Playwith Inc
KOSDAQ:023770
Balance Sheet
Balance Sheet Decomposition
Playwith Inc
Playwith Inc
Balance Sheet
Playwith Inc
| Dec-1999 | Dec-2000 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
181
|
396
|
9 978
|
4 146
|
1 815
|
3 113
|
4 236
|
2 778
|
233
|
9
|
8 038
|
3 891
|
3 535
|
2 127
|
1 136
|
858
|
843
|
2 080
|
362
|
190
|
3 359
|
3 342
|
640
|
1 508
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Equivalents |
181
|
396
|
9 978
|
4 146
|
1 815
|
3 113
|
4 236
|
2 778
|
233
|
9
|
8 038
|
3 891
|
3 535
|
2 127
|
1 136
|
858
|
843
|
2 080
|
362
|
190
|
3 358
|
3 342
|
640
|
1 508
|
|
| Short-Term Investments |
4 638
|
5 406
|
2 840
|
5 765
|
0
|
100
|
1 600
|
1 116
|
20
|
1 333
|
2 402
|
1 703
|
1 461
|
537
|
32
|
500
|
500
|
6 000
|
4 440
|
1 676
|
29 091
|
21 011
|
16 621
|
14 401
|
|
| Total Receivables |
1 507
|
1 961
|
2 599
|
7 417
|
6 255
|
6 862
|
8 949
|
8 742
|
10 536
|
9 587
|
14 971
|
9 669
|
10 466
|
11 650
|
4 979
|
1 312
|
1 559
|
1 646
|
3 947
|
3 698
|
7 147
|
1 687
|
1 406
|
936
|
|
| Accounts Receivables |
1 172
|
1 384
|
2 196
|
7 285
|
4 771
|
2 392
|
1 057
|
4 481
|
5 225
|
4 807
|
8 118
|
5 989
|
5 612
|
3 061
|
4 899
|
1 210
|
1 557
|
1 642
|
3 931
|
3 690
|
6 769
|
1 595
|
962
|
708
|
|
| Other Receivables |
335
|
577
|
403
|
132
|
1 484
|
4 470
|
7 892
|
4 261
|
5 311
|
4 780
|
6 853
|
3 680
|
4 854
|
8 589
|
80
|
102
|
2
|
4
|
16
|
8
|
378
|
92
|
444
|
228
|
|
| Inventory |
1 216
|
1 961
|
3 147
|
1 057
|
232
|
0
|
0
|
0
|
0
|
0
|
509
|
14
|
9
|
12
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
59
|
1 560
|
4 966
|
392
|
2 536
|
4 647
|
2 878
|
3 567
|
259
|
258
|
1 112
|
1 051
|
896
|
726
|
257
|
192
|
84
|
105
|
1 844
|
855
|
7 246
|
1 119
|
67 744
|
2 016
|
|
| Total Current Assets |
7 601
|
11 284
|
23 530
|
18 778
|
10 839
|
14 723
|
17 663
|
16 203
|
11 048
|
11 186
|
26 014
|
16 328
|
16 367
|
15 052
|
6 406
|
2 862
|
2 985
|
9 831
|
10 594
|
6 419
|
46 843
|
27 159
|
86 412
|
18 861
|
|
| PP&E Net |
4 990
|
4 811
|
3 785
|
967
|
162
|
555
|
759
|
2 655
|
9 579
|
749
|
1 143
|
1 759
|
56 166
|
1 027
|
705
|
207
|
157
|
146
|
272
|
251
|
448
|
736
|
878
|
927
|
|
| PP&E Gross |
4 990
|
4 811
|
3 785
|
967
|
162
|
555
|
759
|
2 655
|
9 579
|
749
|
1 143
|
1 759
|
56 166
|
1 027
|
0
|
0
|
0
|
0
|
0
|
0
|
448
|
736
|
878
|
927
|
|
| Accumulated Depreciation |
2 456
|
859
|
1 067
|
649
|
241
|
599
|
994
|
1 996
|
2 541
|
3 232
|
4 161
|
6 507
|
7 416
|
6 818
|
0
|
0
|
0
|
0
|
0
|
0
|
663
|
910
|
1 284
|
1 295
|
|
| Intangible Assets |
167
|
166
|
216
|
6 716
|
10 431
|
5 696
|
2 442
|
9 773
|
9 387
|
11 482
|
2 760
|
5 442
|
5 147
|
5 292
|
1 430
|
369
|
1 916
|
3 926
|
4 077
|
1 354
|
680
|
389
|
6 816
|
11 011
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
247
|
124
|
130
|
232
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
42
|
2 532
|
593
|
992
|
5 306
|
4 785
|
4 909
|
4 620
|
4 640
|
4 412
|
4 084
|
2 928
|
3 026
|
2 956
|
|
| Long-Term Investments |
3 491
|
3 980
|
7 011
|
4 879
|
5 533
|
5 444
|
5 166
|
4 226
|
3 961
|
21 293
|
10 286
|
12 400
|
2 129
|
294
|
112
|
66 711
|
68 722
|
68 020
|
68 392
|
66 855
|
67 655
|
74 646
|
5 740
|
39
|
|
| Other Long-Term Assets |
729
|
615
|
66
|
41
|
731
|
2 899
|
762
|
1 043
|
3 635
|
3 352
|
6 667
|
1 119
|
1 027
|
66 569
|
66 202
|
0
|
0
|
0
|
0
|
0
|
2 999
|
2 674
|
256
|
139
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
247
|
124
|
130
|
232
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
16 979
N/A
|
20 855
+23%
|
34 609
+66%
|
31 381
-9%
|
27 696
-12%
|
29 317
+6%
|
26 792
-9%
|
34 148
+27%
|
37 734
+11%
|
48 247
+28%
|
47 144
-2%
|
39 580
-16%
|
81 430
+106%
|
89 226
+10%
|
80 161
-10%
|
74 933
-7%
|
78 689
+5%
|
86 543
+10%
|
87 975
+2%
|
79 291
-10%
|
122 708
+55%
|
108 532
-12%
|
103 128
-5%
|
33 933
-67%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3 496
|
2 773
|
2 998
|
3 638
|
2 158
|
108
|
15
|
822
|
645
|
145
|
2 087
|
585
|
426
|
333
|
2 091
|
535
|
458
|
387
|
980
|
456
|
2 955
|
878
|
413
|
256
|
|
| Accrued Liabilities |
189
|
272
|
150
|
264
|
486
|
187
|
235
|
85
|
293
|
54
|
51
|
44
|
29
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
945
|
117
|
89
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2 894
|
3 501
|
2 952
|
5
|
150
|
1 579
|
2 016
|
230
|
19 658
|
7 496
|
8 679
|
21
|
49 793
|
847
|
4 012
|
0
|
2 424
|
4 566
|
7 507
|
3 664
|
9 494
|
637
|
878
|
428
|
|
| Other Current Liabilities |
541
|
999
|
477
|
2 694
|
1 882
|
2 514
|
3 293
|
5 732
|
8 126
|
5 812
|
6 815
|
5 751
|
3 534
|
71 943
|
70 166
|
69 535
|
69 309
|
69 643
|
69 918
|
69 499
|
90 801
|
73 361
|
71 346
|
2 860
|
|
| Total Current Liabilities |
7 120
|
7 545
|
6 577
|
6 601
|
4 676
|
4 388
|
5 559
|
6 869
|
28 722
|
13 506
|
17 631
|
6 401
|
53 782
|
73 162
|
76 268
|
70 070
|
72 191
|
74 597
|
78 404
|
73 619
|
104 195
|
74 993
|
72 727
|
3 543
|
|
| Long-Term Debt |
200
|
0
|
9 651
|
10 090
|
0
|
0
|
0
|
12 079
|
2 374
|
2 856
|
0
|
4 821
|
4 471
|
3 055
|
0
|
0
|
0
|
0
|
0
|
0
|
164
|
187
|
138
|
44
|
|
| Deferred Income Tax |
1 099
|
1 589
|
431
|
0
|
0
|
0
|
1 073
|
39
|
71
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 132
|
2 740
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
718
|
2 691
|
3 470
|
4 082
|
2 916
|
2 683
|
2 024
|
1 329
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 188
|
1 175
|
9 438
|
8 723
|
3 511
|
3 729
|
8 777
|
1 512
|
2 190
|
2 045
|
414
|
1 582
|
2 262
|
2 037
|
1 837
|
836
|
927
|
1 083
|
1 219
|
1 438
|
289
|
292
|
215
|
465
|
|
| Total Liabilities |
9 608
N/A
|
10 309
+7%
|
26 096
+153%
|
25 415
-3%
|
8 187
-68%
|
8 117
-1%
|
15 408
+90%
|
19 782
+28%
|
30 666
+55%
|
14 937
-51%
|
22 127
+48%
|
15 719
-29%
|
63 199
+302%
|
80 278
+27%
|
79 434
-1%
|
70 906
-11%
|
73 118
+3%
|
75 680
+4%
|
79 624
+5%
|
75 057
-6%
|
104 649
+39%
|
75 473
-28%
|
74 212
-2%
|
6 793
-91%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 400
|
2 800
|
5 624
|
5 624
|
10 034
|
10 034
|
11 009
|
12 266
|
12 486
|
2 596
|
2 671
|
4 012
|
4 549
|
4 549
|
5 362
|
1 438
|
1 438
|
1 538
|
1 538
|
1 795
|
2 132
|
4 352
|
4 352
|
4 383
|
|
| Retained Earnings |
5 370
|
7 170
|
16 089
|
19 790
|
19 490
|
1 036
|
13 296
|
4 337
|
14 902
|
19 973
|
9 865
|
3 702
|
11 633
|
21 413
|
30 589
|
28 245
|
23 161
|
21 220
|
24 354
|
31 959
|
22 900
|
13 179
|
12 360
|
9 445
|
|
| Additional Paid In Capital |
0
|
433
|
19 363
|
19 492
|
29 298
|
11 729
|
15 301
|
8 183
|
11 132
|
48 092
|
30 458
|
24 138
|
26 008
|
26 016
|
26 160
|
31 856
|
27 632
|
31 568
|
29 812
|
34 327
|
39 849
|
16 533
|
16 533
|
17 326
|
|
| Unrealized Security Profit/Loss |
601
|
143
|
543
|
1 182
|
208
|
903
|
934
|
1 049
|
951
|
2 676
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
927
|
697
|
697
|
697
|
697
|
697
|
697
|
81
|
81
|
81
|
81
|
81
|
81
|
0
|
0
|
18
|
0
|
0
|
18
|
0
|
3 324
|
3 477
|
|
| Other Equity |
0
|
0
|
0
|
154
|
154
|
0
|
0
|
0
|
0
|
0
|
1 791
|
507
|
612
|
122
|
125
|
1 022
|
337
|
1 005
|
1 355
|
71
|
1 005
|
1 005
|
1 005
|
538
|
|
| Total Equity |
7 371
N/A
|
10 546
+43%
|
8 513
-19%
|
5 966
-30%
|
19 508
+227%
|
21 200
+9%
|
11 383
-46%
|
14 366
+26%
|
7 067
-51%
|
33 309
+371%
|
25 016
-25%
|
23 861
-5%
|
18 230
-24%
|
8 948
-51%
|
727
-92%
|
4 027
+454%
|
5 572
+38%
|
10 863
+95%
|
8 351
-23%
|
4 234
-49%
|
18 059
+327%
|
33 059
+83%
|
28 915
-13%
|
27 140
-6%
|
|
| Total Liabilities & Equity |
16 979
N/A
|
20 855
+23%
|
34 609
+66%
|
31 381
-9%
|
27 696
-12%
|
29 317
+6%
|
26 792
-9%
|
34 148
+27%
|
37 734
+11%
|
48 247
+28%
|
47 144
-2%
|
39 580
-16%
|
81 430
+106%
|
89 226
+10%
|
80 161
-10%
|
74 933
-7%
|
78 689
+5%
|
86 543
+10%
|
87 975
+2%
|
79 291
-10%
|
122 708
+55%
|
108 532
-12%
|
103 128
-5%
|
33 933
-67%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
6
|
6
|
6
|
6
|
7
|
9
|
9
|
8
|
8
|
|