RoboRobo Co Ltd
KOSDAQ:215100
Balance Sheet
Balance Sheet Decomposition
RoboRobo Co Ltd
RoboRobo Co Ltd
Balance Sheet
RoboRobo Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1 250
|
1 235
|
2 205
|
1 432
|
581
|
589
|
4 195
|
2 094
|
|
| Cash |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 250
|
1 235
|
2 205
|
1 432
|
579
|
589
|
4 195
|
2 094
|
|
| Short-Term Investments |
5 500
|
5 582
|
8 859
|
11 322
|
10 021
|
8 622
|
8 867
|
8 053
|
|
| Total Receivables |
68
|
75
|
2 669
|
2 378
|
2 509
|
2 692
|
1 037
|
1 422
|
|
| Accounts Receivables |
68
|
61
|
2 669
|
2 378
|
2 338
|
2 617
|
962
|
1 396
|
|
| Other Receivables |
0
|
14
|
0
|
0
|
171
|
75
|
75
|
26
|
|
| Inventory |
0
|
0
|
2 282
|
2 107
|
2 181
|
2 996
|
3 240
|
3 923
|
|
| Other Current Assets |
0
|
0
|
58
|
13
|
258
|
167
|
116
|
231
|
|
| Total Current Assets |
6 818
|
6 891
|
16 073
|
17 252
|
15 551
|
15 066
|
17 455
|
15 723
|
|
| PP&E Net |
0
|
0
|
2 484
|
2 870
|
3 672
|
3 096
|
2 963
|
2 697
|
|
| Intangible Assets |
0
|
0
|
149
|
135
|
76
|
67
|
50
|
37
|
|
| Goodwill |
0
|
0
|
0
|
0
|
98
|
0
|
74
|
0
|
|
| Long-Term Investments |
0
|
0
|
5 717
|
6 283
|
7 296
|
6 091
|
10 381
|
12 432
|
|
| Other Long-Term Assets |
0
|
0
|
57
|
119
|
505
|
555
|
416
|
776
|
|
| Other Assets |
0
|
0
|
0
|
0
|
98
|
0
|
74
|
0
|
|
| Total Assets |
6 818
N/A
|
6 891
+1%
|
24 481
+255%
|
26 659
+9%
|
27 198
+2%
|
24 874
-9%
|
31 339
+26%
|
31 665
+1%
|
|
| Liabilities | |||||||||
| Accounts Payable |
0
|
0
|
927
|
695
|
1 292
|
751
|
394
|
781
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
11
|
8
|
6
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
264
|
79
|
65
|
62
|
|
| Other Current Liabilities |
0
|
0
|
517
|
712
|
423
|
440
|
445
|
1 213
|
|
| Total Current Liabilities |
0
|
0
|
1 444
|
1 407
|
1 989
|
1 278
|
910
|
2 056
|
|
| Long-Term Debt |
1 258
|
1 287
|
1 240
|
0
|
534
|
114
|
68
|
17
|
|
| Deferred Income Tax |
27
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
18
|
0
|
29
|
30
|
|
| Other Liabilities |
0
|
0
|
53
|
55
|
50
|
50
|
50
|
50
|
|
| Total Liabilities |
1 286
N/A
|
1 315
+2%
|
2 737
+108%
|
1 462
-47%
|
2 591
+77%
|
1 442
-44%
|
1 056
-27%
|
2 154
+104%
|
|
| Equity | |||||||||
| Common Stock |
280
|
280
|
1 645
|
1 780
|
1 780
|
1 780
|
2 035
|
2 035
|
|
| Retained Earnings |
6
|
50
|
10 034
|
12 211
|
12 785
|
9 509
|
8 189
|
7 837
|
|
| Additional Paid In Capital |
5 247
|
5 247
|
10 068
|
11 208
|
11 208
|
11 208
|
19 526
|
19 526
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
173
|
173
|
173
|
615
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
993
|
0
|
404
|
404
|
|
| Other Equity |
0
|
0
|
3
|
2
|
0
|
1 110
|
1 110
|
1 132
|
|
| Total Equity |
5 532
N/A
|
5 577
+1%
|
21 744
+290%
|
25 197
+16%
|
24 607
-2%
|
23 433
-5%
|
30 282
+29%
|
29 511
-3%
|
|
| Total Liabilities & Equity |
6 818
N/A
|
6 891
+1%
|
24 481
+255%
|
26 659
+9%
|
27 198
+2%
|
24 874
-9%
|
31 339
+26%
|
31 665
+1%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
3
|
3
|
18
|
18
|
17
|
18
|
20
|
20
|
|