BeautySkin Co Ltd
KOSDAQ:406820
Balance Sheet
Balance Sheet Decomposition
BeautySkin Co Ltd
BeautySkin Co Ltd
Balance Sheet
BeautySkin Co Ltd
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
0
|
0
|
3 051
|
13 148
|
|
| Cash Equivalents |
0
|
0
|
3 051
|
13 148
|
|
| Short-Term Investments |
250
|
198
|
1 684
|
1 533
|
|
| Total Receivables |
7 739
|
11 070
|
24 618
|
17 100
|
|
| Accounts Receivables |
6 457
|
10 684
|
23 021
|
15 681
|
|
| Other Receivables |
1 283
|
387
|
1 597
|
1 419
|
|
| Inventory |
10 010
|
5 812
|
4 741
|
3 494
|
|
| Other Current Assets |
1 198
|
713
|
4 021
|
5 210
|
|
| Total Current Assets |
25 753
|
25 464
|
38 116
|
40 485
|
|
| PP&E Net |
22 904
|
21 909
|
21 863
|
25 929
|
|
| PP&E Gross |
22 904
|
21 909
|
21 863
|
25 929
|
|
| Accumulated Depreciation |
3 107
|
3 730
|
4 273
|
7 651
|
|
| Intangible Assets |
7 275
|
6 863
|
5 770
|
5 054
|
|
| Goodwill |
6 512
|
6 499
|
4 167
|
3 572
|
|
| Note Receivable |
0
|
0
|
0
|
580
|
|
| Long-Term Investments |
655
|
43
|
725
|
3 190
|
|
| Other Long-Term Assets |
4 507
|
3 707
|
3 595
|
4 184
|
|
| Other Assets |
6 512
|
6 499
|
4 167
|
3 572
|
|
| Total Assets |
67 606
N/A
|
64 485
-5%
|
74 235
+15%
|
82 994
+12%
|
|
| Liabilities | |||||
| Accounts Payable |
5 205
|
3 364
|
5 183
|
4 603
|
|
| Accrued Liabilities |
407
|
289
|
352
|
401
|
|
| Short-Term Debt |
22 598
|
19 280
|
27 880
|
30 127
|
|
| Current Portion of Long-Term Debt |
3 947
|
3 097
|
1 803
|
1 506
|
|
| Other Current Liabilities |
2 502
|
2 299
|
2 009
|
2 115
|
|
| Total Current Liabilities |
34 660
|
28 329
|
37 228
|
38 751
|
|
| Long-Term Debt |
1 347
|
3 452
|
1 749
|
5 991
|
|
| Minority Interest |
3
|
360
|
4
|
847
|
|
| Other Liabilities |
2 266
|
359
|
163
|
3 304
|
|
| Total Liabilities |
38 276
N/A
|
31 780
-17%
|
39 143
+23%
|
48 893
+25%
|
|
| Equity | |||||
| Common Stock |
517
|
1 540
|
1 767
|
1 767
|
|
| Retained Earnings |
10 034
|
13 410
|
4 770
|
293
|
|
| Additional Paid In Capital |
29 996
|
28 841
|
39 715
|
43 932
|
|
| Treasury Stock |
11 217
|
0
|
0
|
0
|
|
| Other Equity |
0
|
11 085
|
11 160
|
11 306
|
|
| Total Equity |
29 330
N/A
|
32 705
+12%
|
35 092
+7%
|
34 101
-3%
|
|
| Total Liabilities & Equity |
67 606
N/A
|
64 485
-5%
|
74 235
+15%
|
82 994
+12%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
13
|
14
|
14
|
14
|
|