AfreecaTV Co Ltd
KOSDAQ:067160
Balance Sheet
Balance Sheet Decomposition
AfreecaTV Co Ltd
AfreecaTV Co Ltd
Balance Sheet
AfreecaTV Co Ltd
| 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 |
697
|
547
|
2 935
|
867
|
883
|
1 764
|
7 423
|
5 102
|
8 337
|
13 030
|
19 464
|
5 978
|
4 207
|
12 023
|
17 125
|
16 558
|
23 004
|
35 721
|
27 336
|
66 012
|
25
|
25
|
136 290
|
224 033
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
13
|
3
|
3
|
5
|
3
|
7
|
63
|
64
|
28
|
25
|
136 290
|
224 033
|
|
| Cash Equivalents |
697
|
547
|
2 935
|
867
|
883
|
1 764
|
7 423
|
5 102
|
8 337
|
13 030
|
19 464
|
5 974
|
4 194
|
12 020
|
17 122
|
16 553
|
23 001
|
35 714
|
27 273
|
65 948
|
2
|
0
|
0
|
0
|
|
| Short-Term Investments |
1 044
|
1 235
|
0
|
1 419
|
5 722
|
5 521
|
8 936
|
5 988
|
7 086
|
14 107
|
2 007
|
191
|
159
|
920
|
281
|
9 345
|
10 208
|
12 834
|
64 722
|
61 368
|
158 634
|
203 333
|
225 940
|
256 058
|
|
| Total Receivables |
2 711
|
2 375
|
6 019
|
5 508
|
5 602
|
7 893
|
17 567
|
21 592
|
20 571
|
24 677
|
13 591
|
12 585
|
15 945
|
17 233
|
19 091
|
23 047
|
28 541
|
45 179
|
50 000
|
65 556
|
75 102
|
80 815
|
112 714
|
124 991
|
|
| Accounts Receivables |
2 684
|
2 375
|
6 019
|
4 635
|
5 601
|
7 892
|
17 188
|
21 481
|
20 435
|
23 299
|
13 094
|
5 141
|
4 646
|
3 694
|
4 227
|
3 572
|
3 283
|
7 727
|
4 367
|
10 225
|
11 726
|
20 968
|
25 078
|
29 294
|
|
| Other Receivables |
27
|
0
|
0
|
873
|
1
|
1
|
379
|
111
|
136
|
1 378
|
497
|
7 444
|
11 299
|
13 539
|
14 864
|
19 475
|
25 258
|
37 452
|
45 633
|
55 331
|
63 376
|
59 848
|
87 636
|
95 697
|
|
| Inventory |
141
|
237
|
220
|
406
|
671
|
924
|
1 885
|
3 241
|
2 723
|
4 145
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
891
|
101
|
|
| Other Current Assets |
140
|
62
|
5
|
83
|
163
|
538
|
1 639
|
2 108
|
2 867
|
4 158
|
4 048
|
6 435
|
4 511
|
1 579
|
707
|
1 257
|
1 622
|
2 089
|
2 947
|
2 666
|
4 203
|
9 516
|
4 963
|
10 281
|
|
| Total Current Assets |
4 734
|
4 457
|
9 179
|
8 283
|
13 041
|
16 640
|
37 450
|
38 031
|
41 585
|
60 117
|
39 110
|
25 189
|
24 823
|
31 754
|
37 205
|
50 208
|
63 375
|
95 822
|
145 005
|
195 601
|
313 042
|
370 260
|
480 798
|
615 464
|
|
| PP&E Net |
342
|
303
|
421
|
732
|
756
|
1 044
|
6 090
|
6 853
|
8 077
|
19 605
|
12 232
|
11 713
|
11 469
|
11 565
|
11 869
|
12 050
|
13 900
|
25 085
|
36 742
|
44 423
|
38 840
|
44 463
|
42 931
|
45 160
|
|
| PP&E Gross |
342
|
303
|
421
|
732
|
756
|
1 044
|
6 090
|
6 853
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
256
|
465
|
667
|
1 024
|
1 454
|
2 057
|
15 797
|
15 699
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
586
|
1 138
|
1 639
|
2 130
|
2 592
|
2 731
|
3 886
|
5 031
|
1 974
|
1 380
|
3 959
|
6 654
|
5 900
|
4 651
|
3 351
|
2 778
|
2 357
|
4 389
|
3 939
|
12 704
|
12 365
|
10 866
|
12 843
|
10 686
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
9 837
|
9 181
|
2 833
|
0
|
0
|
0
|
2 501
|
1 901
|
1 501
|
0
|
0
|
3 744
|
4 612
|
3 612
|
3 612
|
1 023
|
5 192
|
5 192
|
|
| Note Receivable |
0
|
275
|
852
|
743
|
453
|
131
|
1 310
|
825
|
2 750
|
1 200
|
180
|
16
|
350
|
626
|
609
|
544
|
581
|
515
|
596
|
1 637
|
1 599
|
2 464
|
4 276
|
3 769
|
|
| Long-Term Investments |
304
|
324
|
254
|
122
|
30
|
30
|
2 142
|
1 705
|
2 378
|
3 487
|
1 125
|
11 187
|
10 603
|
9 331
|
9 348
|
13 242
|
11 267
|
20 247
|
26 433
|
23 860
|
24 596
|
22 338
|
16 592
|
16 824
|
|
| Other Long-Term Assets |
374
|
500
|
745
|
377
|
339
|
406
|
2 116
|
2 321
|
2 489
|
2 618
|
1 872
|
1 864
|
2 043
|
2 413
|
4 162
|
4 604
|
11 962
|
7 743
|
11 223
|
10 200
|
14 096
|
13 712
|
15 436
|
18 629
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
9 837
|
9 181
|
2 833
|
0
|
0
|
0
|
2 501
|
1 901
|
1 501
|
0
|
0
|
3 744
|
4 612
|
3 612
|
3 612
|
1 023
|
5 192
|
5 192
|
|
| Total Assets |
6 340
N/A
|
6 996
+10%
|
13 090
+87%
|
12 386
-5%
|
17 210
+39%
|
20 981
+22%
|
62 831
+199%
|
63 948
+2%
|
62 087
-3%
|
88 407
+42%
|
58 478
-34%
|
56 623
-3%
|
57 690
+2%
|
62 242
+8%
|
68 045
+9%
|
83 426
+23%
|
103 442
+24%
|
157 544
+52%
|
228 550
+45%
|
292 038
+28%
|
408 150
+40%
|
465 125
+14%
|
578 068
+24%
|
715 725
+24%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
948
|
618
|
2 436
|
2 030
|
1 625
|
3 524
|
5 832
|
3 909
|
6 746
|
5 052
|
2 021
|
1 242
|
1 176
|
537
|
434
|
634
|
915
|
1 341
|
2 110
|
2 815
|
2 870
|
548
|
1 049
|
674
|
|
| Accrued Liabilities |
0
|
136
|
178
|
76
|
196
|
364
|
456
|
1 495
|
804
|
881
|
404
|
236
|
117
|
226
|
342
|
417
|
0
|
0
|
0
|
4 553
|
6 142
|
7 876
|
11 849
|
11 815
|
|
| Short-Term Debt |
100
|
0
|
0
|
0
|
421
|
349
|
1 744
|
4 991
|
3 000
|
3 000
|
3 000
|
0
|
5 000
|
3 000
|
0
|
0
|
0
|
1 093
|
1 984
|
1 900
|
1 900
|
800
|
3 823
|
2 456
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
267
|
0
|
705
|
1 340
|
1 340
|
940
|
0
|
0
|
0
|
3 296
|
3 141
|
11 667
|
3 962
|
6 382
|
8 410
|
|
| Other Current Liabilities |
789
|
284
|
441
|
64
|
432
|
370
|
8 225
|
10 527
|
8 910
|
8 278
|
9 035
|
7 039
|
8 610
|
11 086
|
17 075
|
25 070
|
32 419
|
61 910
|
85 719
|
116 231
|
170 812
|
204 217
|
250 980
|
301 523
|
|
| Total Current Liabilities |
1 837
|
1 038
|
3 055
|
2 171
|
2 675
|
4 607
|
16 258
|
20 923
|
19 626
|
17 477
|
14 460
|
9 222
|
16 244
|
16 188
|
18 791
|
26 122
|
33 334
|
64 344
|
93 109
|
128 641
|
193 392
|
217 402
|
274 085
|
324 878
|
|
| Long-Term Debt |
66
|
0
|
0
|
0
|
1 000
|
833
|
2 845
|
167
|
0
|
14 258
|
16 929
|
15 396
|
4 455
|
3 115
|
1 175
|
0
|
0
|
0
|
12 837
|
11 558
|
1 547
|
2 558
|
6 296
|
4 715
|
|
| Deferred Income Tax |
0
|
54
|
0
|
0
|
31
|
265
|
460
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
910
|
480
|
568
|
59
|
435
|
465
|
2 860
|
905
|
118
|
29
|
2 102
|
3 553
|
|
| Other Liabilities |
30
|
68
|
97
|
115
|
123
|
5
|
82
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
307
|
815
|
4 280
|
3 785
|
3 991
|
4 342
|
3 707
|
|
| Total Liabilities |
1 933
N/A
|
1 160
-40%
|
3 152
+172%
|
2 286
-27%
|
3 828
+67%
|
5 710
+49%
|
19 645
+244%
|
21 181
+8%
|
19 626
-7%
|
31 735
+62%
|
31 389
-1%
|
24 619
-22%
|
21 609
-12%
|
19 783
-8%
|
20 534
+4%
|
26 180
+27%
|
33 769
+29%
|
65 116
+93%
|
109 620
+68%
|
145 383
+33%
|
198 841
+37%
|
223 980
+13%
|
286 825
+28%
|
336 854
+17%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 495
|
1 885
|
2 385
|
2 385
|
3 452
|
3 452
|
8 467
|
8 467
|
8 467
|
8 947
|
4 114
|
4 642
|
4 949
|
5 159
|
5 164
|
5 436
|
5 653
|
5 747
|
5 747
|
5 747
|
5 747
|
5 747
|
5 747
|
5 747
|
|
| Retained Earnings |
242
|
1 291
|
2 538
|
3 140
|
4 334
|
6 267
|
8 387
|
12 085
|
9 152
|
15 330
|
15 162
|
3 644
|
2 973
|
5 052
|
8 485
|
16 724
|
28 449
|
46 891
|
76 179
|
106 416
|
170 371
|
221 989
|
288 394
|
380 491
|
|
| Additional Paid In Capital |
2 670
|
2 660
|
5 014
|
5 014
|
5 533
|
5 533
|
26 665
|
26 648
|
26 446
|
31 005
|
20 045
|
25 114
|
29 731
|
32 916
|
33 085
|
37 718
|
41 013
|
48 008
|
48 008
|
48 008
|
48 008
|
48 014
|
48 039
|
48 039
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1
|
2
|
64
|
19
|
12
|
1 348
|
0
|
0
|
0
|
24
|
19
|
34
|
297
|
1 243
|
898
|
2 337
|
6 371
|
3 903
|
4 722
|
6 088
|
7 376
|
7 458
|
|
| Treasury Stock |
0
|
0
|
0
|
438
|
1
|
0
|
447
|
3 820
|
3 086
|
765
|
0
|
2 481
|
2 481
|
2 481
|
2 481
|
5 991
|
10 171
|
10 453
|
8 650
|
13 542
|
10 282
|
26 920
|
43 156
|
51 750
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
102
|
735
|
1 481
|
2 155
|
12 231
|
1 061
|
890
|
1 846
|
3 554
|
4 604
|
5 628
|
4 573
|
4 017
|
3 927
|
187
|
1 598
|
405
|
3 801
|
|
| Total Equity |
4 407
N/A
|
5 836
+32%
|
9 938
+70%
|
10 100
+2%
|
13 382
+32%
|
15 271
+14%
|
43 186
+183%
|
42 768
-1%
|
42 460
-1%
|
56 672
+33%
|
27 089
-52%
|
32 004
+18%
|
36 081
+13%
|
42 458
+18%
|
47 511
+12%
|
57 246
+20%
|
69 673
+22%
|
92 428
+33%
|
118 929
+29%
|
146 654
+23%
|
209 309
+43%
|
241 145
+15%
|
291 244
+21%
|
378 871
+30%
|
|
| Total Liabilities & Equity |
6 340
N/A
|
6 996
+10%
|
13 090
+87%
|
12 386
-5%
|
17 210
+39%
|
20 981
+22%
|
62 831
+199%
|
63 948
+2%
|
62 087
-3%
|
88 407
+42%
|
58 478
-34%
|
56 623
-3%
|
57 690
+2%
|
62 242
+8%
|
68 045
+9%
|
83 426
+23%
|
103 442
+24%
|
157 544
+52%
|
228 550
+45%
|
292 038
+28%
|
408 150
+40%
|
465 125
+14%
|
578 068
+24%
|
715 725
+24%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
3
|
3
|
3
|
3
|
8
|
7
|
7
|
8
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|