RaemongRaein Co Ltd
KOSDAQ:200350
Balance Sheet
Balance Sheet Decomposition
RaemongRaein Co Ltd
RaemongRaein Co Ltd
Balance Sheet
RaemongRaein Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
2 174
|
385
|
1 150
|
3 426
|
8 422
|
23 240
|
8 314
|
26 858
|
48 463
|
|
| Cash Equivalents |
2 174
|
385
|
1 150
|
3 426
|
8 422
|
23 240
|
8 314
|
26 858
|
48 463
|
|
| Short-Term Investments |
0
|
0
|
0
|
564
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3 453
|
3 983
|
177
|
897
|
2 302
|
15 680
|
16 132
|
7 878
|
990
|
|
| Accounts Receivables |
3 108
|
3 977
|
177
|
888
|
2 301
|
15 679
|
13 869
|
6 250
|
291
|
|
| Other Receivables |
345
|
7
|
0
|
9
|
1
|
1
|
2 263
|
1 628
|
699
|
|
| Inventory |
11 308
|
4 171
|
2 301
|
4 311
|
4 538
|
4 274
|
3 701
|
3 088
|
0
|
|
| Other Current Assets |
5 099
|
1 950
|
2 622
|
2 462
|
4 424
|
19 637
|
31 185
|
1 917
|
986
|
|
| Total Current Assets |
22 034
|
10 489
|
6 249
|
11 660
|
19 686
|
62 831
|
59 333
|
39 741
|
50 439
|
|
| PP&E Net |
25
|
25
|
15
|
313
|
170
|
811
|
418
|
887
|
584
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
418
|
887
|
584
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
670
|
577
|
741
|
|
| Intangible Assets |
1 074
|
697
|
361
|
312
|
31
|
576
|
2 009
|
148
|
145
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
364
|
876
|
528
|
571
|
1 186
|
2 037
|
3 809
|
2 421
|
3 664
|
|
| Other Long-Term Assets |
312
|
477
|
199
|
3 744
|
6 446
|
5 970
|
6 073
|
7 662
|
4 438
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
23 808
N/A
|
12 565
-47%
|
7 353
-41%
|
16 600
+126%
|
27 518
+66%
|
72 225
+162%
|
71 642
-1%
|
50 859
-29%
|
59 270
+17%
|
|
| Liabilities | ||||||||||
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
8 162
|
87
|
429
|
|
| Short-Term Debt |
2 600
|
2 500
|
2 710
|
1 000
|
3 000
|
6 800
|
10 200
|
4 200
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
2 047
|
67
|
5 036
|
1 653
|
2 850
|
1 823
|
|
| Other Current Liabilities |
8 495
|
6 698
|
289
|
3 989
|
426
|
13 581
|
6 441
|
1 056
|
699
|
|
| Total Current Liabilities |
11 095
|
9 198
|
2 999
|
7 035
|
3 492
|
25 418
|
26 455
|
8 192
|
2 952
|
|
| Long-Term Debt |
245
|
332
|
294
|
14
|
0
|
1 728
|
2 596
|
1 992
|
1 678
|
|
| Deferred Income Tax |
0
|
0
|
45
|
11
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
578
|
63
|
39
|
38
|
0
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
1 713
|
1 842
|
1 091
|
255
|
317
|
434
|
502
|
574
|
488
|
|
| Total Liabilities |
13 631
N/A
|
11 436
-16%
|
4 467
-61%
|
7 355
+65%
|
3 809
-48%
|
27 579
+624%
|
29 552
+7%
|
10 758
-64%
|
5 117
-52%
|
|
| Equity | ||||||||||
| Common Stock |
943
|
943
|
967
|
1 592
|
2 494
|
3 124
|
3 211
|
3 533
|
4 998
|
|
| Retained Earnings |
8 547
|
18 199
|
16 918
|
15 450
|
12 291
|
9 976
|
16 313
|
23 782
|
38 807
|
|
| Additional Paid In Capital |
17 661
|
17 661
|
18 258
|
22 633
|
33 164
|
50 670
|
53 530
|
60 001
|
87 585
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
192
|
145
|
145
|
|
| Other Equity |
119
|
723
|
580
|
471
|
342
|
828
|
1 853
|
494
|
521
|
|
| Total Equity |
10 177
N/A
|
1 129
-89%
|
2 886
+156%
|
9 245
+220%
|
23 709
+156%
|
44 646
+88%
|
42 090
-6%
|
40 102
-5%
|
54 153
+35%
|
|
| Total Liabilities & Equity |
23 808
N/A
|
12 565
-47%
|
7 353
-41%
|
16 600
+126%
|
27 518
+66%
|
72 225
+162%
|
71 642
-1%
|
50 859
-29%
|
59 270
+17%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
3
|
5
|
6
|
6
|
6
|
10
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
|