MFM Korea Co Ltd
KOSDAQ:323230
Balance Sheet
Balance Sheet Decomposition
MFM Korea Co Ltd
MFM Korea Co Ltd
Balance Sheet
MFM Korea Co Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
1 411
|
1 497
|
5 309
|
3 845
|
615
|
|
| Cash |
0
|
0
|
15
|
7
|
16
|
|
| Cash Equivalents |
1 411
|
1 497
|
5 294
|
3 838
|
599
|
|
| Short-Term Investments |
0
|
287
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
21 063
|
22 506
|
37 072
|
33 239
|
|
| Accounts Receivables |
0
|
20 817
|
22 445
|
36 373
|
33 147
|
|
| Other Receivables |
0
|
246
|
61
|
699
|
92
|
|
| Inventory |
0
|
41 845
|
62 488
|
61 799
|
40 548
|
|
| Other Current Assets |
0
|
3 952
|
7 223
|
8 299
|
7 952
|
|
| Total Current Assets |
1 411
|
68 643
|
97 527
|
111 015
|
82 353
|
|
| PP&E Net |
0
|
2 785
|
3 497
|
20 762
|
18 515
|
|
| PP&E Gross |
0
|
0
|
3 497
|
20 762
|
18 515
|
|
| Accumulated Depreciation |
0
|
0
|
2 962
|
3 177
|
3 376
|
|
| Intangible Assets |
0
|
26
|
122
|
90
|
33
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8 060
|
850
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
1 584
|
1 304
|
1 082
|
1 483
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
9 471
N/A
|
73 887
+680%
|
102 450
+39%
|
132 948
+30%
|
102 385
-23%
|
|
| Liabilities | ||||||
| Accounts Payable |
0
|
19 486
|
25 263
|
26 797
|
18 155
|
|
| Accrued Liabilities |
0
|
0
|
49
|
21
|
17
|
|
| Short-Term Debt |
0
|
17 877
|
15 579
|
34 676
|
29 700
|
|
| Current Portion of Long-Term Debt |
0
|
3 122
|
5 702
|
13 118
|
13 085
|
|
| Other Current Liabilities |
1
|
2 464
|
4 667
|
8 552
|
3 197
|
|
| Total Current Liabilities |
1
|
42 949
|
51 261
|
83 165
|
64 154
|
|
| Long-Term Debt |
916
|
4 484
|
12 494
|
18 403
|
15 543
|
|
| Deferred Income Tax |
90
|
3
|
7
|
13
|
6
|
|
| Minority Interest |
0
|
0
|
44
|
156
|
183
|
|
| Other Liabilities |
0
|
1 113
|
7 108
|
470
|
613
|
|
| Total Liabilities |
1 007
N/A
|
48 549
+4 721%
|
70 914
+46%
|
101 895
+44%
|
80 134
-21%
|
|
| Equity | ||||||
| Common Stock |
431
|
1 785
|
3 027
|
3 027
|
4 368
|
|
| Retained Earnings |
12
|
3 427
|
13 203
|
13 407
|
35 029
|
|
| Additional Paid In Capital |
8 046
|
20 533
|
41 781
|
40 590
|
48 129
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
952
|
4 483
|
|
| Treasury Stock |
0
|
0
|
1 861
|
1 861
|
1 861
|
|
| Other Equity |
0
|
407
|
1 792
|
1 753
|
2 162
|
|
| Total Equity |
8 464
N/A
|
25 338
+199%
|
31 536
+24%
|
31 054
-2%
|
22 250
-28%
|
|
| Total Liabilities & Equity |
9 471
N/A
|
73 887
+680%
|
102 450
+39%
|
132 948
+30%
|
102 385
-23%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
5
|
19
|
29
|
29
|
42
|
|