SoulBrain Co Ltd
KOSDAQ:357780
Balance Sheet
Balance Sheet Decomposition
SoulBrain Co Ltd
SoulBrain Co Ltd
Balance Sheet
SoulBrain Co Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
184 121
|
168 689
|
167 741
|
160 827
|
241 615
|
|
| Cash Equivalents |
184 121
|
168 689
|
167 741
|
160 827
|
241 615
|
|
| Short-Term Investments |
10 000
|
2 136
|
4 876
|
0
|
108 500
|
|
| Total Receivables |
98 243
|
144 294
|
74 995
|
63 154
|
63 471
|
|
| Accounts Receivables |
82 560
|
125 980
|
66 975
|
57 779
|
60 277
|
|
| Other Receivables |
15 683
|
18 314
|
8 020
|
5 375
|
3 195
|
|
| Inventory |
65 416
|
103 819
|
113 407
|
73 031
|
90 956
|
|
| Other Current Assets |
10 412
|
19 639
|
97 857
|
48 043
|
16 949
|
|
| Total Current Assets |
368 192
|
438 576
|
458 877
|
345 056
|
521 491
|
|
| PP&E Net |
322 819
|
364 330
|
413 596
|
466 752
|
513 297
|
|
| PP&E Gross |
322 819
|
364 330
|
413 596
|
466 752
|
513 297
|
|
| Accumulated Depreciation |
299 291
|
384 401
|
430 590
|
483 535
|
536 520
|
|
| Intangible Assets |
45
|
1 727
|
2 295
|
1 816
|
1 781
|
|
| Goodwill |
0
|
4 371
|
4 371
|
4 371
|
4 371
|
|
| Note Receivable |
1 133
|
2 280
|
1 918
|
10 589
|
3 431
|
|
| Long-Term Investments |
21 104
|
16 090
|
14 631
|
161 348
|
116 586
|
|
| Other Long-Term Assets |
4 452
|
2 572
|
39 218
|
5 510
|
7 257
|
|
| Other Assets |
0
|
4 371
|
4 371
|
4 371
|
4 371
|
|
| Total Assets |
717 745
N/A
|
829 947
+16%
|
934 907
+13%
|
995 443
+6%
|
1 168 214
+17%
|
|
| Liabilities | ||||||
| Accounts Payable |
44 972
|
74 771
|
39 922
|
25 391
|
34 903
|
|
| Accrued Liabilities |
16 271
|
13 134
|
23 359
|
12 892
|
22 841
|
|
| Short-Term Debt |
89 894
|
22 975
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6 040
|
802
|
1 457
|
981
|
1 217
|
|
| Other Current Liabilities |
48 642
|
61 464
|
62 858
|
31 849
|
64 760
|
|
| Total Current Liabilities |
205 818
|
173 146
|
127 596
|
71 114
|
123 720
|
|
| Long-Term Debt |
1 054
|
495
|
548
|
704
|
1 081
|
|
| Minority Interest |
13 237
|
16 940
|
20 497
|
27 449
|
28 975
|
|
| Other Liabilities |
2 422
|
4 120
|
7 524
|
4 803
|
6 077
|
|
| Total Liabilities |
222 531
N/A
|
194 702
-13%
|
156 164
-20%
|
104 070
-33%
|
159 853
+54%
|
|
| Equity | ||||||
| Common Stock |
3 889
|
3 889
|
3 889
|
3 889
|
3 889
|
|
| Retained Earnings |
63 267
|
196 640
|
344 290
|
459 143
|
562 095
|
|
| Additional Paid In Capital |
412 215
|
412 215
|
412 215
|
412 215
|
412 215
|
|
| Treasury Stock |
3 257
|
3 257
|
5 684
|
8 252
|
8 252
|
|
| Other Equity |
19 099
|
25 757
|
24 033
|
24 377
|
38 414
|
|
| Total Equity |
495 214
N/A
|
635 245
+28%
|
778 743
+23%
|
891 373
+14%
|
1 008 361
+13%
|
|
| Total Liabilities & Equity |
717 745
N/A
|
829 947
+16%
|
934 907
+13%
|
995 443
+6%
|
1 168 214
+17%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
|