YJM Games Co Ltd
KOSDAQ:193250
Balance Sheet
Balance Sheet Decomposition
YJM Games Co Ltd
YJM Games Co Ltd
Balance Sheet
YJM Games Co Ltd
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
548
|
2 201
|
4 506
|
11 678
|
31 483
|
38 459
|
20 872
|
25 246
|
16 730
|
21 588
|
23 160
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
5
|
2
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
548
|
2 201
|
4 506
|
11 678
|
31 483
|
38 454
|
20 870
|
25 246
|
16 730
|
21 588
|
23 160
|
|
| Short-Term Investments |
0
|
50
|
1 292
|
2 131
|
25 181
|
35 274
|
30 389
|
4 748
|
1 923
|
1 474
|
1 417
|
|
| Total Receivables |
4 631
|
7 296
|
6 275
|
8 077
|
7 398
|
8 534
|
7 196
|
8 017
|
5 668
|
4 863
|
4 893
|
|
| Accounts Receivables |
4 432
|
7 296
|
6 275
|
8 077
|
6 476
|
4 626
|
6 052
|
7 130
|
4 055
|
4 664
|
2 869
|
|
| Other Receivables |
199
|
0
|
0
|
0
|
922
|
3 908
|
1 144
|
887
|
1 613
|
200
|
2 024
|
|
| Inventory |
2 625
|
4 098
|
5 127
|
4 212
|
5 022
|
5 269
|
7 310
|
5 665
|
5 647
|
7 745
|
3 524
|
|
| Other Current Assets |
194
|
3 712
|
718
|
857
|
1 028
|
2 346
|
1 896
|
2 715
|
1 594
|
2 861
|
564
|
|
| Total Current Assets |
7 998
|
17 357
|
17 918
|
26 956
|
70 113
|
89 882
|
67 661
|
46 392
|
31 560
|
38 532
|
33 559
|
|
| PP&E Net |
1 182
|
1 557
|
2 567
|
3 073
|
2 942
|
3 462
|
7 646
|
8 245
|
12 072
|
17 168
|
15 370
|
|
| PP&E Gross |
1 182
|
0
|
0
|
0
|
2 942
|
3 462
|
7 646
|
8 245
|
12 072
|
17 168
|
15 370
|
|
| Accumulated Depreciation |
714
|
0
|
0
|
0
|
4 507
|
3 263
|
6 556
|
6 596
|
7 875
|
10 405
|
11 879
|
|
| Intangible Assets |
3
|
18
|
22
|
31
|
213
|
600
|
745
|
841
|
741
|
70
|
403
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
16
|
799
|
799
|
799
|
799
|
799
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
182
|
129
|
156
|
320
|
307
|
340
|
|
| Long-Term Investments |
0
|
153
|
274
|
589
|
21 309
|
16 781
|
20 920
|
34 521
|
34 687
|
44 394
|
44 167
|
|
| Other Long-Term Assets |
151
|
122
|
116
|
150
|
638
|
1 033
|
1 622
|
754
|
267
|
310
|
214
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
16
|
799
|
799
|
799
|
799
|
799
|
|
| Total Assets |
9 334
N/A
|
19 207
+106%
|
20 897
+9%
|
30 799
+47%
|
95 215
+209%
|
111 955
+18%
|
99 523
-11%
|
91 708
-8%
|
80 446
-12%
|
101 579
+26%
|
94 852
-7%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
3 818
|
5 855
|
2 858
|
7 276
|
4 316
|
4 063
|
3 933
|
5 623
|
3 592
|
3 585
|
1 615
|
|
| Accrued Liabilities |
426
|
0
|
0
|
0
|
481
|
565
|
832
|
856
|
663
|
652
|
465
|
|
| Short-Term Debt |
48
|
2 750
|
1 510
|
1 120
|
1 000
|
0
|
447
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
18 086
|
8 689
|
4 106
|
4 280
|
5 175
|
|
| Other Current Liabilities |
556
|
744
|
500
|
1 000
|
1 123
|
4 299
|
8 345
|
3 631
|
4 159
|
12 642
|
3 625
|
|
| Total Current Liabilities |
4 847
|
9 350
|
4 868
|
9 396
|
6 920
|
8 927
|
31 644
|
18 799
|
12 520
|
21 158
|
10 879
|
|
| Long-Term Debt |
0
|
200
|
200
|
0
|
0
|
15 989
|
0
|
27
|
3 082
|
5 170
|
16
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
826
|
30
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
291
|
1 112
|
600
|
870
|
1 808
|
2 225
|
1 946
|
|
| Other Liabilities |
38
|
164
|
349
|
526
|
616
|
7 140
|
956
|
266
|
170
|
46
|
46
|
|
| Total Liabilities |
4 885
N/A
|
9 714
+99%
|
5 417
-44%
|
9 922
+83%
|
7 827
-21%
|
33 167
+324%
|
34 027
+3%
|
19 991
-41%
|
17 581
-12%
|
28 599
+63%
|
12 888
-55%
|
|
| Equity | ||||||||||||
| Common Stock |
1 000
|
1 000
|
1 347
|
1 347
|
4 525
|
4 564
|
4 564
|
5 415
|
5 415
|
5 718
|
5 743
|
|
| Retained Earnings |
2 360
|
7 537
|
9 846
|
14 997
|
13 870
|
3 912
|
9 556
|
15 203
|
23 188
|
26 155
|
19 538
|
|
| Additional Paid In Capital |
0
|
0
|
3 149
|
3 214
|
69 906
|
71 009
|
71 937
|
83 075
|
83 354
|
90 152
|
92 145
|
|
| Unrealized Security Profit/Loss |
1 088
|
0
|
0
|
0
|
2 168
|
732
|
1 715
|
2 019
|
2 173
|
1 156
|
16
|
|
| Other Equity |
0
|
956
|
1 138
|
1 319
|
1 255
|
36
|
266
|
450
|
543
|
2 110
|
3 599
|
|
| Total Equity |
4 448
N/A
|
9 493
+113%
|
15 480
+63%
|
20 877
+35%
|
87 388
+319%
|
78 788
-10%
|
65 496
-17%
|
71 717
+9%
|
62 866
-12%
|
72 981
+16%
|
81 964
+12%
|
|
| Total Liabilities & Equity |
9 334
N/A
|
19 207
+106%
|
20 897
+9%
|
30 799
+47%
|
95 215
+209%
|
111 955
+18%
|
99 523
-11%
|
91 708
-8%
|
80 446
-12%
|
101 579
+26%
|
94 852
-7%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
10
|
10
|
13
|
13
|
45
|
46
|
46
|
54
|
54
|
57
|
57
|
|