Balance Sheet

Currency: KRW

	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024
Assets
Cash & Cash Equivalents	5 698	11 446	12 529	18 131	22 585
Cash	0	0	0	1	1
Cash Equivalents	5 698	11 446	12 529	18 130	22 583
Short-Term Investments	0	0	0	6 032	6 559
Total Receivables	1 667	2 774	5 884	3 883	1 742
Accounts Receivables	1 319	2 724	5 826	1 629	1 439
Other Receivables	347	49	58	2 254	304
Other Current Assets	283	492	211	464	491
Total Current Assets	7 647	14 712	18 625	28 511	31 377
PP&E Net	4 264	3 818	4 085	7 893	7 540
PP&E Gross	4 264	3 818	4 085	7 893	7 540
Accumulated Depreciation	1 653	1 912	2 187	1 712	2 426
Intangible Assets	255	248	242	416	409
Note Receivable	0	300	290	290	0
Long-Term Investments	5 162	0	0	561	502
Other Long-Term Assets	1 539	1 680	2 105	3 005	3 860
Total Assets	18 866 N/A	20 758 +10%	25 346 +22%	40 676 +60%	43 688 +7%
Liabilities
Accrued Liabilities	309	439	567	507	526
Short-Term Debt	0	0	0	0	0
Current Portion of Long-Term Debt	5 368	5 700	291	347	380
Other Current Liabilities	3 601	3 866	3 071	2 641	2 705
Total Current Liabilities	9 278	10 005	3 929	3 495	3 611
Long-Term Debt	1 225	231	345	223	434
Minority Interest	0	0	0	0	217
Other Liabilities	180	8	133	106	217
Total Liabilities	10 683 N/A	10 244 -4%	4 407 -57%	3 824 -13%	4 479 +17%
Equity
Common Stock	400	400	432	536	3 281
Retained Earnings	7 344	9 455	10 966	13 469	10 770
Additional Paid In Capital	0	0	8 722	25 253	25 679
Treasury Stock	0	0	0	2 874	1
Other Equity	439	659	820	468	520
Total Equity	8 183 N/A	10 514 +28%	20 940 +99%	36 852 +76%	39 209 +6%
Total Liabilities & Equity	18 866 N/A	20 758 +10%	25 346 +22%	40 676 +60%	43 688 +7%
Shares Outstanding
Common Shares Outstanding	5	31	26	32	33

Studio Mir Co Ltd
KOSDAQ:408900