GS Global Corp
KRX:001250
Balance Sheet
Balance Sheet Decomposition
GS Global Corp
GS Global Corp
Balance Sheet
GS Global Corp
| 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 |
20 056
|
33 479
|
27 999
|
11 639
|
11 106
|
18 046
|
20 908
|
49 532
|
59 879
|
45 272
|
113 779
|
88 386
|
74 659
|
42 929
|
50 903
|
49 172
|
78 493
|
68 017
|
82 631
|
92 488
|
61 976
|
150 614
|
205 027
|
114 673
|
|
| Cash Equivalents |
20 056
|
33 479
|
27 999
|
11 639
|
11 106
|
18 046
|
20 908
|
49 532
|
59 879
|
45 272
|
113 779
|
88 386
|
74 659
|
42 929
|
50 903
|
49 172
|
78 493
|
68 017
|
82 631
|
92 488
|
61 976
|
150 614
|
205 027
|
114 673
|
|
| Short-Term Investments |
6 849
|
3 026
|
5 607
|
4 382
|
16 709
|
5 367
|
3 413
|
4 338
|
2 837
|
5 459
|
3 329
|
12 897
|
15 223
|
16 225
|
1 257
|
7 325
|
0
|
0
|
0
|
0
|
178
|
178
|
0
|
0
|
|
| Total Receivables |
296 677
|
224 054
|
195 586
|
170 844
|
149 812
|
116 446
|
85 985
|
116 718
|
79 319
|
219 504
|
403 284
|
407 869
|
225 153
|
344 815
|
352 534
|
516 503
|
436 391
|
527 300
|
447 905
|
357 986
|
642 063
|
563 638
|
481 221
|
501 102
|
|
| Accounts Receivables |
265 655
|
199 376
|
170 744
|
148 806
|
131 276
|
113 047
|
82 625
|
112 946
|
77 244
|
215 122
|
397 892
|
396 509
|
222 134
|
340 838
|
349 680
|
507 125
|
433 754
|
524 372
|
442 914
|
355 559
|
632 900
|
553 252
|
473 313
|
497 792
|
|
| Other Receivables |
31 022
|
24 678
|
24 842
|
22 038
|
18 536
|
3 399
|
3 360
|
3 772
|
2 075
|
4 382
|
5 392
|
11 360
|
3 019
|
3 977
|
2 854
|
9 378
|
2 637
|
2 928
|
4 991
|
2 427
|
9 163
|
10 386
|
7 908
|
3 310
|
|
| Inventory |
42 177
|
34 103
|
50 034
|
65 854
|
45 337
|
34 155
|
34 525
|
57 428
|
39 329
|
120 793
|
118 472
|
114 098
|
95 429
|
147 129
|
115 512
|
146 271
|
209 412
|
183 088
|
164 876
|
90 631
|
296 513
|
242 312
|
213 130
|
256 117
|
|
| Other Current Assets |
22 953
|
25 182
|
5 118
|
24 671
|
8 395
|
7 896
|
5 099
|
13 611
|
5 555
|
21 999
|
39 524
|
22 421
|
20 920
|
17 138
|
26 215
|
31 700
|
117 159
|
22 457
|
25 538
|
19 712
|
37 996
|
50 136
|
68 139
|
24 551
|
|
| Total Current Assets |
388 712
|
319 843
|
284 345
|
277 390
|
231 358
|
181 911
|
149 930
|
241 627
|
186 920
|
413 026
|
678 388
|
645 671
|
431 384
|
568 236
|
546 421
|
750 972
|
841 454
|
800 862
|
720 952
|
560 816
|
1 038 727
|
1 006 878
|
967 517
|
896 442
|
|
| PP&E Net |
125 654
|
100 211
|
96 794
|
78 396
|
64 577
|
4 518
|
3 096
|
33 602
|
32 395
|
111 308
|
273 250
|
370 210
|
86 624
|
107 138
|
107 094
|
423 361
|
390 305
|
380 463
|
356 237
|
338 337
|
315 889
|
305 928
|
312 097
|
382 209
|
|
| PP&E Gross |
125 654
|
100 211
|
96 794
|
78 396
|
64 577
|
4 518
|
3 096
|
33 602
|
32 395
|
111 308
|
273 250
|
370 210
|
86 624
|
107 138
|
107 094
|
423 361
|
390 305
|
380 463
|
356 237
|
338 337
|
315 889
|
305 928
|
312 097
|
382 209
|
|
| Accumulated Depreciation |
38 184
|
35 862
|
39 318
|
26 433
|
25 182
|
18 429
|
6 627
|
16 109
|
16 390
|
18 851
|
23 209
|
30 237
|
16 282
|
26 871
|
42 446
|
117 691
|
138 916
|
157 824
|
211 939
|
228 047
|
130 972
|
137 703
|
120 740
|
103 449
|
|
| Intangible Assets |
11 755
|
13 074
|
16 223
|
7 121
|
3 781
|
2 507
|
2 202
|
1 929
|
1 827
|
8 877
|
11 317
|
28 632
|
29 818
|
31 495
|
31 222
|
34 838
|
31 044
|
28 827
|
15 650
|
7 469
|
5 552
|
4 952
|
11 621
|
16 856
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 960
|
3 103
|
50 418
|
50 418
|
50 418
|
0
|
0
|
0
|
57 387
|
57 387
|
57 387
|
57 387
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
22 804
|
13 463
|
10 922
|
8 992
|
3 129
|
1 208
|
458
|
919
|
691
|
584
|
6 274
|
2 326
|
1 459
|
878
|
390
|
7 531
|
6 451
|
1 766
|
1 188
|
861
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
35 473
|
33 104
|
24 062
|
21 520
|
8 236
|
7 638
|
7 443
|
8 322
|
9 454
|
22 092
|
13 144
|
12 961
|
120 891
|
117 719
|
81 832
|
23 856
|
45 519
|
45 142
|
38 562
|
32 935
|
69 531
|
74 667
|
93 021
|
105 148
|
|
| Other Long-Term Assets |
18 381
|
11 530
|
10 027
|
7 032
|
6 571
|
23 722
|
25 291
|
29 335
|
29 410
|
27 627
|
33 274
|
33 814
|
30 140
|
31 144
|
33 757
|
28 478
|
25 695
|
21 561
|
15 269
|
16 403
|
12 983
|
26 988
|
16 842
|
38 985
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 960
|
3 103
|
50 418
|
50 418
|
50 418
|
0
|
0
|
0
|
57 387
|
57 387
|
57 387
|
57 387
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
602 780
N/A
|
491 225
-19%
|
442 372
-10%
|
400 451
-9%
|
317 652
-21%
|
221 504
-30%
|
188 420
-15%
|
322 695
+71%
|
263 800
-18%
|
633 932
+140%
|
1 066 064
+68%
|
1 144 033
+7%
|
700 316
-39%
|
856 611
+22%
|
800 715
-7%
|
1 326 423
+66%
|
1 397 855
+5%
|
1 336 007
-4%
|
1 205 245
-10%
|
956 822
-21%
|
1 442 682
+51%
|
1 419 413
-2%
|
1 401 098
-1%
|
1 439 641
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
202 404
|
217 597
|
199 069
|
140 150
|
91 593
|
92 633
|
66 450
|
62 067
|
74 591
|
153 151
|
188 488
|
235 303
|
198 331
|
217 079
|
153 881
|
258 610
|
311 469
|
322 993
|
209 525
|
119 726
|
237 002
|
236 398
|
258 418
|
221 774
|
|
| Accrued Liabilities |
14 825
|
26 698
|
33 430
|
10 979
|
10 507
|
7 313
|
6 709
|
6 039
|
9 368
|
19 294
|
31 787
|
15 839
|
12 815
|
24 490
|
15 481
|
23 412
|
27 876
|
29 993
|
31 016
|
27 012
|
31 338
|
48 491
|
41 406
|
25 799
|
|
| Short-Term Debt |
553 823
|
143 547
|
115 527
|
122 649
|
125 776
|
51 104
|
51 279
|
151 013
|
67 470
|
257 959
|
358 146
|
300 420
|
135 971
|
237 710
|
187 585
|
219 733
|
312 498
|
242 566
|
239 600
|
176 774
|
485 967
|
393 660
|
180 772
|
163 601
|
|
| Current Portion of Long-Term Debt |
29 858
|
9 854
|
4 923
|
10 985
|
22 059
|
6 000
|
7 500
|
8 629
|
2 612
|
10 475
|
26 850
|
43 865
|
0
|
4 711
|
29 300
|
155 293
|
189 567
|
96 577
|
133 754
|
149 056
|
106 903
|
54 217
|
157 925
|
97 376
|
|
| Other Current Liabilities |
33 434
|
27 399
|
12 756
|
33 405
|
20 010
|
13 168
|
9 195
|
14 095
|
13 348
|
36 118
|
76 759
|
61 332
|
14 524
|
24 222
|
39 046
|
171 975
|
64 282
|
57 392
|
58 714
|
67 749
|
65 432
|
72 884
|
131 179
|
128 376
|
|
| Total Current Liabilities |
834 344
|
425 097
|
365 705
|
318 168
|
269 946
|
170 218
|
141 133
|
241 843
|
167 389
|
476 997
|
682 029
|
656 759
|
361 641
|
508 212
|
425 293
|
829 023
|
905 692
|
749 522
|
672 609
|
540 318
|
926 643
|
805 650
|
769 700
|
636 927
|
|
| Long-Term Debt |
14 984
|
67 198
|
45 506
|
28 981
|
7 786
|
24 000
|
6 000
|
4 571
|
1 959
|
36 000
|
120 125
|
208 065
|
79 781
|
88 721
|
127 613
|
131 807
|
96 981
|
175 060
|
144 508
|
107 255
|
158 001
|
193 672
|
162 308
|
185 647
|
|
| Deferred Income Tax |
733
|
936
|
2 339
|
564
|
0
|
0
|
0
|
0
|
9
|
4 475
|
1 468
|
1 767
|
2
|
4 346
|
4 634
|
4 778
|
1 499
|
2 047
|
800
|
3 480
|
10 022
|
9 516
|
5 634
|
7 735
|
|
| Minority Interest |
0
|
661
|
102
|
97
|
0
|
0
|
0
|
6 357
|
8 358
|
14 446
|
33 527
|
37 597
|
4 472
|
1 112
|
920
|
41 692
|
20 228
|
20 476
|
20 817
|
13 049
|
11 432
|
9 636
|
26 190
|
35 074
|
|
| Other Liabilities |
11 925
|
8 398
|
2 745
|
4 087
|
5 737
|
3 164
|
4 253
|
5 778
|
6 543
|
8 391
|
4 267
|
4 491
|
2 219
|
3 622
|
40 450
|
6 550
|
6 014
|
6 283
|
7 404
|
6 754
|
5 503
|
3 860
|
15 469
|
42 245
|
|
| Total Liabilities |
861 987
N/A
|
502 290
-42%
|
416 397
-17%
|
351 898
-15%
|
283 469
-19%
|
197 382
-30%
|
151 386
-23%
|
258 549
+71%
|
184 259
-29%
|
540 308
+193%
|
841 416
+56%
|
908 679
+8%
|
448 115
-51%
|
606 013
+35%
|
598 910
-1%
|
1 013 850
+69%
|
1 030 414
+2%
|
953 387
-7%
|
846 138
-11%
|
670 855
-21%
|
1 111 600
+66%
|
1 022 335
-8%
|
979 300
-4%
|
907 628
-7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
93 065
|
161 690
|
86 721
|
87 340
|
169 280
|
26 699
|
26 699
|
26 699
|
28 167
|
28 167
|
56 334
|
56 334
|
56 334
|
56 334
|
56 334
|
206 334
|
206 334
|
206 334
|
206 334
|
206 334
|
206 334
|
206 334
|
206 334
|
206 334
|
|
| Retained Earnings |
385 361
|
214 944
|
295 335
|
152 886
|
164 449
|
145 381
|
5 194
|
36 709
|
43 293
|
55 562
|
43 747
|
61 316
|
76 180
|
78 823
|
28 976
|
45 452
|
66 584
|
83 959
|
63 286
|
16 978
|
7 053
|
78 819
|
104 388
|
185 217
|
|
| Additional Paid In Capital |
0
|
0
|
191 059
|
4 846
|
271
|
139 331
|
10 482
|
10 458
|
16 424
|
16 424
|
136 309
|
133 298
|
133 658
|
133 701
|
133 701
|
73 366
|
104 071
|
104 071
|
104 071
|
110 180
|
110 180
|
110 180
|
110 388
|
124 874
|
|
| Unrealized Security Profit/Loss |
2 765
|
3 382
|
838
|
976
|
13
|
0
|
932
|
932
|
904
|
323
|
2 670
|
3 829
|
1 251
|
174
|
1 562
|
1 773
|
2 353
|
3 626
|
954
|
1 690
|
21 869
|
23 972
|
21 040
|
28 498
|
|
| Treasury Stock |
1 887
|
1 887
|
1 893
|
1 893
|
1 893
|
1 951
|
1 951
|
2 326
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
709
|
|
| Other Equity |
37 742
|
47 459
|
46 262
|
112 122
|
30 986
|
5 423
|
2 459
|
6 461
|
6 730
|
5 497
|
8 364
|
11 057
|
14 514
|
17 378
|
14 937
|
13 643
|
11 193
|
14 662
|
14 831
|
11 170
|
13 646
|
21 518
|
19 644
|
12 201
|
|
| Total Equity |
259 207
N/A
|
11 065
+96%
|
25 976
N/A
|
48 554
+87%
|
34 183
-30%
|
24 122
-29%
|
37 034
+54%
|
64 146
+73%
|
79 541
+24%
|
93 624
+18%
|
224 648
+140%
|
235 353
+5%
|
252 201
+7%
|
250 598
-1%
|
201 804
-19%
|
312 573
+55%
|
367 441
+18%
|
382 619
+4%
|
359 107
-6%
|
285 967
-20%
|
331 082
+16%
|
397 078
+20%
|
421 798
+6%
|
532 013
+26%
|
|
| Total Liabilities & Equity |
602 780
N/A
|
491 225
-19%
|
442 372
-10%
|
400 451
-9%
|
317 652
-21%
|
221 504
-30%
|
188 420
-15%
|
322 695
+71%
|
263 800
-18%
|
633 932
+140%
|
1 066 064
+68%
|
1 144 033
+7%
|
700 316
-39%
|
856 611
+22%
|
800 715
-7%
|
1 326 423
+66%
|
1 397 855
+5%
|
1 336 007
-4%
|
1 205 245
-10%
|
956 822
-21%
|
1 442 682
+51%
|
1 419 413
-2%
|
1 401 098
-1%
|
1 439 641
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
3
|
9
|
9
|
20
|
20
|
20
|
20
|
21
|
21
|
33
|
33
|
33
|
33
|
33
|
82
|
82
|
82
|
82
|
82
|
82
|
82
|
82
|
82
|
|