CityLabs Co Ltd
KOSDAQ:139050
Balance Sheet
Balance Sheet Decomposition
CityLabs Co Ltd
CityLabs Co Ltd
Balance Sheet
CityLabs Co Ltd
| 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 |
3 464
|
1 246
|
3 619
|
10 801
|
3 201
|
12 769
|
2 414
|
21 115
|
49 648
|
11 051
|
2 659
|
4 711
|
415
|
|
| Cash |
1
|
0
|
6
|
0
|
0
|
0
|
3
|
11
|
4
|
11
|
1
|
0
|
0
|
|
| Cash Equivalents |
3 463
|
1 246
|
3 613
|
10 801
|
3 201
|
12 769
|
2 411
|
21 104
|
49 644
|
11 040
|
2 658
|
4 710
|
415
|
|
| Short-Term Investments |
7 564
|
9 652
|
11 341
|
10 465
|
12 315
|
9 288
|
1 539
|
18 774
|
8 994
|
0
|
200
|
90
|
0
|
|
| Total Receivables |
6 194
|
7 971
|
6 670
|
3 255
|
5 826
|
9 389
|
10 585
|
14 328
|
11 655
|
5 136
|
4 884
|
6 884
|
4 646
|
|
| Accounts Receivables |
5 923
|
7 667
|
6 574
|
3 200
|
5 781
|
9 198
|
4 641
|
10 617
|
7 413
|
4 568
|
3 224
|
3 162
|
1 133
|
|
| Other Receivables |
271
|
304
|
96
|
55
|
45
|
191
|
5 944
|
3 711
|
4 242
|
568
|
1 660
|
3 722
|
3 512
|
|
| Inventory |
188
|
0
|
0
|
0
|
2 872
|
3 754
|
2 866
|
2 681
|
2 106
|
2 299
|
7
|
0
|
0
|
|
| Other Current Assets |
256
|
344
|
236
|
197
|
917
|
153
|
143
|
3 400
|
2 470
|
443
|
35 514
|
1 830
|
1 892
|
|
| Total Current Assets |
17 665
|
19 213
|
21 865
|
24 717
|
25 132
|
35 353
|
17 547
|
60 298
|
74 874
|
18 929
|
43 265
|
13 514
|
6 953
|
|
| PP&E Net |
8 706
|
8 503
|
8 516
|
696
|
2 342
|
9 015
|
11 077
|
33 603
|
34 349
|
11 385
|
4 746
|
4 428
|
4 739
|
|
| PP&E Gross |
8 706
|
8 503
|
8 516
|
0
|
0
|
0
|
11 077
|
33 603
|
34 349
|
11 385
|
4 746
|
4 428
|
4 739
|
|
| Accumulated Depreciation |
1 986
|
2 341
|
2 686
|
0
|
0
|
0
|
3 255
|
6 262
|
9 635
|
9 995
|
3 482
|
3 117
|
2 816
|
|
| Intangible Assets |
731
|
767
|
716
|
702
|
8 680
|
2 515
|
408
|
8 785
|
8 400
|
164
|
2 242
|
4 764
|
202
|
|
| Goodwill |
0
|
0
|
19
|
0
|
0
|
0
|
165
|
33 765
|
38 041
|
0
|
0
|
1 944
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
717
|
738
|
475
|
733
|
104
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2 382
|
3 093
|
3 777
|
15 778
|
8 359
|
6 546
|
25 384
|
44 346
|
29 154
|
59 076
|
16 138
|
31 975
|
22 286
|
|
| Other Long-Term Assets |
512
|
531
|
443
|
792
|
0
|
455
|
750
|
819
|
1 426
|
4 205
|
1 102
|
2 397
|
5 403
|
|
| Other Assets |
0
|
0
|
19
|
0
|
0
|
0
|
165
|
33 765
|
38 041
|
0
|
0
|
1 944
|
0
|
|
| Total Assets |
29 995
N/A
|
32 108
+7%
|
35 335
+10%
|
42 685
+21%
|
45 229
+6%
|
54 621
+21%
|
55 805
+2%
|
182 349
+227%
|
186 347
+2%
|
93 759
-50%
|
67 493
-28%
|
59 022
-13%
|
39 582
-33%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
3 710
|
3 290
|
4 063
|
3 418
|
2 814
|
8 406
|
2 619
|
4 247
|
4 712
|
2 717
|
683
|
408
|
459
|
|
| Accrued Liabilities |
686
|
869
|
938
|
0
|
0
|
0
|
517
|
3 313
|
5 326
|
2 803
|
1 485
|
2 199
|
3 308
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
584
|
5 200
|
4 270
|
43 356
|
20 906
|
9 440
|
5 655
|
1 178
|
8 088
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
10 123
|
5 215
|
3 580
|
9 607
|
27 159
|
4 419
|
16 802
|
1 434
|
5 716
|
1 274
|
|
| Other Current Liabilities |
2 136
|
4 498
|
5 239
|
4 501
|
6 092
|
5 036
|
3 589
|
11 914
|
12 999
|
5 744
|
22 044
|
3 702
|
4 362
|
|
| Total Current Liabilities |
6 532
|
8 657
|
10 241
|
18 041
|
14 704
|
22 222
|
20 603
|
89 990
|
48 361
|
37 506
|
31 301
|
13 204
|
17 491
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
1 414
|
866
|
4 530
|
20 304
|
23 514
|
506
|
140
|
837
|
685
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
152
|
0
|
0
|
886
|
465
|
0
|
0
|
319
|
317
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
15
|
34
|
0
|
49 830
|
82 801
|
117
|
0
|
0
|
0
|
|
| Other Liabilities |
137
|
214
|
0
|
317
|
1 085
|
1 110
|
381
|
754
|
600
|
828
|
587
|
1 412
|
799
|
|
| Total Liabilities |
6 669
N/A
|
8 871
+33%
|
10 241
+15%
|
18 358
+79%
|
17 340
-6%
|
24 164
+39%
|
25 515
+6%
|
161 763
+534%
|
155 741
-4%
|
38 957
-75%
|
32 029
-18%
|
15 770
-51%
|
19 292
+22%
|
|
| Equity | ||||||||||||||
| Common Stock |
5 272
|
7 862
|
7 862
|
7 862
|
8 968
|
12 080
|
15 351
|
24 696
|
35 198
|
53 049
|
53 049
|
4 155
|
4 322
|
|
| Retained Earnings |
9 434
|
9 363
|
11 220
|
10 448
|
8 278
|
810
|
1 407
|
20 518
|
27 164
|
30 955
|
50 279
|
4 647
|
16 683
|
|
| Additional Paid In Capital |
9 608
|
7 002
|
7 002
|
7 002
|
11 003
|
19 550
|
25 612
|
43 713
|
49 496
|
55 028
|
54 970
|
57 992
|
60 312
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
9 118
|
1 927
|
3 688
|
425
|
241
|
824
|
4 947
|
|
| Treasury Stock |
988
|
990
|
990
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
31
|
|
| Other Equity |
0
|
0
|
0
|
986
|
359
|
363
|
148
|
25 378
|
23 237
|
22 745
|
22 516
|
22 687
|
22 685
|
|
| Total Equity |
23 326
N/A
|
23 237
0%
|
25 094
+8%
|
24 326
-3%
|
27 890
+15%
|
30 457
+9%
|
30 290
-1%
|
20 585
-32%
|
30 605
+49%
|
54 802
+79%
|
35 464
-35%
|
43 252
+22%
|
20 289
-53%
|
|
| Total Liabilities & Equity |
29 995
N/A
|
32 108
+7%
|
35 335
+10%
|
42 685
+21%
|
45 229
+6%
|
54 621
+21%
|
55 805
+2%
|
182 349
+227%
|
186 347
+2%
|
93 759
-50%
|
67 493
-28%
|
59 022
-13%
|
39 582
-33%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
18
|
24
|
31
|
42
|
56
|
7
|
7
|
8
|
9
|
|