Globon Co Ltd
KOSDAQ:019660
Balance Sheet
Balance Sheet Decomposition
Globon Co Ltd
Globon Co Ltd
Balance Sheet
Globon Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
2 109
|
1 793
|
17 667
|
10 036
|
11 646
|
5 002
|
1 667
|
3 542
|
1 831
|
|
| Cash |
5
|
1
|
27
|
3
|
4
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
2 104
|
1 792
|
17 640
|
10 032
|
11 643
|
5 002
|
1 667
|
3 542
|
1 831
|
|
| Short-Term Investments |
7 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 889
|
3 341
|
7 171
|
2 325
|
5 805
|
6 438
|
3 869
|
4 039
|
6 405
|
|
| Accounts Receivables |
2 401
|
2 915
|
7 023
|
2 174
|
1 932
|
2 406
|
3 619
|
3 338
|
6 234
|
|
| Other Receivables |
488
|
426
|
148
|
151
|
3 873
|
4 032
|
249
|
701
|
171
|
|
| Inventory |
2 301
|
863
|
769
|
363
|
153
|
871
|
1 236
|
1 195
|
536
|
|
| Other Current Assets |
973
|
1 486
|
8
|
3
|
2
|
31 281
|
1 053
|
9
|
2 041
|
|
| Total Current Assets |
15 273
|
7 483
|
25 614
|
12 728
|
17 607
|
43 592
|
7 823
|
8 785
|
10 813
|
|
| PP&E Net |
968
|
1 280
|
791
|
3 697
|
2 241
|
2 254
|
3 676
|
131
|
83
|
|
| PP&E Gross |
968
|
1 280
|
791
|
3 697
|
2 241
|
2 254
|
3 676
|
131
|
83
|
|
| Accumulated Depreciation |
143
|
561
|
1 060
|
3 062
|
4 450
|
6 257
|
3 692
|
6 207
|
6 156
|
|
| Intangible Assets |
1 002
|
1 034
|
1 100
|
1 090
|
1 080
|
169
|
129
|
90
|
422
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
419
|
3 822
|
4 972
|
2 016
|
708
|
854
|
1 343
|
1 429
|
1 424
|
|
| Other Long-Term Assets |
15 076
|
15 079
|
15 079
|
13 699
|
14 412
|
16 083
|
14 909
|
2 934
|
658
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
|
| Total Assets |
32 738
N/A
|
28 697
-12%
|
47 556
+66%
|
33 229
-30%
|
36 048
+8%
|
63 033
+75%
|
27 880
-56%
|
13 369
-52%
|
13 400
+0%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
2 021
|
340
|
1 971
|
111
|
752
|
1 490
|
1 323
|
1 691
|
1 605
|
|
| Accrued Liabilities |
11
|
18
|
83
|
48
|
40
|
12
|
15
|
37
|
29
|
|
| Short-Term Debt |
0
|
0
|
4 731
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
11 097
|
10 247
|
14 666
|
9 137
|
7 720
|
482
|
264
|
|
| Other Current Liabilities |
356
|
1 207
|
1 266
|
909
|
2 580
|
31 554
|
3 019
|
407
|
324
|
|
| Total Current Liabilities |
2 388
|
1 566
|
19 147
|
11 315
|
18 039
|
42 193
|
12 077
|
2 617
|
2 222
|
|
| Long-Term Debt |
0
|
3 075
|
0
|
1 148
|
333
|
2 329
|
283
|
238
|
34
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
467
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
107
|
400
|
0
|
0
|
615
|
600
|
0
|
0
|
|
| Total Liabilities |
2 388
N/A
|
4 748
+99%
|
19 547
+312%
|
12 463
-36%
|
18 372
+47%
|
45 604
+148%
|
12 960
-72%
|
2 855
-78%
|
2 256
-21%
|
|
| Equity | ||||||||||
| Common Stock |
14 001
|
14 001
|
14 001
|
14 542
|
15 101
|
16 456
|
17 395
|
17 395
|
17 395
|
|
| Retained Earnings |
50 454
|
59 080
|
57 382
|
66 696
|
71 799
|
84 070
|
89 834
|
94 327
|
93 774
|
|
| Additional Paid In Capital |
67 123
|
68 948
|
71 458
|
73 039
|
75 801
|
85 050
|
88 151
|
88 151
|
88 151
|
|
| Unrealized Security Profit/Loss |
0
|
401
|
252
|
201
|
1 107
|
961
|
472
|
386
|
309
|
|
| Other Equity |
320
|
320
|
320
|
320
|
320
|
954
|
320
|
320
|
320
|
|
| Total Equity |
30 350
N/A
|
23 950
-21%
|
28 009
+17%
|
20 767
-26%
|
17 676
-15%
|
17 429
-1%
|
14 921
-14%
|
10 514
-30%
|
11 144
+6%
|
|
| Total Liabilities & Equity |
32 738
N/A
|
28 697
-12%
|
47 556
+66%
|
33 229
-30%
|
36 048
+8%
|
63 033
+75%
|
27 880
-56%
|
13 369
-52%
|
13 400
+0%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
10
|
10
|
11
|
12
|
12
|
12
|
|