Lemon Co Ltd
KOSDAQ:294140
Balance Sheet
Balance Sheet Decomposition
Lemon Co Ltd
Lemon Co Ltd
Balance Sheet
Lemon Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1 252
|
6 627
|
10 134
|
9 769
|
12 427
|
9 836
|
4 355
|
1 363
|
|
| Cash Equivalents |
1 252
|
6 627
|
10 134
|
9 769
|
12 427
|
9 836
|
4 355
|
1 363
|
|
| Short-Term Investments |
0
|
0
|
3 000
|
4 164
|
0
|
0
|
6 000
|
4 300
|
|
| Total Receivables |
2 004
|
691
|
5 432
|
2 382
|
1 549
|
633
|
1 287
|
324
|
|
| Accounts Receivables |
2 002
|
604
|
5 373
|
2 315
|
1 533
|
602
|
681
|
224
|
|
| Other Receivables |
2
|
87
|
59
|
67
|
17
|
31
|
606
|
100
|
|
| Inventory |
3 755
|
3 230
|
4 433
|
7 736
|
3 896
|
1 083
|
1 167
|
606
|
|
| Other Current Assets |
278
|
862
|
3 786
|
436
|
301
|
363
|
193
|
65
|
|
| Total Current Assets |
7 290
|
11 410
|
26 785
|
24 487
|
18 173
|
11 915
|
13 002
|
6 659
|
|
| PP&E Net |
6 052
|
24 150
|
71 186
|
73 709
|
27 135
|
15 282
|
15 114
|
13 291
|
|
| PP&E Gross |
6 052
|
24 150
|
71 186
|
73 709
|
27 135
|
15 282
|
15 114
|
13 291
|
|
| Accumulated Depreciation |
3 026
|
3 949
|
5 876
|
8 786
|
55 498
|
68 107
|
63 162
|
61 166
|
|
| Intangible Assets |
132
|
132
|
132
|
132
|
133
|
225
|
92
|
92
|
|
| Long-Term Investments |
275
|
460
|
275
|
275
|
275
|
275
|
275
|
0
|
|
| Other Long-Term Assets |
2 416
|
21
|
37
|
55
|
26
|
56
|
26
|
31
|
|
| Total Assets |
16 165
N/A
|
36 172
+124%
|
98 414
+172%
|
98 658
+0%
|
45 742
-54%
|
27 753
-39%
|
28 509
+3%
|
20 073
-30%
|
|
| Liabilities | |||||||||
| Accounts Payable |
1 764
|
1 756
|
1 777
|
1 354
|
3 052
|
2 745
|
808
|
133
|
|
| Accrued Liabilities |
910
|
992
|
1 007
|
1 378
|
1 264
|
1 165
|
619
|
793
|
|
| Short-Term Debt |
11 000
|
3 000
|
9 000
|
6 000
|
6 000
|
6 000
|
9 100
|
6 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
19 326
|
20 708
|
729
|
731
|
41
|
14
|
|
| Other Current Liabilities |
1 062
|
4 268
|
48 242
|
3 460
|
1 697
|
1 156
|
1 033
|
874
|
|
| Total Current Liabilities |
14 736
|
10 017
|
79 351
|
32 900
|
12 742
|
11 797
|
11 602
|
7 814
|
|
| Long-Term Debt |
0
|
0
|
0
|
5 466
|
4 843
|
4 158
|
7
|
7
|
|
| Other Liabilities |
0
|
124
|
117
|
117
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
14 736
N/A
|
10 141
-31%
|
79 469
+684%
|
38 484
-52%
|
17 586
-54%
|
15 955
-9%
|
11 609
-27%
|
7 822
-33%
|
|
| Equity | |||||||||
| Common Stock |
20 706
|
15 200
|
15 200
|
17 250
|
18 500
|
18 500
|
21 000
|
10 500
|
|
| Retained Earnings |
19 277
|
10 448
|
19 719
|
7 262
|
59 272
|
75 631
|
84 771
|
88 926
|
|
| Additional Paid In Capital |
0
|
21 280
|
21 280
|
50 185
|
68 928
|
68 928
|
78 894
|
78 894
|
|
| Other Equity |
0
|
0
|
2 185
|
0
|
0
|
0
|
1 777
|
11 784
|
|
| Total Equity |
1 429
N/A
|
26 031
+1 722%
|
18 945
-27%
|
60 173
+218%
|
28 156
-53%
|
11 798
-58%
|
16 900
+43%
|
12 252
-28%
|
|
| Total Liabilities & Equity |
16 165
N/A
|
36 172
+124%
|
98 414
+172%
|
98 658
+0%
|
45 742
-54%
|
27 753
-39%
|
28 509
+3%
|
20 073
-30%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
41
|
30
|
30
|
35
|
20
|
20
|
21
|
21
|
|