Cube Entertainment Inc
KOSDAQ:182360
Balance Sheet
Balance Sheet Decomposition
Cube Entertainment Inc
Cube Entertainment Inc
Balance Sheet
Cube Entertainment Inc
| 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 |
42
|
3 681
|
13 196
|
4 385
|
7 756
|
12 283
|
7 066
|
18 062
|
9 213
|
22 409
|
17 901
|
19 907
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
1
|
0
|
|
| Cash Equivalents |
42
|
3 681
|
13 196
|
4 385
|
7 756
|
12 283
|
7 065
|
18 060
|
9 213
|
22 409
|
17 900
|
19 907
|
|
| Short-Term Investments |
14 700
|
1 107
|
2 457
|
5 477
|
3 473
|
740
|
2 950
|
3 000
|
4 103
|
23 391
|
13 003
|
3 005
|
|
| Total Receivables |
61
|
2 813
|
3 107
|
3 769
|
2 637
|
2 713
|
3 256
|
9 712
|
10 943
|
18 350
|
26 414
|
25 891
|
|
| Accounts Receivables |
0
|
2 813
|
3 107
|
3 755
|
2 625
|
2 699
|
2 611
|
4 955
|
9 541
|
14 123
|
24 092
|
23 860
|
|
| Other Receivables |
0
|
0
|
0
|
14
|
12
|
14
|
645
|
4 757
|
1 402
|
4 227
|
2 322
|
2 031
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 715
|
5 429
|
7 545
|
7 971
|
21 295
|
|
| Other Current Assets |
0
|
1 631
|
2 029
|
1 636
|
2 628
|
2 894
|
2 388
|
3 987
|
2 281
|
2 801
|
10 189
|
5 985
|
|
| Total Current Assets |
14 803
|
9 232
|
20 789
|
15 266
|
16 494
|
18 630
|
15 659
|
37 476
|
31 970
|
74 497
|
75 480
|
76 083
|
|
| PP&E Net |
0
|
706
|
468
|
1 314
|
1 006
|
882
|
5 762
|
6 395
|
5 512
|
5 523
|
10 709
|
11 280
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
5 762
|
6 395
|
5 512
|
5 523
|
10 709
|
11 280
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
3 225
|
3 478
|
5 393
|
6 661
|
5 481
|
7 174
|
|
| Intangible Assets |
0
|
57
|
34
|
922
|
760
|
1 289
|
3 433
|
5 077
|
3 290
|
2 086
|
1 378
|
14 731
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 600
|
1 440
|
1 363
|
1 203
|
1 054
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
274
|
392
|
386
|
331
|
153
|
150
|
|
| Long-Term Investments |
0
|
1 296
|
5 911
|
2 480
|
2 834
|
2 332
|
0
|
3 683
|
15 458
|
14 784
|
61 158
|
157 834
|
|
| Other Long-Term Assets |
0
|
609
|
447
|
1 488
|
1 043
|
5 696
|
6 874
|
4 228
|
2 674
|
7 328
|
3 140
|
8 832
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 600
|
1 440
|
1 363
|
1 203
|
1 054
|
|
| Total Assets |
14 803
N/A
|
11 899
-20%
|
27 649
+132%
|
21 471
-22%
|
22 136
+3%
|
28 830
+30%
|
32 003
+11%
|
58 849
+84%
|
60 731
+3%
|
105 911
+74%
|
153 220
+45%
|
269 963
+76%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
0
|
1 700
|
2 657
|
1 905
|
3 141
|
3 494
|
1 767
|
3 324
|
8 748
|
26 639
|
21 853
|
34 628
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
318
|
335
|
1 366
|
842
|
804
|
1 039
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 430
|
821
|
10 421
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1 294
|
1 645
|
1 578
|
1 773
|
1 979
|
2 207
|
|
| Other Current Liabilities |
0
|
2 952
|
2 711
|
1 544
|
2 558
|
7 733
|
5 910
|
6 888
|
7 083
|
33 422
|
38 578
|
19 576
|
|
| Total Current Liabilities |
0
|
4 652
|
5 368
|
3 450
|
5 699
|
11 227
|
9 289
|
12 192
|
18 775
|
64 106
|
64 035
|
67 870
|
|
| Long-Term Debt |
1 278
|
0
|
836
|
0
|
0
|
0
|
3 919
|
3 982
|
2 961
|
2 334
|
4 203
|
19 308
|
|
| Deferred Income Tax |
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 190
|
21 675
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
577
|
991
|
912
|
1 158
|
1 822
|
|
| Other Liabilities |
0
|
569
|
588
|
798
|
649
|
877
|
1 179
|
5 460
|
2 218
|
174
|
171
|
2 888
|
|
| Total Liabilities |
1 335
N/A
|
5 221
+291%
|
6 792
+30%
|
4 248
-37%
|
6 348
+49%
|
12 105
+91%
|
14 387
+19%
|
22 210
+54%
|
24 944
+12%
|
67 526
+171%
|
74 757
+11%
|
113 563
+52%
|
|
| Equity | |||||||||||||
| Common Stock |
700
|
1 807
|
2 560
|
2 657
|
2 657
|
2 657
|
2 657
|
3 452
|
6 902
|
6 902
|
6 902
|
7 286
|
|
| Retained Earnings |
12
|
4 055
|
1 778
|
6 850
|
7 796
|
6 859
|
5 971
|
6 177
|
6 296
|
12 468
|
23 234
|
126 193
|
|
| Additional Paid In Capital |
12 757
|
816
|
17 478
|
20 688
|
20 688
|
20 688
|
20 783
|
39 309
|
20 826
|
20 826
|
20 826
|
31 156
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
60
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
2 008
|
2 008
|
9 771
|
|
| Other Equity |
0
|
0
|
2 598
|
728
|
239
|
239
|
146
|
18
|
1 826
|
197
|
29 509
|
1 476
|
|
| Total Equity |
13 469
N/A
|
6 678
-50%
|
20 857
+212%
|
17 223
-17%
|
15 788
-8%
|
16 725
+6%
|
17 616
+5%
|
36 639
+108%
|
35 787
-2%
|
38 385
+7%
|
78 463
+104%
|
156 400
+99%
|
|
| Total Liabilities & Equity |
14 803
N/A
|
11 899
-20%
|
27 649
+132%
|
21 471
-22%
|
22 136
+3%
|
28 830
+30%
|
32 003
+11%
|
58 849
+84%
|
60 731
+3%
|
105 911
+74%
|
153 220
+45%
|
269 963
+76%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
7
|
26
|
26
|
27
|
27
|
27
|
27
|
35
|
14
|
14
|
14
|
14
|
|