Toebox Korea Ltd
KOSDAQ:215480
Balance Sheet
Balance Sheet Decomposition
Toebox Korea Ltd
Toebox Korea Ltd
Balance Sheet
Toebox Korea Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1 384
|
1 262
|
6 848
|
846
|
1 310
|
1 050
|
6 477
|
2 130
|
|
| Cash |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 384
|
1 262
|
6 848
|
846
|
1 309
|
1 050
|
6 477
|
2 130
|
|
| Short-Term Investments |
0
|
0
|
8 000
|
10 486
|
12 806
|
14 329
|
9 189
|
10 915
|
|
| Total Receivables |
0
|
0
|
3 883
|
2 992
|
2 918
|
1 891
|
2 799
|
4 300
|
|
| Accounts Receivables |
0
|
0
|
3 739
|
2 865
|
2 605
|
1 462
|
2 708
|
4 181
|
|
| Other Receivables |
0
|
0
|
144
|
127
|
313
|
429
|
91
|
120
|
|
| Inventory |
0
|
0
|
7 953
|
8 978
|
11 595
|
6 639
|
9 957
|
13 252
|
|
| Other Current Assets |
5 564
|
5 661
|
1 985
|
2 504
|
1 178
|
1 032
|
1 382
|
939
|
|
| Total Current Assets |
6 948
|
6 923
|
28 670
|
25 807
|
29 806
|
24 941
|
29 805
|
31 537
|
|
| PP&E Net |
0
|
0
|
1 219
|
1 050
|
1 745
|
2 203
|
3 547
|
3 973
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
1 745
|
2 203
|
3 547
|
3 973
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1 544
|
2 230
|
3 295
|
3 786
|
|
| Intangible Assets |
0
|
0
|
19
|
66
|
95
|
80
|
2 202
|
2 201
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
847
|
847
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
|
| Long-Term Investments |
0
|
0
|
1 421
|
729
|
242
|
270
|
0
|
1 714
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
296
|
242
|
79
|
1 935
|
1 281
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
847
|
847
|
|
| Total Assets |
6 948
N/A
|
6 923
0%
|
31 329
+353%
|
27 947
-11%
|
32 130
+15%
|
27 573
-14%
|
38 363
+39%
|
41 580
+8%
|
|
| Liabilities | |||||||||
| Accounts Payable |
0
|
0
|
1 320
|
1 072
|
377
|
303
|
337
|
1 218
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
57
|
88
|
503
|
407
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
500
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
9 380
|
1 368
|
3 500
|
764
|
967
|
|
| Other Current Liabilities |
1
|
6
|
92
|
122
|
1 165
|
1 181
|
4 152
|
6 203
|
|
| Total Current Liabilities |
1
|
6
|
1 413
|
10 574
|
2 967
|
5 072
|
6 256
|
8 795
|
|
| Long-Term Debt |
641
|
658
|
9 331
|
0
|
6 448
|
230
|
736
|
175
|
|
| Deferred Income Tax |
26
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1 800
|
2 057
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
7
|
2 975
|
24
|
|
| Total Liabilities |
668
N/A
|
680
+2%
|
10 759
+1 482%
|
10 574
-2%
|
9 414
-11%
|
5 309
-44%
|
11 766
+122%
|
11 051
-6%
|
|
| Equity | |||||||||
| Common Stock |
354
|
354
|
3 625
|
3 768
|
4 092
|
4 503
|
4 807
|
4 807
|
|
| Retained Earnings |
24
|
12
|
5 126
|
1 252
|
1 438
|
2 059
|
1 401
|
5 315
|
|
| Additional Paid In Capital |
5 901
|
5 901
|
9 565
|
10 975
|
17 443
|
20 889
|
23 551
|
23 551
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
223
|
1 069
|
1 069
|
1 092
|
|
| Other Equity |
0
|
0
|
2 252
|
1 378
|
33
|
0
|
2 093
|
2 052
|
|
| Total Equity |
6 279
N/A
|
6 243
-1%
|
20 569
+229%
|
17 373
-16%
|
22 716
+31%
|
22 264
-2%
|
26 597
+19%
|
30 529
+15%
|
|
| Total Liabilities & Equity |
6 948
N/A
|
6 923
0%
|
31 329
+353%
|
27 947
-11%
|
32 130
+15%
|
27 573
-14%
|
38 363
+39%
|
41 580
+8%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
7
|
7
|
36
|
38
|
41
|
44
|
9
|
9
|
|