Thumbage Co Ltd
KOSDAQ:208640
Balance Sheet
Balance Sheet Decomposition
Thumbage Co Ltd
Thumbage Co Ltd
Balance Sheet
Thumbage Co Ltd
| 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 |
406
|
195
|
4 556
|
3 884
|
7 798
|
17 178
|
8 016
|
12 362
|
2 783
|
4 854
|
4 008
|
|
| Cash |
0
|
0
|
0
|
851
|
1 006
|
14 328
|
4 844
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
406
|
195
|
4 556
|
3 033
|
6 792
|
2 850
|
3 172
|
12 362
|
2 783
|
4 854
|
4 008
|
|
| Short-Term Investments |
4 000
|
34 576
|
26 500
|
19 000
|
26 000
|
20 000
|
15 000
|
18 000
|
34 000
|
21 000
|
5 000
|
|
| Total Receivables |
18
|
121
|
951
|
519
|
1 185
|
657
|
3 809
|
1 925
|
1 663
|
1 502
|
918
|
|
| Accounts Receivables |
0
|
0
|
895
|
453
|
1 059
|
556
|
2 983
|
1 140
|
1 252
|
1 242
|
781
|
|
| Other Receivables |
0
|
0
|
56
|
66
|
126
|
101
|
826
|
785
|
411
|
260
|
136
|
|
| Other Current Assets |
30 000
|
0
|
141
|
110
|
1 819
|
891
|
2 417
|
2 814
|
1 479
|
2 194
|
622
|
|
| Total Current Assets |
34 424
|
34 893
|
32 149
|
23 513
|
36 802
|
38 726
|
29 241
|
35 100
|
39 924
|
29 551
|
10 548
|
|
| PP&E Net |
0
|
0
|
2 212
|
376
|
478
|
1 601
|
2 294
|
2 307
|
2 065
|
1 557
|
1 018
|
|
| PP&E Gross |
0
|
0
|
0
|
376
|
478
|
1 601
|
2 294
|
2 307
|
2 065
|
1 557
|
1 018
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
330
|
478
|
332
|
435
|
496
|
667
|
831
|
970
|
|
| Intangible Assets |
0
|
0
|
531
|
615
|
557
|
523
|
1 447
|
1 028
|
682
|
386
|
3 561
|
|
| Note Receivable |
10
|
10
|
0
|
0
|
0
|
150
|
855
|
299
|
100
|
110
|
100
|
|
| Long-Term Investments |
0
|
0
|
2 645
|
3 404
|
3 152
|
1 920
|
1 017
|
10 679
|
4 135
|
4 952
|
9 525
|
|
| Other Long-Term Assets |
0
|
0
|
159
|
206
|
128
|
570
|
3 967
|
1 749
|
1 034
|
2 392
|
343
|
|
| Total Assets |
34 434
N/A
|
34 903
+1%
|
37 696
+8%
|
28 115
-25%
|
41 118
+46%
|
43 490
+6%
|
38 821
-11%
|
51 162
+32%
|
47 940
-6%
|
38 948
-19%
|
25 094
-36%
|
|
| Liabilities | ||||||||||||
| Accrued Liabilities |
0
|
0
|
0
|
349
|
453
|
446
|
906
|
500
|
559
|
552
|
386
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
289
|
0
|
30 000
|
5 824
|
429
|
369
|
449
|
10 486
|
448
|
|
| Other Current Liabilities |
1
|
3
|
1 572
|
367
|
1 401
|
551
|
2 440
|
940
|
913
|
700
|
629
|
|
| Total Current Liabilities |
1
|
3
|
1 861
|
715
|
31 854
|
6 820
|
3 775
|
1 809
|
1 921
|
11 738
|
1 463
|
|
| Long-Term Debt |
3 514
|
3 610
|
1 125
|
0
|
0
|
1 000
|
1 172
|
1 285
|
11 147
|
754
|
409
|
|
| Deferred Income Tax |
52
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
276
|
2
|
129
|
9 921
|
9 947
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
198
|
279
|
173
|
123
|
207
|
251
|
448
|
475
|
580
|
|
| Total Liabilities |
3 567
N/A
|
3 718
+4%
|
3 461
-7%
|
996
-71%
|
31 898
+3 103%
|
17 865
-44%
|
15 100
-15%
|
3 345
-78%
|
13 516
+304%
|
12 967
-4%
|
2 452
-81%
|
|
| Equity | ||||||||||||
| Common Stock |
1 600
|
1 600
|
7 431
|
7 602
|
7 628
|
12 492
|
13 502
|
13 667
|
13 924
|
13 924
|
13 924
|
|
| Retained Earnings |
27
|
291
|
1 143
|
9 595
|
37 073
|
50 470
|
58 157
|
43 165
|
64 668
|
77 000
|
83 906
|
|
| Additional Paid In Capital |
29 293
|
29 293
|
27 966
|
34 280
|
34 647
|
56 943
|
66 213
|
67 381
|
72 160
|
72 162
|
72 192
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 117
|
683
|
|
| Treasury Stock |
0
|
0
|
0
|
3 385
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
19
|
1 784
|
4 019
|
6 660
|
2 162
|
9 935
|
13 007
|
18 013
|
19 749
|
|
| Total Equity |
30 867
N/A
|
31 184
+1%
|
34 235
+10%
|
27 118
-21%
|
9 221
-66%
|
25 625
+178%
|
23 720
-7%
|
47 817
+102%
|
34 423
-28%
|
25 982
-25%
|
22 642
-13%
|
|
| Total Liabilities & Equity |
34 434
N/A
|
34 903
+1%
|
37 696
+8%
|
28 115
-25%
|
41 118
+46%
|
43 490
+6%
|
38 821
-11%
|
51 162
+32%
|
47 940
-6%
|
38 948
-19%
|
25 094
-36%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
17
|
17
|
78
|
80
|
82
|
125
|
135
|
137
|
139
|
139
|
139
|
|