Asiana IDT Inc
KRX:267850
Balance Sheet
Balance Sheet Decomposition
Asiana IDT Inc
Asiana IDT Inc
Balance Sheet
Asiana IDT Inc
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
4 644
|
19 117
|
9 448
|
37 017
|
21 300
|
22 327
|
19 094
|
39 000
|
17 660
|
18 663
|
|
| Cash |
4
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
9 660
|
9 663
|
|
| Cash Equivalents |
4 640
|
19 113
|
9 445
|
37 016
|
21 300
|
22 327
|
19 094
|
39 000
|
8 000
|
9 000
|
|
| Short-Term Investments |
18 357
|
5 247
|
327
|
13 000
|
0
|
10
|
94 958
|
29 605
|
44 500
|
68 000
|
|
| Total Receivables |
64 451
|
80 808
|
58 538
|
53 249
|
65 915
|
59 562
|
39 118
|
34 153
|
47 551
|
43 277
|
|
| Accounts Receivables |
52 439
|
58 732
|
58 499
|
53 201
|
65 799
|
39 440
|
38 984
|
34 153
|
47 428
|
43 137
|
|
| Other Receivables |
12 012
|
22 076
|
39
|
48
|
116
|
20 122
|
134
|
0
|
123
|
140
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
1 523
|
3 817
|
3 249
|
3 111
|
2 368
|
43 324
|
6 699
|
6 165
|
5 029
|
5 595
|
|
| Total Current Assets |
88 975
|
108 988
|
71 563
|
106 377
|
89 583
|
125 223
|
159 869
|
114 136
|
112 378
|
132 739
|
|
| PP&E Net |
18 531
|
3 406
|
2 956
|
1 478
|
30 123
|
24 725
|
18 803
|
13 276
|
11 384
|
10 201
|
|
| PP&E Gross |
18 531
|
3 406
|
2 956
|
1 478
|
30 123
|
24 725
|
18 803
|
13 276
|
11 384
|
10 201
|
|
| Accumulated Depreciation |
10 971
|
9 809
|
8 797
|
8 959
|
14 609
|
20 769
|
26 999
|
33 088
|
18 423
|
19 130
|
|
| Intangible Assets |
8 677
|
8 099
|
13 170
|
13 652
|
14 560
|
10 895
|
10 529
|
9 733
|
9 164
|
7 219
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
42 751
|
62 432
|
107 805
|
90 595
|
88 811
|
34 735
|
27 588
|
63 233
|
79 294
|
57 006
|
|
| Other Long-Term Assets |
3 037
|
2 984
|
2 513
|
3 112
|
5 519
|
9 323
|
5 346
|
5 200
|
10 521
|
12 773
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
161 970
N/A
|
185 910
+15%
|
198 007
+7%
|
215 214
+9%
|
228 597
+6%
|
204 902
-10%
|
222 136
+8%
|
205 578
-7%
|
222 742
+8%
|
219 938
-1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
35 725
|
38 878
|
35 046
|
36 516
|
34 738
|
28 074
|
32 245
|
19 630
|
35 891
|
28 798
|
|
| Accrued Liabilities |
2 120
|
3 038
|
2 459
|
2 557
|
1 807
|
1 806
|
1 773
|
2 437
|
2 332
|
2 495
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
5 704
|
5 654
|
5 689
|
5 891
|
4 757
|
4 849
|
|
| Other Current Liabilities |
12 554
|
16 462
|
16 838
|
11 527
|
12 152
|
11 782
|
13 823
|
9 875
|
7 705
|
8 899
|
|
| Total Current Liabilities |
50 399
|
58 378
|
54 343
|
50 600
|
54 400
|
47 317
|
53 532
|
37 832
|
50 685
|
45 041
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
21 936
|
17 190
|
12 272
|
7 114
|
6 474
|
5 209
|
|
| Deferred Income Tax |
982
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
7 356
|
10 068
|
6 627
|
10 058
|
10 880
|
10 152
|
753
|
680
|
778
|
955
|
|
| Total Liabilities |
58 737
N/A
|
68 445
+17%
|
60 970
-11%
|
60 658
-1%
|
87 216
+44%
|
74 659
-14%
|
66 557
-11%
|
45 627
-31%
|
57 937
+27%
|
51 205
-12%
|
|
| Equity | |||||||||||
| Common Stock |
5 000
|
5 000
|
5 000
|
5 550
|
5 550
|
5 550
|
5 550
|
5 550
|
5 550
|
5 550
|
|
| Retained Earnings |
90 308
|
112 833
|
132 304
|
135 117
|
120 826
|
108 642
|
134 661
|
138 972
|
143 862
|
147 647
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
15 440
|
15 440
|
15 440
|
15 440
|
15 440
|
15 440
|
15 440
|
|
| Unrealized Security Profit/Loss |
7 869
|
0
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
58
|
368
|
198
|
1 550
|
435
|
612
|
72
|
10
|
47
|
96
|
|
| Total Equity |
103 234
N/A
|
117 465
+14%
|
137 037
+17%
|
154 556
+13%
|
141 381
-9%
|
130 243
-8%
|
155 579
+19%
|
159 951
+3%
|
164 805
+3%
|
168 733
+2%
|
|
| Total Liabilities & Equity |
161 970
N/A
|
185 910
+15%
|
198 007
+7%
|
215 214
+9%
|
228 597
+6%
|
204 902
-10%
|
222 136
+8%
|
205 578
-7%
|
222 742
+8%
|
219 938
-1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|