Mobiis Co Ltd
KOSDAQ:250060
Balance Sheet
Balance Sheet Decomposition
Mobiis Co Ltd
Mobiis Co Ltd
Balance Sheet
Mobiis Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
954
|
1 891
|
7 085
|
4 771
|
14 270
|
19 189
|
13 536
|
9 731
|
41 671
|
|
| Cash |
0
|
0
|
0
|
0
|
9 750
|
7 838
|
4 035
|
5 103
|
878
|
|
| Cash Equivalents |
954
|
1 891
|
7 085
|
4 771
|
4 520
|
11 351
|
9 501
|
4 628
|
40 793
|
|
| Short-Term Investments |
12 000
|
8 432
|
7 301
|
9 981
|
6 635
|
26 001
|
31 973
|
15 601
|
2 894
|
|
| Total Receivables |
46
|
2 015
|
912
|
5 636
|
4 508
|
4 132
|
6 106
|
6 139
|
1 711
|
|
| Accounts Receivables |
46
|
1 527
|
884
|
5 189
|
212
|
332
|
1 727
|
2 179
|
1 711
|
|
| Other Receivables |
0
|
488
|
28
|
447
|
4 297
|
3 800
|
4 378
|
3 959
|
0
|
|
| Inventory |
0
|
39
|
13
|
19
|
70
|
229
|
422
|
1 182
|
0
|
|
| Other Current Assets |
5
|
433
|
1 786
|
883
|
753
|
786
|
1 385
|
463
|
45
|
|
| Total Current Assets |
13 005
|
12 811
|
17 097
|
21 290
|
26 236
|
50 336
|
53 422
|
33 115
|
46 320
|
|
| PP&E Net |
0
|
209
|
2 860
|
3 163
|
3 076
|
3 886
|
5 280
|
5 279
|
689
|
|
| PP&E Gross |
0
|
0
|
0
|
3 163
|
3 076
|
3 886
|
5 280
|
5 279
|
689
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
155
|
998
|
1 348
|
1 922
|
2 521
|
986
|
|
| Intangible Assets |
0
|
0
|
361
|
3 666
|
3 127
|
2 728
|
4 846
|
4 132
|
1
|
|
| Goodwill |
0
|
0
|
0
|
5 177
|
5 124
|
5 124
|
6 920
|
6 920
|
0
|
|
| Note Receivable |
0
|
0
|
970
|
334
|
487
|
307
|
575
|
289
|
641
|
|
| Long-Term Investments |
0
|
3 568
|
6 055
|
7 627
|
7 904
|
6 400
|
5 392
|
5 804
|
2 134
|
|
| Other Long-Term Assets |
0
|
1 447
|
255
|
1 251
|
1 112
|
1 139
|
843
|
3 122
|
358
|
|
| Other Assets |
0
|
0
|
0
|
5 177
|
5 124
|
5 124
|
6 920
|
6 920
|
0
|
|
| Total Assets |
13 005
N/A
|
18 035
+39%
|
27 599
+53%
|
42 509
+54%
|
47 066
+11%
|
69 920
+49%
|
77 278
+11%
|
58 661
-24%
|
50 143
-15%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
200
|
14
|
187
|
1
|
45
|
12
|
383
|
10
|
19
|
|
| Accrued Liabilities |
0
|
161
|
0
|
431
|
496
|
382
|
491
|
324
|
137
|
|
| Short-Term Debt |
0
|
0
|
0
|
10
|
4 115
|
773
|
9 541
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
295
|
594
|
643
|
6 642
|
7 472
|
179
|
|
| Other Current Liabilities |
0
|
149
|
183
|
3 629
|
6 104
|
3 884
|
11 654
|
7 964
|
2 866
|
|
| Total Current Liabilities |
200
|
323
|
370
|
4 366
|
11 354
|
5 694
|
28 711
|
15 770
|
3 201
|
|
| Long-Term Debt |
754
|
0
|
2 000
|
2 019
|
20
|
7 752
|
304
|
199
|
6 030
|
|
| Deferred Income Tax |
20
|
0
|
0
|
520
|
667
|
627
|
579
|
496
|
0
|
|
| Minority Interest |
0
|
0
|
180
|
7 714
|
9 369
|
22 590
|
20 830
|
16 811
|
0
|
|
| Other Liabilities |
0
|
665
|
801
|
2 038
|
1 627
|
4 142
|
3 167
|
3 386
|
5 833
|
|
| Total Liabilities |
973
N/A
|
988
+2%
|
3 352
+239%
|
16 658
+397%
|
23 035
+38%
|
40 805
+77%
|
53 592
+31%
|
36 663
-32%
|
15 064
-59%
|
|
| Equity | ||||||||||
| Common Stock |
640
|
2 823
|
3 217
|
3 217
|
3 217
|
3 217
|
3 217
|
3 217
|
3 217
|
|
| Retained Earnings |
35
|
161
|
958
|
1 463
|
2 920
|
5 140
|
11 165
|
11 544
|
1 288
|
|
| Additional Paid In Capital |
11 426
|
16 335
|
23 933
|
26 072
|
25 818
|
32 957
|
31 911
|
31 911
|
30 831
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
139
|
16
|
6
|
1 078
|
0
|
|
| Treasury Stock |
0
|
1 915
|
0
|
1 915
|
1 915
|
1 915
|
460
|
460
|
260
|
|
| Other Equity |
0
|
36
|
1 946
|
60
|
30
|
20
|
176
|
49
|
2 579
|
|
| Total Equity |
12 032
N/A
|
17 046
+42%
|
24 247
+42%
|
25 851
+7%
|
24 031
-7%
|
29 115
+21%
|
23 686
-19%
|
21 998
-7%
|
35 079
+59%
|
|
| Total Liabilities & Equity |
13 005
N/A
|
18 035
+39%
|
27 599
+53%
|
42 509
+54%
|
47 066
+11%
|
69 920
+49%
|
77 278
+11%
|
58 661
-24%
|
50 143
-15%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
6
|
27
|
31
|
31
|
31
|
31
|
32
|
32
|
32
|
|