Robotis Co Ltd
KOSDAQ:108490
Balance Sheet
Balance Sheet Decomposition
Robotis Co Ltd
Robotis Co Ltd
Balance Sheet
Robotis Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
3 257
|
20 096
|
13 510
|
9 680
|
9 225
|
15 368
|
25 672
|
7 354
|
11 692
|
|
| Cash |
3 257
|
20 096
|
13 510
|
9 680
|
9 225
|
15 368
|
25 672
|
7 354
|
11 692
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
3 170
|
2 403
|
18 910
|
19 141
|
25 159
|
24 147
|
48 842
|
53 353
|
25 883
|
|
| Total Receivables |
1 519
|
2 260
|
1 732
|
1 711
|
857
|
1 868
|
1 990
|
3 989
|
2 045
|
|
| Accounts Receivables |
1 472
|
2 201
|
1 633
|
1 294
|
676
|
1 445
|
1 449
|
3 426
|
1 359
|
|
| Other Receivables |
47
|
59
|
99
|
417
|
181
|
423
|
541
|
563
|
686
|
|
| Inventory |
3 332
|
3 520
|
6 570
|
6 750
|
7 831
|
8 112
|
13 297
|
15 399
|
13 376
|
|
| Other Current Assets |
203
|
573
|
643
|
492
|
455
|
557
|
909
|
1 069
|
200
|
|
| Total Current Assets |
11 481
|
28 853
|
41 364
|
37 775
|
43 527
|
50 052
|
90 710
|
81 164
|
53 197
|
|
| PP&E Net |
11 528
|
15 770
|
24 946
|
23 951
|
24 729
|
24 160
|
25 810
|
25 725
|
27 958
|
|
| PP&E Gross |
11 528
|
15 770
|
24 946
|
0
|
24 729
|
24 160
|
25 810
|
25 725
|
27 958
|
|
| Accumulated Depreciation |
3 107
|
3 049
|
3 940
|
0
|
6 815
|
8 589
|
10 336
|
12 485
|
14 587
|
|
| Intangible Assets |
267
|
412
|
723
|
973
|
1 016
|
840
|
746
|
629
|
492
|
|
| Goodwill |
0
|
0
|
373
|
373
|
373
|
373
|
373
|
373
|
373
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
1 463
|
964
|
0
|
0
|
0
|
|
| Long-Term Investments |
123
|
102
|
399
|
341
|
1
|
0
|
1 440
|
1 010
|
10 001
|
|
| Other Long-Term Assets |
630
|
769
|
1 021
|
1 256
|
2 088
|
3 738
|
3 715
|
6 094
|
8 225
|
|
| Other Assets |
0
|
0
|
373
|
373
|
373
|
373
|
373
|
373
|
373
|
|
| Total Assets |
24 030
N/A
|
45 907
+91%
|
68 826
+50%
|
64 669
-6%
|
73 197
+13%
|
80 127
+9%
|
122 795
+53%
|
114 995
-6%
|
100 246
-13%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
336
|
82
|
184
|
82
|
82
|
230
|
478
|
674
|
174
|
|
| Accrued Liabilities |
518
|
661
|
816
|
714
|
369
|
345
|
492
|
539
|
616
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1 304
|
1 571
|
135
|
0
|
7 423
|
12 791
|
9 342
|
1 290
|
|
| Other Current Liabilities |
4 393
|
1 360
|
1 124
|
1 094
|
690
|
1 096
|
2 708
|
8 212
|
1 771
|
|
| Total Current Liabilities |
5 248
|
3 407
|
3 695
|
2 024
|
1 140
|
9 093
|
16 469
|
18 767
|
3 852
|
|
| Long-Term Debt |
5 500
|
5 942
|
2 750
|
195
|
7 797
|
0
|
12 103
|
2
|
0
|
|
| Minority Interest |
0
|
0
|
23
|
45
|
43
|
423
|
484
|
778
|
999
|
|
| Other Liabilities |
714
|
628
|
846
|
1 041
|
883
|
823
|
9 564
|
386
|
388
|
|
| Total Liabilities |
11 462
N/A
|
9 976
-13%
|
7 314
-27%
|
3 305
-55%
|
9 862
+198%
|
10 340
+5%
|
38 621
+274%
|
19 933
-48%
|
5 238
-74%
|
|
| Equity | ||||||||||
| Common Stock |
700
|
950
|
5 626
|
5 626
|
5 626
|
5 679
|
6 094
|
6 444
|
6 569
|
|
| Retained Earnings |
10 208
|
11 989
|
14 361
|
16 849
|
16 554
|
17 281
|
17 021
|
15 670
|
12 528
|
|
| Additional Paid In Capital |
1 646
|
22 988
|
41 564
|
41 646
|
44 288
|
46 120
|
62 982
|
74 858
|
79 717
|
|
| Unrealized Security Profit/Loss |
14
|
4
|
64
|
101
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
2 677
|
2 977
|
475
|
2 979
|
2 979
|
5 119
|
|
| Other Equity |
0
|
6
|
26
|
21
|
155
|
1 183
|
1 056
|
1 070
|
1 313
|
|
| Total Equity |
12 568
N/A
|
35 930
+186%
|
61 512
+71%
|
61 364
0%
|
63 335
+3%
|
69 787
+10%
|
84 174
+21%
|
95 063
+13%
|
95 008
0%
|
|
| Total Liabilities & Equity |
24 030
N/A
|
45 907
+91%
|
68 826
+50%
|
64 669
-6%
|
73 197
+13%
|
80 127
+9%
|
122 795
+53%
|
114 995
-6%
|
100 246
-13%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
7
|
10
|
12
|
11
|
11
|
12
|
12
|
13
|
13
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|