NHN Bugs Corp
KOSDAQ:104200
Balance Sheet
Balance Sheet Decomposition
NHN Bugs Corp
NHN Bugs Corp
Balance Sheet
NHN Bugs Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
20 900
|
31
|
216
|
964
|
3 995
|
833
|
220
|
774
|
4 358
|
10 755
|
8 243
|
12 746
|
18 866
|
25 449
|
13 831
|
9 780
|
7 424
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
20 900
|
31
|
216
|
964
|
3 995
|
833
|
220
|
774
|
4 358
|
10 755
|
8 243
|
12 746
|
18 866
|
25 449
|
13 831
|
9 780
|
7 424
|
|
| Short-Term Investments |
1 100
|
13 800
|
31 200
|
36 200
|
29 187
|
23 437
|
26 700
|
41 720
|
56 817
|
33 102
|
25 906
|
36 358
|
35 800
|
12 803
|
1 254
|
4 138
|
500
|
|
| Total Receivables |
4 272
|
5 536
|
6 322
|
8 767
|
7 148
|
6 819
|
6 501
|
6 485
|
9 337
|
11 656
|
13 181
|
13 229
|
12 700
|
8 602
|
10 852
|
8 400
|
8 394
|
|
| Accounts Receivables |
3 225
|
4 621
|
5 953
|
8 462
|
6 558
|
6 615
|
6 406
|
6 456
|
9 311
|
11 543
|
12 852
|
12 245
|
11 112
|
8 524
|
8 956
|
8 329
|
7 335
|
|
| Other Receivables |
1 047
|
915
|
369
|
305
|
590
|
204
|
95
|
29
|
26
|
113
|
329
|
984
|
1 588
|
78
|
1 895
|
72
|
1 059
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
133
|
147
|
361
|
322
|
413
|
227
|
24
|
|
| Other Current Assets |
2 733
|
3 191
|
2 878
|
5 404
|
7 237
|
3 492
|
3 210
|
623
|
4 399
|
9 174
|
14 017
|
2 819
|
4 136
|
4 471
|
3 619
|
3 095
|
12 267
|
|
| Total Current Assets |
29 005
|
22 558
|
40 616
|
51 335
|
47 567
|
34 581
|
36 631
|
49 602
|
74 910
|
64 744
|
61 480
|
65 298
|
71 864
|
51 647
|
29 969
|
25 640
|
28 610
|
|
| PP&E Net |
509
|
450
|
362
|
1 113
|
1 573
|
1 116
|
802
|
441
|
457
|
340
|
222
|
207
|
3 443
|
3 106
|
1 489
|
2 437
|
4 006
|
|
| PP&E Gross |
509
|
450
|
362
|
1 113
|
1 573
|
1 116
|
802
|
441
|
457
|
340
|
222
|
207
|
3 443
|
3 106
|
1 489
|
2 437
|
4 006
|
|
| Accumulated Depreciation |
900
|
1 170
|
1 420
|
1 734
|
2 367
|
3 040
|
2 580
|
2 967
|
3 095
|
3 322
|
3 232
|
3 228
|
3 902
|
4 050
|
3 562
|
3 627
|
3 468
|
|
| Intangible Assets |
452
|
549
|
918
|
3 030
|
4 636
|
2 050
|
825
|
560
|
356
|
6 831
|
6 822
|
6 588
|
5 494
|
4 385
|
5 298
|
16 258
|
20 810
|
|
| Goodwill |
5 653
|
5 031
|
4 408
|
4 408
|
4 408
|
4 408
|
4 408
|
4 408
|
4 408
|
11 796
|
11 796
|
10 278
|
9 220
|
8 209
|
4 408
|
4 408
|
0
|
|
| Note Receivable |
311
|
1 392
|
1 672
|
1 169
|
19
|
0
|
13
|
3
|
0
|
0
|
1 500
|
1 500
|
1 555
|
2 456
|
527
|
1 457
|
1 913
|
|
| Long-Term Investments |
753
|
4 490
|
1 739
|
10 863
|
9 079
|
11 642
|
14 326
|
12 318
|
12 556
|
10 593
|
7 151
|
5 348
|
5 206
|
14 485
|
46 015
|
37 765
|
12 682
|
|
| Other Long-Term Assets |
628
|
630
|
747
|
792
|
49
|
40
|
4 172
|
3 069
|
1 649
|
1 373
|
2 034
|
1 217
|
2 807
|
3 666
|
4 069
|
5 730
|
22 619
|
|
| Other Assets |
5 653
|
5 031
|
4 408
|
4 408
|
4 408
|
4 408
|
4 408
|
4 408
|
4 408
|
11 796
|
11 796
|
10 278
|
9 220
|
8 209
|
4 408
|
4 408
|
0
|
|
| Total Assets |
37 311
N/A
|
35 100
-6%
|
50 462
+44%
|
72 709
+44%
|
67 331
-7%
|
53 838
-20%
|
61 178
+14%
|
70 401
+15%
|
94 337
+34%
|
95 677
+1%
|
91 004
-5%
|
90 437
-1%
|
99 590
+10%
|
87 953
-12%
|
91 776
+4%
|
93 696
+2%
|
90 639
-3%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
21 644
|
8 914
|
6 344
|
12 308
|
10 663
|
9 943
|
5 033
|
5 879
|
9 939
|
14 048
|
14 017
|
15 404
|
15 007
|
11 401
|
10 942
|
9 919
|
9 760
|
|
| Accrued Liabilities |
940
|
1 202
|
1 467
|
0
|
0
|
0
|
2 452
|
1 677
|
1 937
|
3 421
|
1 342
|
1 393
|
1 723
|
1 098
|
652
|
1 161
|
561
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
4 800
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
581
|
536
|
243
|
384
|
1 152
|
|
| Other Current Liabilities |
3 688
|
4 768
|
4 205
|
24 322
|
15 448
|
6 935
|
8 631
|
9 444
|
5 623
|
7 203
|
9 088
|
6 117
|
7 443
|
7 256
|
6 692
|
5 738
|
4 915
|
|
| Total Current Liabilities |
26 272
|
19 685
|
12 016
|
36 630
|
26 110
|
16 878
|
16 126
|
17 001
|
17 500
|
24 672
|
24 448
|
22 914
|
24 753
|
20 292
|
18 529
|
17 202
|
16 388
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 556
|
2 236
|
1 002
|
1 049
|
4 443
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
114
|
0
|
0
|
0
|
0
|
0
|
2 285
|
1 679
|
2 854
|
2 465
|
1 700
|
0
|
0
|
0
|
|
| Other Liabilities |
349
|
522
|
704
|
960
|
1 489
|
878
|
220
|
433
|
536
|
1 226
|
1 925
|
1 579
|
2 202
|
2 913
|
754
|
1 610
|
823
|
|
| Total Liabilities |
26 621
N/A
|
20 207
-24%
|
12 720
-37%
|
37 476
+195%
|
27 600
-26%
|
17 755
-36%
|
16 346
-8%
|
17 433
+7%
|
18 036
+3%
|
28 184
+56%
|
28 052
0%
|
27 370
-2%
|
31 976
+17%
|
27 141
-15%
|
20 284
-25%
|
19 861
-2%
|
21 653
+9%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
5 152
|
5 172
|
6 323
|
6 712
|
6 764
|
6 764
|
6 764
|
6 764
|
7 414
|
7 414
|
7 414
|
7 414
|
7 414
|
7 414
|
7 414
|
7 414
|
7 414
|
|
| Retained Earnings |
43 361
|
4 096
|
6 188
|
15 647
|
23 209
|
19 576
|
28 117
|
36 137
|
41 016
|
36 938
|
32 053
|
37 238
|
41 784
|
37 944
|
37 152
|
39 471
|
34 611
|
|
| Additional Paid In Capital |
48 899
|
6 340
|
25 231
|
14 875
|
15 734
|
15 734
|
15 808
|
15 734
|
33 540
|
33 540
|
34 151
|
34 229
|
34 229
|
34 229
|
33 540
|
33 540
|
33 540
|
|
| Unrealized Security Profit/Loss |
0
|
717
|
0
|
3 981
|
4
|
0
|
0
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
5 983
|
5 983
|
5 983
|
5 983
|
5 719
|
5 719
|
10 712
|
10 712
|
15 202
|
15 202
|
18 162
|
10 278
|
10 278
|
10 278
|
|
| Other Equity |
0
|
0
|
0
|
0
|
12
|
8
|
125
|
47
|
47
|
313
|
47
|
612
|
612
|
612
|
3 664
|
3 689
|
3 699
|
|
| Total Equity |
10 691
N/A
|
14 892
+39%
|
37 742
+153%
|
35 233
-7%
|
39 731
+13%
|
36 083
-9%
|
44 831
+24%
|
52 967
+18%
|
76 301
+44%
|
67 493
-12%
|
62 952
-7%
|
63 067
+0%
|
67 613
+7%
|
60 812
-10%
|
71 492
+18%
|
73 836
+3%
|
68 986
-7%
|
|
| Total Liabilities & Equity |
37 311
N/A
|
35 100
-6%
|
50 462
+44%
|
72 709
+44%
|
67 331
-7%
|
53 838
-20%
|
61 178
+14%
|
70 401
+15%
|
94 337
+34%
|
95 677
+1%
|
91 004
-5%
|
90 437
-1%
|
99 590
+10%
|
87 953
-12%
|
91 776
+4%
|
93 696
+2%
|
90 639
-3%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
10
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
13
|
13
|
13
|
14
|
14
|
14
|
|
| Preferred Shares Outstanding |
3
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|