MSTNS Co Ltd
KOSDAQ:257370
Balance Sheet
Balance Sheet Decomposition
MSTNS Co Ltd
MSTNS Co Ltd
Balance Sheet
MSTNS Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
704
|
319
|
3 452
|
3 451
|
2 841
|
2 745
|
768
|
8 762
|
9 355
|
|
| Cash |
160
|
291
|
3
|
6
|
2
|
2
|
0
|
8 762
|
9 355
|
|
| Cash Equivalents |
544
|
28
|
3 449
|
3 445
|
2 839
|
2 743
|
768
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
453
|
1 302
|
385
|
239
|
3 658
|
6 081
|
0
|
|
| Total Receivables |
15 015
|
20 237
|
7 603
|
17 551
|
12 947
|
1 761
|
2 228
|
4 890
|
6 539
|
|
| Accounts Receivables |
14 901
|
20 114
|
7 468
|
16 000
|
12 598
|
1 552
|
2 123
|
4 800
|
6 487
|
|
| Other Receivables |
114
|
123
|
135
|
1 551
|
349
|
209
|
106
|
90
|
51
|
|
| Inventory |
2 270
|
591
|
23 795
|
15 489
|
12 504
|
15 151
|
16 193
|
6 648
|
16 224
|
|
| Other Current Assets |
1 638
|
1 905
|
1 330
|
415
|
2 652
|
2 933
|
1 060
|
71
|
289
|
|
| Total Current Assets |
19 626
|
23 052
|
36 633
|
38 207
|
31 328
|
22 829
|
23 908
|
26 452
|
32 406
|
|
| PP&E Net |
4 531
|
16 682
|
23 135
|
22 863
|
23 068
|
22 471
|
17 002
|
21 306
|
21 154
|
|
| PP&E Gross |
4 531
|
16 682
|
23 135
|
22 863
|
23 068
|
22 471
|
17 002
|
21 306
|
21 154
|
|
| Accumulated Depreciation |
847
|
623
|
904
|
1 301
|
1 749
|
2 072
|
2 202
|
2 858
|
3 054
|
|
| Intangible Assets |
1
|
512
|
761
|
712
|
403
|
351
|
254
|
298
|
290
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
60
|
59
|
0
|
0
|
0
|
|
| Long-Term Investments |
408
|
3 536
|
3 426
|
2 915
|
2 847
|
2 874
|
7 481
|
2 792
|
2 775
|
|
| Other Long-Term Assets |
937
|
1 308
|
1 670
|
1 558
|
2 072
|
1 683
|
190
|
54
|
44
|
|
| Total Assets |
25 503
N/A
|
45 090
+77%
|
65 626
+46%
|
66 256
+1%
|
59 778
-10%
|
50 267
-16%
|
48 835
-3%
|
50 902
+4%
|
56 670
+11%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
3 929
|
9 172
|
4 307
|
2 299
|
2 051
|
1 337
|
675
|
3 471
|
5 347
|
|
| Accrued Liabilities |
354
|
625
|
539
|
1 019
|
531
|
496
|
372
|
359
|
315
|
|
| Short-Term Debt |
6 850
|
5 050
|
1 650
|
4 450
|
19 400
|
13 450
|
12 850
|
12 650
|
0
|
|
| Current Portion of Long-Term Debt |
3 500
|
0
|
2 000
|
10 000
|
758
|
3 661
|
4 704
|
3 047
|
23
|
|
| Other Current Liabilities |
2 176
|
2 687
|
7 195
|
7 975
|
5 599
|
6 704
|
10 365
|
7 087
|
13 351
|
|
| Total Current Liabilities |
16 809
|
17 534
|
15 691
|
25 743
|
28 339
|
25 648
|
28 965
|
26 615
|
19 035
|
|
| Long-Term Debt |
2 000
|
12 000
|
10 500
|
500
|
2 748
|
3 129
|
3 028
|
21
|
9 431
|
|
| Other Liabilities |
1 025
|
1 600
|
1 693
|
1 763
|
1 124
|
921
|
929
|
56
|
56
|
|
| Total Liabilities |
19 833
N/A
|
31 134
+57%
|
27 885
-10%
|
28 006
+0%
|
32 212
+15%
|
29 698
-8%
|
32 922
+11%
|
26 692
-19%
|
28 523
+7%
|
|
| Equity | ||||||||||
| Common Stock |
138
|
2 500
|
3 185
|
3 185
|
3 220
|
3 220
|
3 863
|
5 844
|
6 252
|
|
| Retained Earnings |
5 492
|
11 353
|
8 638
|
9 136
|
886
|
7 883
|
17 530
|
20 070
|
18 629
|
|
| Additional Paid In Capital |
38
|
161
|
25 961
|
25 961
|
26 924
|
26 924
|
31 272
|
40 128
|
42 216
|
|
| Treasury Stock |
0
|
60
|
60
|
60
|
1 812
|
1 812
|
1 812
|
1 812
|
1 812
|
|
| Other Equity |
3
|
2
|
16
|
28
|
120
|
120
|
120
|
120
|
120
|
|
| Total Equity |
5 669
N/A
|
13 956
+146%
|
37 741
+170%
|
38 250
+1%
|
27 567
-28%
|
20 569
-25%
|
15 914
-23%
|
24 210
+52%
|
28 147
+16%
|
|
| Total Liabilities & Equity |
25 503
N/A
|
45 090
+77%
|
65 626
+46%
|
66 256
+1%
|
59 778
-10%
|
50 267
-16%
|
48 835
-3%
|
50 902
+4%
|
56 670
+11%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
5
|
5
|
6
|
6
|
6
|
6
|
8
|
11
|
12
|
|