Balance Sheet
Balance Sheet Decomposition
Koal Software Co Ltd
Koal Software Co Ltd
Balance Sheet
Koal Software 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 |
62
|
88
|
116
|
83
|
56
|
97
|
301
|
84
|
160
|
215
|
240
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
160
|
215
|
240
|
|
| Cash Equivalents |
61
|
88
|
116
|
82
|
56
|
97
|
301
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
244
|
232
|
237
|
752
|
839
|
726
|
553
|
459
|
|
| Total Receivables |
86
|
81
|
88
|
172
|
222
|
265
|
260
|
320
|
309
|
310
|
375
|
|
| Accounts Receivables |
81
|
74
|
75
|
160
|
195
|
222
|
216
|
222
|
235
|
258
|
335
|
|
| Other Receivables |
5
|
7
|
13
|
12
|
27
|
43
|
44
|
98
|
74
|
52
|
41
|
|
| Inventory |
11
|
20
|
24
|
21
|
33
|
67
|
103
|
340
|
205
|
148
|
74
|
|
| Other Current Assets |
3
|
6
|
11
|
14
|
39
|
26
|
27
|
22
|
27
|
28
|
20
|
|
| Total Current Assets |
161
|
195
|
239
|
533
|
582
|
692
|
1 443
|
1 605
|
1 429
|
1 253
|
1 165
|
|
| PP&E Net |
74
|
70
|
63
|
66
|
69
|
69
|
65
|
135
|
131
|
141
|
185
|
|
| PP&E Gross |
74
|
70
|
63
|
66
|
69
|
69
|
65
|
135
|
131
|
141
|
185
|
|
| Accumulated Depreciation |
10
|
18
|
27
|
28
|
30
|
28
|
36
|
46
|
30
|
48
|
54
|
|
| Intangible Assets |
9
|
9
|
11
|
22
|
28
|
57
|
73
|
66
|
42
|
38
|
40
|
|
| Long-Term Investments |
32
|
33
|
36
|
38
|
41
|
28
|
29
|
76
|
94
|
151
|
190
|
|
| Other Long-Term Assets |
4
|
4
|
4
|
3
|
4
|
9
|
14
|
22
|
50
|
77
|
89
|
|
| Total Assets |
281
N/A
|
312
+11%
|
353
+13%
|
661
+87%
|
725
+10%
|
855
+18%
|
1 624
+90%
|
1 904
+17%
|
1 746
-8%
|
1 661
-5%
|
1 670
+1%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
27
|
11
|
9
|
41
|
24
|
60
|
53
|
77
|
70
|
82
|
70
|
|
| Accrued Liabilities |
6
|
3
|
8
|
11
|
10
|
2
|
29
|
50
|
32
|
19
|
16
|
|
| Short-Term Debt |
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
8
|
12
|
11
|
|
| Current Portion of Long-Term Debt |
3
|
3
|
3
|
0
|
0
|
0
|
0
|
1
|
5
|
1
|
10
|
|
| Other Current Liabilities |
18
|
36
|
29
|
31
|
62
|
127
|
204
|
373
|
244
|
125
|
83
|
|
| Total Current Liabilities |
54
|
53
|
52
|
86
|
100
|
189
|
286
|
500
|
358
|
239
|
190
|
|
| Long-Term Debt |
9
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
46
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
10
|
18
|
12
|
|
| Minority Interest |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Other Liabilities |
15
|
8
|
1
|
1
|
2
|
1
|
7
|
5
|
3
|
3
|
2
|
|
| Total Liabilities |
79
N/A
|
67
-15%
|
56
-16%
|
87
+55%
|
103
+19%
|
191
+86%
|
295
+54%
|
509
+72%
|
372
-27%
|
259
-30%
|
250
-4%
|
|
| Equity | ||||||||||||
| Common Stock |
46
|
46
|
46
|
61
|
85
|
121
|
193
|
232
|
233
|
233
|
236
|
|
| Retained Earnings |
103
|
147
|
198
|
263
|
311
|
357
|
392
|
443
|
404
|
441
|
465
|
|
| Additional Paid In Capital |
53
|
53
|
53
|
250
|
226
|
190
|
754
|
719
|
736
|
738
|
738
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
6
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
26
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
4
|
10
|
1
|
0
|
1
|
6
|
|
| Total Equity |
202
N/A
|
245
+21%
|
297
+21%
|
574
+93%
|
622
+8%
|
664
+7%
|
1 329
+100%
|
1 395
+5%
|
1 374
-2%
|
1 401
+2%
|
1 420
+1%
|
|
| Total Liabilities & Equity |
281
N/A
|
312
+11%
|
353
+13%
|
661
+87%
|
725
+10%
|
855
+18%
|
1 624
+90%
|
1 904
+17%
|
1 746
-8%
|
1 661
-5%
|
1 670
+1%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
155
|
155
|
155
|
207
|
207
|
207
|
232
|
232
|
233
|
233
|
236
|
|