Kakao Corp
KRX:035720
Balance Sheet
Balance Sheet Decomposition
Kakao Corp
Current Assets | 9.1T |
Cash & Short-Term Investments | 7.7T |
Receivables | 625.6B |
Other Current Assets | 725.5B |
Non-Current Assets | 16.1T |
Long-Term Investments | 6.2T |
PP&E | 3.1T |
Intangibles | 5.8T |
Other Non-Current Assets | 1T |
Current Liabilities | 6.8T |
Accounts Payable | 241.9B |
Accrued Liabilities | 433.3B |
Short-Term Debt | 1.6T |
Other Current Liabilities | 4.5T |
Non-Current Liabilities | 8.6T |
Long-Term Debt | 2.6T |
Other Non-Current Liabilities | 6.1T |
Balance Sheet
Kakao Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
451 228
|
397 177
|
641 644
|
1 116 793
|
1 247 013
|
1 918 225
|
2 894 317
|
5 325 700
|
4 835 514
|
5 383 468
|
|
Cash Equivalents |
451 228
|
397 177
|
641 644
|
1 116 793
|
1 247 013
|
1 918 225
|
2 894 317
|
5 325 700
|
4 835 514
|
5 383 468
|
|
Short-Term Investments |
184 548
|
373 499
|
222 063
|
503 618
|
877 471
|
475 725
|
1 029 802
|
2 184 248
|
2 061 895
|
2 328 426
|
|
Total Receivables |
134 274
|
148 331
|
257 193
|
179 238
|
193 669
|
157 221
|
247 374
|
398 117
|
440 634
|
625 579
|
|
Accounts Receivables |
110 018
|
90 794
|
175 722
|
179 238
|
193 669
|
157 221
|
247 374
|
398 117
|
440 634
|
621 304
|
|
Other Receivables |
24 256
|
57 537
|
81 471
|
0
|
0
|
0
|
0
|
0
|
0
|
4 275
|
|
Inventory |
2 016
|
5 353
|
12 555
|
21 560
|
35 836
|
49 450
|
45 814
|
91 808
|
160 328
|
138 644
|
|
Other Current Assets |
26 225
|
45 707
|
83 502
|
171 887
|
504 960
|
229 073
|
262 420
|
196 518
|
312 762
|
586 833
|
|
Total Current Assets |
798 291
|
970 067
|
1 216 958
|
1 993 096
|
2 858 950
|
2 829 694
|
4 479 727
|
8 196 391
|
7 811 133
|
9 062 949
|
|
PP&E Net |
196 894
|
219 052
|
253 854
|
271 044
|
314 812
|
577 277
|
785 375
|
1 977 133
|
2 619 120
|
3 110 086
|
|
PP&E Gross |
196 894
|
219 052
|
253 854
|
271 044
|
314 812
|
577 277
|
785 375
|
1 977 133
|
2 619 120
|
3 110 086
|
|
Accumulated Depreciation |
31 186
|
78 128
|
141 308
|
182 950
|
234 285
|
286 515
|
350 324
|
444 902
|
583 497
|
765 913
|
|
Intangible Assets |
269 461
|
292 452
|
700 108
|
669 003
|
689 655
|
633 251
|
694 054
|
1 480 873
|
1 615 709
|
1 703 250
|
|
Goodwill |
1 419 513
|
1 563 152
|
3 033 058
|
3 020 579
|
3 175 610
|
2 915 165
|
2 693 533
|
4 900 150
|
4 477 204
|
4 065 637
|
|
Note Receivable |
5 601
|
1 722
|
609
|
0
|
0
|
0
|
0
|
0
|
15 169
|
71 644
|
|
Long-Term Investments |
44 070
|
109 949
|
220 358
|
372 651
|
848 487
|
1 669 706
|
3 052 056
|
5 513 642
|
5 411 010
|
6 206 402
|
|
Other Long-Term Assets |
34 195
|
32 084
|
59 173
|
23 054
|
72 027
|
112 163
|
249 225
|
711 371
|
1 014 147
|
960 001
|
|
Other Assets |
1 419 513
|
1 563 152
|
3 033 058
|
3 020 579
|
3 175 610
|
2 915 165
|
2 693 533
|
4 900 150
|
4 477 204
|
4 065 637
|
|
Total Assets |
2 768 025
N/A
|
3 188 478
+15%
|
5 484 117
+72%
|
6 349 428
+16%
|
7 959 542
+25%
|
8 737 256
+10%
|
11 953 970
+37%
|
22 779 559
+91%
|
22 963 492
+1%
|
25 179 969
+10%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
0
|
95 456
|
108 265
|
29 359
|
28 950
|
37 653
|
612 648
|
94 417
|
241 859
|
|
Accrued Liabilities |
18 627
|
10 959
|
48 872
|
84 965
|
143 225
|
130 279
|
181 738
|
327 410
|
218 716
|
433 324
|
|
Short-Term Debt |
50
|
0
|
0
|
307
|
29 127
|
7 529
|
106 854
|
896 447
|
1 055 056
|
1 618 730
|
|
Current Portion of Long-Term Debt |
0
|
22 155
|
203 942
|
174 065
|
580 353
|
509 144
|
160 461
|
531 911
|
286 220
|
295 337
|
|
Other Current Liabilities |
208 810
|
282 964
|
457 750
|
673 262
|
1 257 133
|
1 757 421
|
2 442 884
|
3 261 858
|
3 493 917
|
4 177 502
|
|
Total Current Liabilities |
227 488
|
316 078
|
806 020
|
1 040 863
|
2 039 196
|
2 433 322
|
2 929 590
|
5 630 274
|
5 148 327
|
6 766 753
|
|
Long-Term Debt |
250
|
199 675
|
795 927
|
620 808
|
44 995
|
237 258
|
686 416
|
1 881 475
|
2 821 924
|
2 578 198
|
|
Deferred Income Tax |
50 083
|
48 636
|
142 919
|
139 502
|
151 228
|
141 056
|
248 960
|
756 812
|
652 641
|
719 232
|
|
Minority Interest |
8 609
|
33 081
|
270 432
|
433 783
|
490 307
|
514 759
|
1 128 809
|
3 605 593
|
3 534 587
|
4 094 880
|
|
Other Liabilities |
26 976
|
38 613
|
36 308
|
85 332
|
96 965
|
185 501
|
661 275
|
921 025
|
808 738
|
1 257 187
|
|
Total Liabilities |
313 406
N/A
|
636 084
+103%
|
2 051 605
+223%
|
2 320 289
+13%
|
2 822 691
+22%
|
3 511 897
+24%
|
5 655 050
+61%
|
12 795 179
+126%
|
12 966 216
+1%
|
15 416 250
+19%
|
|
Equity | |||||||||||
Common Stock |
29 121
|
30 098
|
33 858
|
34 004
|
41 744
|
43 161
|
44 301
|
44 641
|
44 592
|
44 535
|
|
Retained Earnings |
190 678
|
256 313
|
303 952
|
402 542
|
453 400
|
148 154
|
316 325
|
1 709 599
|
3 046 458
|
1 922 137
|
|
Additional Paid In Capital |
2 264 860
|
2 277 323
|
3 105 951
|
3 609 729
|
4 661 440
|
5 062 842
|
5 860 900
|
7 781 245
|
8 115 902
|
8 839 891
|
|
Unrealized Security Profit/Loss |
2 817
|
4 338
|
1 616
|
417
|
3 596
|
12 567
|
88 244
|
350 763
|
1 304 404
|
1 060 153
|
|
Treasury Stock |
25 203
|
798
|
798
|
798
|
1 034
|
1 034
|
1 034
|
1 034
|
1 034
|
1 034
|
|
Other Equity |
7 654
|
14 880
|
12 067
|
16 756
|
15 104
|
15 198
|
9 816
|
99 166
|
95 760
|
18 343
|
|
Total Equity |
2 454 619
N/A
|
2 552 394
+4%
|
3 432 512
+34%
|
4 029 139
+17%
|
5 136 851
+27%
|
5 225 359
+2%
|
6 298 920
+21%
|
9 984 380
+59%
|
9 997 276
+0%
|
9 763 719
-2%
|
|
Total Liabilities & Equity |
2 768 025
N/A
|
3 188 478
+15%
|
5 484 117
+72%
|
6 349 428
+16%
|
7 959 542
+25%
|
8 737 256
+10%
|
11 953 970
+37%
|
22 779 559
+91%
|
22 963 492
+1%
|
25 179 969
+10%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
290
|
300
|
338
|
340
|
396
|
410
|
422
|
434
|
437
|
438
|