ToBeSoft Co Ltd
KOSDAQ:079970
Balance Sheet
Balance Sheet Decomposition
ToBeSoft Co Ltd
ToBeSoft Co Ltd
Balance Sheet
ToBeSoft Co Ltd
| 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 |
2 399
|
2 677
|
8 857
|
4 823
|
4 915
|
8 280
|
4 458
|
6 255
|
6 815
|
9 071
|
2 534
|
14 581
|
6 113
|
3 977
|
|
| Cash Equivalents |
2 399
|
2 677
|
8 857
|
4 823
|
4 915
|
8 280
|
4 458
|
6 255
|
6 815
|
9 071
|
2 534
|
14 581
|
6 113
|
3 977
|
|
| Short-Term Investments |
40
|
590
|
3 140
|
655
|
0
|
0
|
706
|
17 425
|
1 550
|
1 500
|
30 227
|
10 477
|
7 953
|
305
|
|
| Total Receivables |
11 800
|
13 404
|
13 158
|
12 546
|
14 381
|
25 032
|
19 999
|
20 481
|
23 440
|
13 543
|
13 567
|
16 428
|
11 825
|
10 538
|
|
| Accounts Receivables |
11 560
|
13 388
|
13 132
|
12 307
|
14 228
|
17 718
|
13 020
|
17 870
|
11 466
|
9 215
|
7 681
|
8 920
|
10 627
|
10 106
|
|
| Other Receivables |
240
|
16
|
26
|
239
|
153
|
7 314
|
6 979
|
2 611
|
11 974
|
4 328
|
5 886
|
7 508
|
1 198
|
433
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
3 443
|
2 068
|
823
|
242
|
2 729
|
34 947
|
24 959
|
0
|
|
| Other Current Assets |
496
|
408
|
208
|
185
|
84
|
1 180
|
1 660
|
2 992
|
10 065
|
3 162
|
4 524
|
452
|
455
|
412
|
|
| Total Current Assets |
14 735
|
17 079
|
25 363
|
18 209
|
19 379
|
34 493
|
30 266
|
49 222
|
42 694
|
27 518
|
53 580
|
76 885
|
51 304
|
15 233
|
|
| PP&E Net |
645
|
682
|
630
|
735
|
700
|
887
|
4 869
|
2 629
|
3 928
|
3 295
|
9 354
|
5 819
|
5 788
|
1 455
|
|
| PP&E Gross |
645
|
682
|
630
|
735
|
0
|
887
|
4 869
|
2 629
|
3 928
|
3 295
|
9 354
|
5 819
|
5 788
|
1 455
|
|
| Accumulated Depreciation |
497
|
703
|
708
|
906
|
0
|
1 197
|
1 982
|
3 144
|
3 033
|
3 696
|
4 467
|
4 607
|
5 524
|
2 270
|
|
| Intangible Assets |
3 494
|
3 420
|
3 137
|
8 428
|
9 982
|
11 173
|
25 609
|
20 279
|
13 903
|
11 530
|
9 169
|
6 110
|
2 972
|
1 215
|
|
| Goodwill |
0
|
0
|
0
|
486
|
0
|
0
|
18 959
|
8 937
|
6 863
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
511
|
1 254
|
438
|
120
|
0
|
|
| Long-Term Investments |
1 742
|
2 216
|
2 908
|
3 136
|
3 386
|
29 357
|
11 137
|
16 439
|
10 760
|
4 939
|
3 954
|
12 983
|
18 654
|
10 513
|
|
| Other Long-Term Assets |
1 177
|
1 293
|
1 383
|
1 907
|
2 493
|
2 819
|
5 293
|
8 246
|
7 952
|
16 288
|
4 755
|
2 818
|
2 787
|
1 882
|
|
| Other Assets |
0
|
0
|
0
|
486
|
0
|
0
|
18 959
|
8 937
|
6 863
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
21 793
N/A
|
24 691
+13%
|
33 421
+35%
|
32 901
-2%
|
35 940
+9%
|
78 728
+119%
|
96 134
+22%
|
105 752
+10%
|
86 166
-19%
|
64 080
-26%
|
82 065
+28%
|
105 053
+28%
|
81 624
-22%
|
30 299
-63%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
1 072
|
1 532
|
779
|
812
|
3 330
|
1 903
|
2 047
|
4 279
|
1 796
|
1 631
|
2 020
|
2 637
|
1 444
|
1 523
|
|
| Accrued Liabilities |
614
|
693
|
1 275
|
1 088
|
0
|
1 154
|
1 109
|
1 297
|
1 530
|
2 468
|
754
|
1 521
|
1 260
|
669
|
|
| Short-Term Debt |
1 051
|
0
|
0
|
0
|
0
|
0
|
2 027
|
3 082
|
1 346
|
1 121
|
2 011
|
26 912
|
23 720
|
970
|
|
| Current Portion of Long-Term Debt |
67
|
0
|
0
|
0
|
0
|
29 986
|
39 197
|
20 416
|
24 367
|
3 896
|
30 512
|
10 557
|
9 134
|
669
|
|
| Other Current Liabilities |
2 211
|
2 455
|
3 203
|
4 038
|
3 113
|
4 003
|
4 952
|
6 485
|
8 512
|
8 531
|
7 947
|
9 388
|
9 552
|
6 159
|
|
| Total Current Liabilities |
5 014
|
4 680
|
5 257
|
5 938
|
6 443
|
37 047
|
49 331
|
35 559
|
37 551
|
17 647
|
43 244
|
51 014
|
45 111
|
9 990
|
|
| Long-Term Debt |
78
|
0
|
4 534
|
0
|
0
|
0
|
150
|
10 149
|
549
|
7 612
|
5 179
|
4 782
|
610
|
697
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
232
|
730
|
254
|
33
|
26
|
8
|
35
|
55
|
|
| Other Liabilities |
89
|
272
|
465
|
72
|
72
|
72
|
143
|
337
|
340
|
362
|
548
|
4 294
|
1 136
|
1 229
|
|
| Total Liabilities |
5 181
N/A
|
4 952
-4%
|
10 256
+107%
|
6 010
-41%
|
6 514
+8%
|
37 118
+470%
|
49 856
+34%
|
46 776
-6%
|
38 694
-17%
|
25 655
-34%
|
48 998
+91%
|
60 082
+23%
|
46 822
-22%
|
11 861
-75%
|
|
| Equity | |||||||||||||||
| Common Stock |
1 752
|
1 752
|
3 503
|
3 811
|
4 014
|
6 895
|
9 012
|
12 188
|
13 351
|
18 557
|
20 426
|
34 803
|
39 253
|
4 645
|
|
| Retained Earnings |
7 463
|
10 603
|
13 640
|
15 548
|
17 069
|
16 581
|
9 296
|
31 840
|
51 987
|
77 481
|
95 560
|
111 186
|
127 829
|
84 955
|
|
| Additional Paid In Capital |
5 277
|
5 277
|
3 516
|
4 995
|
7 800
|
18 459
|
46 119
|
80 693
|
88 531
|
99 952
|
106 346
|
121 020
|
124 690
|
102 006
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
422
|
2 929
|
2 777
|
2 963
|
2 435
|
2 825
|
3 257
|
3 157
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
3 599
|
3 474
|
2 968
|
2 968
|
2 968
|
2 968
|
2 968
|
2 968
|
4 646
|
|
| Other Equity |
2 120
|
2 107
|
2 505
|
2 537
|
543
|
3 275
|
3 494
|
3 831
|
3 321
|
3 328
|
7 258
|
6 127
|
4 914
|
4 545
|
|
| Total Equity |
16 612
N/A
|
19 739
+19%
|
23 165
+17%
|
26 891
+16%
|
29 426
+9%
|
41 610
+41%
|
46 277
+11%
|
58 976
+27%
|
47 472
-20%
|
38 425
-19%
|
33 067
-14%
|
44 971
+36%
|
34 803
-23%
|
18 438
-47%
|
|
| Total Liabilities & Equity |
21 793
N/A
|
24 691
+13%
|
33 421
+35%
|
32 901
-2%
|
35 940
+9%
|
78 728
+119%
|
96 134
+22%
|
105 752
+10%
|
86 166
-19%
|
64 080
-26%
|
82 065
+28%
|
105 053
+28%
|
81 624
-22%
|
30 299
-63%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
10
|
10
|
13
|
18
|
24
|
26
|
37
|
4
|
7
|
8
|
8
|
|