MarkLines Co Ltd
TSE:3901
Balance Sheet
Balance Sheet Decomposition
MarkLines Co Ltd
MarkLines Co Ltd
Balance Sheet
MarkLines Co Ltd
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
499
|
555
|
1 250
|
1 359
|
1 739
|
2 041
|
2 265
|
2 883
|
3 302
|
3 952
|
4 753
|
5 521
|
6 061
|
3 802
|
|
| Cash Equivalents |
499
|
555
|
1 250
|
1 359
|
1 739
|
2 041
|
2 265
|
2 883
|
3 302
|
3 952
|
4 753
|
5 521
|
6 061
|
3 802
|
|
| Total Receivables |
5
|
12
|
21
|
25
|
53
|
59
|
96
|
87
|
130
|
226
|
311
|
232
|
385
|
289
|
|
| Accounts Receivables |
5
|
12
|
21
|
25
|
53
|
59
|
96
|
87
|
130
|
226
|
311
|
232
|
385
|
289
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
3
|
0
|
0
|
3
|
0
|
10
|
12
|
11
|
39
|
96
|
79
|
|
| Other Current Assets |
18
|
14
|
20
|
22
|
21
|
26
|
16
|
35
|
69
|
98
|
70
|
80
|
120
|
126
|
|
| Total Current Assets |
521
|
582
|
1 291
|
1 410
|
1 813
|
2 125
|
2 380
|
3 006
|
3 511
|
4 288
|
5 144
|
5 873
|
6 661
|
4 297
|
|
| PP&E Net |
40
|
41
|
43
|
40
|
40
|
38
|
43
|
38
|
60
|
34
|
377
|
651
|
1 200
|
1 195
|
|
| PP&E Gross |
40
|
41
|
43
|
40
|
40
|
38
|
43
|
38
|
60
|
34
|
377
|
651
|
1 200
|
1 195
|
|
| Accumulated Depreciation |
20
|
22
|
24
|
29
|
33
|
38
|
40
|
41
|
40
|
42
|
49
|
60
|
92
|
158
|
|
| Intangible Assets |
32
|
21
|
13
|
40
|
70
|
81
|
113
|
96
|
64
|
35
|
34
|
55
|
87
|
106
|
|
| Note Receivable |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
|
| Long-Term Investments |
0
|
105
|
113
|
253
|
162
|
250
|
289
|
227
|
194
|
446
|
395
|
684
|
567
|
2 806
|
|
| Other Long-Term Assets |
31
|
32
|
32
|
32
|
31
|
85
|
117
|
117
|
194
|
190
|
146
|
221
|
237
|
405
|
|
| Total Assets |
625
N/A
|
781
+25%
|
1 493
+91%
|
1 775
+19%
|
2 118
+19%
|
2 580
+22%
|
2 942
+14%
|
3 485
+18%
|
4 025
+16%
|
4 992
+24%
|
6 097
+22%
|
7 484
+23%
|
8 753
+17%
|
8 809
+1%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
2
|
5
|
6
|
14
|
9
|
43
|
55
|
78
|
91
|
114
|
112
|
|
| Accrued Liabilities |
25
|
31
|
41
|
54
|
51
|
65
|
61
|
82
|
95
|
125
|
112
|
136
|
104
|
204
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
313
|
357
|
475
|
539
|
592
|
711
|
775
|
884
|
962
|
1 213
|
1 462
|
1 744
|
1 907
|
1 905
|
|
| Total Current Liabilities |
338
|
389
|
515
|
595
|
648
|
782
|
849
|
975
|
1 100
|
1 394
|
1 652
|
1 970
|
2 125
|
2 221
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
1
|
2
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
8
|
10
|
11
|
14
|
|
| Total Liabilities |
339
N/A
|
391
+15%
|
522
+33%
|
597
+14%
|
648
+9%
|
782
+21%
|
849
+9%
|
975
+15%
|
1 104
+13%
|
1 399
+27%
|
1 660
+19%
|
1 980
+19%
|
2 136
+8%
|
2 274
+6%
|
|
| Equity | |||||||||||||||
| Common Stock |
105
|
105
|
314
|
324
|
354
|
364
|
365
|
367
|
369
|
371
|
371
|
371
|
373
|
373
|
|
| Retained Earnings |
160
|
252
|
403
|
598
|
845
|
1 154
|
1 499
|
1 914
|
2 307
|
2 916
|
3 752
|
4 752
|
5 854
|
6 739
|
|
| Additional Paid In Capital |
23
|
23
|
232
|
242
|
272
|
281
|
282
|
285
|
287
|
289
|
289
|
289
|
291
|
291
|
|
| Unrealized Security Profit/Loss |
0
|
3
|
8
|
3
|
6
|
8
|
54
|
54
|
38
|
8
|
12
|
32
|
20
|
43
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1 001
|
|
| Other Equity |
2
|
8
|
14
|
12
|
4
|
7
|
1
|
1
|
3
|
12
|
38
|
61
|
81
|
91
|
|
| Total Equity |
286
N/A
|
391
+37%
|
971
+149%
|
1 179
+21%
|
1 470
+25%
|
1 798
+22%
|
2 093
+16%
|
2 509
+20%
|
2 921
+16%
|
3 594
+23%
|
4 437
+23%
|
5 504
+24%
|
6 617
+20%
|
6 535
-1%
|
|
| Total Liabilities & Equity |
625
N/A
|
781
+25%
|
1 493
+91%
|
1 775
+19%
|
2 118
+19%
|
2 580
+22%
|
2 942
+14%
|
3 485
+18%
|
4 025
+16%
|
4 992
+24%
|
6 097
+22%
|
7 484
+23%
|
8 753
+17%
|
8 809
+1%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|