Micro Digital Co Ltd
KOSDAQ:305090
Balance Sheet
Balance Sheet Decomposition
Micro Digital Co Ltd
Micro Digital Co Ltd
Balance Sheet
Micro Digital Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
19
|
43
|
1 562
|
5 903
|
2 352
|
2 243
|
1 485
|
1 208
|
1 138
|
|
| Cash |
0
|
0
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
|
| Cash Equivalents |
19
|
43
|
1 559
|
5 901
|
2 351
|
2 242
|
1 484
|
1 206
|
1 136
|
|
| Short-Term Investments |
0
|
2
|
0
|
1 000
|
11 236
|
5 019
|
9 759
|
10 773
|
1 989
|
|
| Total Receivables |
5 093
|
1 881
|
2 109
|
1 121
|
1 670
|
1 033
|
2 058
|
1 594
|
9 681
|
|
| Accounts Receivables |
5 093
|
1 881
|
1 644
|
1 120
|
1 565
|
173
|
1 124
|
446
|
7 795
|
|
| Other Receivables |
0
|
0
|
465
|
1
|
105
|
860
|
934
|
1 148
|
1 885
|
|
| Inventory |
499
|
544
|
632
|
1 573
|
1 784
|
1 577
|
5 399
|
3 012
|
2 966
|
|
| Other Current Assets |
75
|
5
|
330
|
115
|
271
|
201
|
1 034
|
375
|
305
|
|
| Total Current Assets |
5 687
|
2 474
|
4 632
|
9 712
|
17 313
|
10 072
|
19 734
|
16 962
|
16 079
|
|
| PP&E Net |
26
|
49
|
360
|
935
|
4 219
|
6 661
|
7 302
|
10 145
|
12 378
|
|
| PP&E Gross |
0
|
0
|
360
|
935
|
4 219
|
6 661
|
7 302
|
10 145
|
12 378
|
|
| Accumulated Depreciation |
0
|
0
|
160
|
350
|
1 201
|
2 833
|
4 136
|
5 574
|
5 672
|
|
| Intangible Assets |
244
|
209
|
154
|
16
|
597
|
632
|
594
|
750
|
554
|
|
| Long-Term Investments |
87
|
991
|
0
|
187
|
180
|
3 142
|
7 012
|
0
|
0
|
|
| Other Long-Term Assets |
48
|
71
|
334
|
855
|
901
|
282
|
594
|
551
|
955
|
|
| Total Assets |
6 092
N/A
|
3 794
-38%
|
5 480
+44%
|
11 704
+114%
|
23 210
+98%
|
20 789
-10%
|
35 236
+69%
|
28 408
-19%
|
29 966
+5%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
356
|
513
|
136
|
193
|
138
|
214
|
387
|
212
|
355
|
|
| Accrued Liabilities |
0
|
0
|
7
|
174
|
687
|
1 860
|
1 790
|
1 408
|
1 349
|
|
| Short-Term Debt |
166
|
87
|
270
|
820
|
770
|
4 769
|
781
|
770
|
1 725
|
|
| Current Portion of Long-Term Debt |
145
|
425
|
1 720
|
430
|
404
|
452
|
463
|
9 390
|
8 655
|
|
| Other Current Liabilities |
69
|
114
|
2 055
|
283
|
867
|
560
|
2 828
|
4 856
|
3 603
|
|
| Total Current Liabilities |
736
|
1 139
|
4 188
|
1 901
|
2 867
|
7 856
|
6 249
|
16 636
|
15 686
|
|
| Long-Term Debt |
2 192
|
1 767
|
347
|
217
|
1 036
|
3 389
|
10 471
|
4 047
|
3 397
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
531
|
|
| Other Liabilities |
227
|
390
|
520
|
712
|
1 498
|
1 906
|
6 092
|
2 288
|
1 635
|
|
| Total Liabilities |
3 155
N/A
|
3 296
+4%
|
5 055
+53%
|
2 829
-44%
|
5 401
+91%
|
13 150
+143%
|
22 811
+73%
|
22 971
+1%
|
21 250
-7%
|
|
| Equity | ||||||||||
| Common Stock |
713
|
1 000
|
1 000
|
1 455
|
1 815
|
3 631
|
3 804
|
7 738
|
7 853
|
|
| Retained Earnings |
1 638
|
1 668
|
1 741
|
3 456
|
10 358
|
20 948
|
28 493
|
37 694
|
37 560
|
|
| Additional Paid In Capital |
586
|
1 166
|
1 166
|
10 876
|
26 352
|
24 955
|
35 532
|
33 253
|
33 076
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1 582
|
2 140
|
5 347
|
|
| Total Equity |
2 937
N/A
|
498
-83%
|
425
-15%
|
8 875
+1 988%
|
17 809
+101%
|
7 638
-57%
|
12 425
+63%
|
5 437
-56%
|
8 717
+60%
|
|
| Total Liabilities & Equity |
6 092
N/A
|
3 794
-38%
|
5 480
+44%
|
11 704
+114%
|
23 210
+98%
|
20 789
-10%
|
35 236
+69%
|
28 408
-19%
|
29 966
+5%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
6
|
7
|
7
|
15
|
15
|
16
|
|