Digicap Co Ltd
KOSDAQ:197140
Balance Sheet
Balance Sheet Decomposition
Digicap Co Ltd
Digicap Co Ltd
Balance Sheet
Digicap Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
2 580
|
3 862
|
1 668
|
6 211
|
5 843
|
19 258
|
6 052
|
8 370
|
20 674
|
|
| Cash |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8 370
|
20 674
|
|
| Cash Equivalents |
2 580
|
3 862
|
1 668
|
6 210
|
5 843
|
19 258
|
6 052
|
0
|
0
|
|
| Short-Term Investments |
3 000
|
3 000
|
11 423
|
3 632
|
2 806
|
0
|
5 000
|
5 042
|
3 098
|
|
| Total Receivables |
2 796
|
3 270
|
4 244
|
6 898
|
6 056
|
7 167
|
8 090
|
7 652
|
8 564
|
|
| Accounts Receivables |
2 728
|
3 231
|
4 173
|
5 894
|
5 468
|
6 088
|
5 491
|
4 897
|
7 395
|
|
| Other Receivables |
68
|
39
|
71
|
1 004
|
588
|
1 079
|
2 598
|
2 754
|
1 169
|
|
| Inventory |
0
|
0
|
0
|
2 118
|
2 783
|
3 265
|
3 561
|
2 611
|
1 902
|
|
| Other Current Assets |
144
|
6
|
16
|
186
|
818
|
433
|
420
|
443
|
94
|
|
| Total Current Assets |
8 520
|
10 137
|
17 351
|
19 045
|
18 307
|
30 123
|
23 122
|
24 118
|
34 332
|
|
| PP&E Net |
5 572
|
17 794
|
17 637
|
18 651
|
23 147
|
22 973
|
22 365
|
24 589
|
24 031
|
|
| PP&E Gross |
0
|
0
|
0
|
18 651
|
23 147
|
22 973
|
22 365
|
24 589
|
24 031
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
4 342
|
4 401
|
4 753
|
5 440
|
4 934
|
3 498
|
|
| Intangible Assets |
1 365
|
1 257
|
1 826
|
6 478
|
6 180
|
4 466
|
3 916
|
676
|
2 979
|
|
| Goodwill |
0
|
0
|
0
|
1 733
|
1 733
|
1 733
|
1 733
|
0
|
6 267
|
|
| Note Receivable |
381
|
146
|
67
|
28
|
0
|
0
|
8
|
8
|
316
|
|
| Long-Term Investments |
33
|
46
|
44
|
2 174
|
5 834
|
3 136
|
1 916
|
647
|
5 398
|
|
| Other Long-Term Assets |
1 257
|
6
|
6
|
182
|
381
|
225
|
598
|
249
|
1 168
|
|
| Other Assets |
0
|
0
|
0
|
1 733
|
1 733
|
1 733
|
1 733
|
0
|
6 267
|
|
| Total Assets |
17 127
N/A
|
29 387
+72%
|
36 932
+26%
|
48 292
+31%
|
55 582
+15%
|
62 655
+13%
|
53 659
-14%
|
50 288
-6%
|
74 492
+48%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
720
|
1 331
|
2 411
|
1 863
|
1 382
|
2 021
|
1 856
|
1 865
|
7 655
|
|
| Accrued Liabilities |
0
|
0
|
0
|
851
|
745
|
810
|
803
|
838
|
890
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
1 000
|
7 000
|
0
|
0
|
2 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
148
|
1 501
|
7 175
|
1 279
|
839
|
718
|
698
|
|
| Other Current Liabilities |
2 022
|
1 420
|
1 548
|
779
|
3 785
|
1 418
|
1 538
|
1 222
|
1 763
|
|
| Total Current Liabilities |
2 742
|
2 751
|
4 107
|
4 994
|
14 087
|
12 528
|
5 035
|
4 643
|
13 007
|
|
| Long-Term Debt |
3 338
|
8 882
|
5 992
|
11 962
|
3 824
|
1 349
|
597
|
237
|
1 001
|
|
| Deferred Income Tax |
0
|
195
|
415
|
696
|
1 775
|
1 902
|
1 715
|
1 505
|
2 068
|
|
| Minority Interest |
0
|
0
|
0
|
792
|
970
|
1 000
|
1 289
|
441
|
0
|
|
| Other Liabilities |
1 515
|
1 522
|
1 510
|
781
|
505
|
1 148
|
688
|
1 122
|
890
|
|
| Total Liabilities |
7 595
N/A
|
13 350
+76%
|
12 024
-10%
|
19 225
+60%
|
21 161
+10%
|
17 928
-15%
|
9 325
-48%
|
7 948
-15%
|
16 966
+113%
|
|
| Equity | ||||||||||
| Common Stock |
1 577
|
1 577
|
3 453
|
3 696
|
3 705
|
4 551
|
4 782
|
4 790
|
6 507
|
|
| Retained Earnings |
6 157
|
8 280
|
9 401
|
11 039
|
11 952
|
11 606
|
12 631
|
9 061
|
10 201
|
|
| Additional Paid In Capital |
5 136
|
5 136
|
8 892
|
9 432
|
9 498
|
17 980
|
18 013
|
18 057
|
29 457
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
4 235
|
8 167
|
8 167
|
0
|
0
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
1 985
|
1 985
|
0
|
1 502
|
1 502
|
0
|
|
| Other Equity |
3 337
|
1 044
|
3 162
|
2 650
|
3 083
|
2 422
|
10 411
|
11 933
|
11 363
|
|
| Total Equity |
9 533
N/A
|
16 037
+68%
|
24 908
+55%
|
29 067
+17%
|
34 421
+18%
|
44 727
+30%
|
44 334
-1%
|
42 340
-4%
|
57 527
+36%
|
|
| Total Liabilities & Equity |
17 127
N/A
|
29 387
+72%
|
36 932
+26%
|
48 292
+31%
|
55 582
+15%
|
62 655
+13%
|
53 659
-14%
|
50 288
-6%
|
74 492
+48%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
5
|
5
|
7
|
7
|
7
|
9
|
9
|
9
|
13
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|