Metalabs Co., Ltd.
KRX:090370.KS
1574 (KRW) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash & Cash Equivalents
| 1,669.136 | 2,039.629 | 11,213.587 | 3,343.97 | 6,152.527 | 16,528.674 | 9,534.747 | 15,396.074 | 5,981.768 | 6,330.539 | 2,721.405 | 13,395.116 | 1,652.069 | 2,913.483 | 8,150.025 | 8,516.752 | 6,061.222 |
Short Term Investments
| 50 | 15,100 | 9,579.088 | 2,802.4 | 9,291.944 | 12,688.87 | -5,067.788 | 133.752 | 3,205.696 | 5,711.631 | 5,490.71 | 8,333.162 | 12,571.438 | 11,943.446 | 8,978.827 | 6,639.032 | 7,686.325 |
Cash and Short Term Investments
| 1,719.136 | 17,139.629 | 20,792.675 | 6,146.37 | 15,444.471 | 29,217.544 | 9,534.747 | 15,529.826 | 9,187.464 | 12,042.17 | 8,212.115 | 21,728.278 | 14,223.507 | 14,856.929 | 17,128.852 | 15,155.784 | 13,747.547 |
Net Receivables
| 8,897.49 | 11,736.328 | 12,253.746 | 15,034.167 | 15,333.637 | 9,292.275 | 10,448.61 | 11,614.636 | 21,828.812 | 25,060.449 | 27,113.281 | 28,171.923 | 39,631.677 | 26,032.628 | 0 | 23,036.658 | 0 |
Inventory
| 995.03 | 1,356.662 | 3,464.837 | 6,198.998 | 4,779.371 | 3,213.944 | 8,038.867 | 26,081.684 | 56,549.041 | 74,355.521 | 65,240.534 | 65,069.28 | 70,230.092 | 54,634.869 | 50,872.019 | 46,679.968 | 34,009.449 |
Other Current Assets
| 1,451.157 | -683.939 | -152.117 | -123.787 | -14.592 | 11.005 | -0 | 0.001 | 0 | -0.001 | -0 | 0 | -0.001 | -0.001 | 25,522.416 | 0.001 | 15,749.362 |
Total Current Assets
| 13,062.812 | 29,548.681 | 36,359.141 | 27,255.749 | 35,542.887 | 41,734.769 | 28,022.224 | 53,226.146 | 87,565.318 | 111,458.139 | 100,565.93 | 114,969.481 | 124,085.275 | 95,524.425 | 93,523.287 | 84,872.411 | 63,506.358 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 1,106.51 | 2,365.004 | 2,321.993 | 5,392.278 | 6,487.529 | 3,495.56 | 13,824.214 | 20,131.299 | 22,501.727 | 23,899.933 | 29,793.953 | 30,974.182 | 34,691.086 | 32,131.758 | 34,219.714 | 63,478.391 | 49,037.054 |
Goodwill
| 3,814.884 | 645.037 | 21,604.085 | 21,141.884 | 31,712.447 | 37,213.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9,993.631 | 10,480.783 | 14,667.191 | 20,092.534 | 21,504.481 | 21,317.379 | 33.973 | 422.664 | 577.41 | 979.467 | 997.07 | 1,504.632 | 2,226.843 | 1,095.359 | 1,279.38 | 648.564 | 434.315 |
Goodwill and Intangible Assets
| 13,808.515 | 11,125.82 | 36,271.276 | 41,234.418 | 53,216.928 | 58,531.006 | 33.973 | 422.664 | 577.41 | 979.467 | 997.07 | 1,504.632 | 2,226.843 | 1,095.359 | 1,279.38 | 648.564 | 434.315 |
Long Term Investments
| 82,227.091 | 29,384.723 | -3,076.849 | -2,799.4 | -9,188.944 | -12,430.87 | 5,518.852 | 501.273 | -1,877.578 | -1,899.494 | -1,802.704 | -7,042.582 | -11,827.091 | -7,337.287 | -6,733.816 | -5,859.218 | -6,963.976 |
Tax Assets
| 85.433 | 211.864 | 304.642 | 220.42 | 269.311 | 160.603 | -5,518.852 | 186.189 | 67.296 | 2,569.004 | 4,038.809 | 4,620.123 | 4,818.36 | 5,539.789 | 5,100.409 | 4,847.191 | 5,640.189 |
Other Non-Current Assets
| 1,565.424 | 17,380.662 | 12,853.842 | 5,716.2 | 11,962.005 | 15,616.177 | 7,562.11 | 2,223.503 | 5,201.875 | 7,804.023 | 7,722.655 | 10,357.186 | 18,247.576 | 16,640.794 | 12,057.995 | 7,673.882 | 9,738.387 |
Total Non-Current Assets
| 98,792.973 | 60,468.073 | 48,674.904 | 49,763.916 | 62,746.829 | 65,372.475 | 21,420.296 | 23,464.928 | 26,470.732 | 33,352.933 | 40,749.783 | 40,413.541 | 48,156.773 | 48,070.413 | 45,923.682 | 70,788.81 | 57,885.969 |
Total Assets
| 111,855.785 | 90,016.754 | 85,034.045 | 77,019.665 | 98,289.716 | 107,107.244 | 49,442.52 | 76,691.075 | 114,036.049 | 144,811.072 | 141,315.712 | 155,383.022 | 172,242.048 | 143,594.839 | 139,446.969 | 155,661.221 | 121,392.327 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 15.591 | 22.992 | 83.909 | 538.939 | 495.996 | 601.857 | 5,930.417 | 9,373.713 | 21,261.595 | 22,279.593 | 27,919.535 | 22,426.65 | 30,003.218 | 22,554.929 | 14,157.502 | 17,508.925 | 6,823.777 |
Short Term Debt
| 4,601.762 | 4,634.901 | 11,325.671 | 11,038.506 | 17,882.676 | 20,782.385 | 6,152.801 | 23,857.361 | 46,856.372 | 26,721.462 | 43,161.111 | 43,465.275 | 49,476.235 | 30,000 | 27,500 | 37,500 | 0 |
Tax Payables
| 0 | 318.205 | 372.914 | 37.79 | 623.998 | 1,399.95 | 61.534 | 631.258 | 1,679.413 | 1,738.344 | 2,327.232 | 2,520.43 | 2,318.513 | 1,699.301 | 1,388.311 | 2,053.664 | 1,435.933 |
Deferred Revenue
| 146.259 | 142.534 | 14,118.482 | 4,737.185 | 5,933.868 | 1,399.95 | 5,618.516 | 14,260.615 | 13,306.857 | 13,555.472 | 15,452.094 | 14,773.602 | 16,489.914 | 10,683.586 | 11,986.997 | 12,981.877 | 0 |
Other Current Liabilities
| 3,140.083 | 4,045.569 | 31.227 | 41.448 | 290.411 | 6,385.217 | 58.587 | 133.325 | 0 | 0 | 0.001 | -0 | -0.001 | -0.001 | -0.001 | 0.001 | 10,369.925 |
Total Current Liabilities
| 7,903.694 | 8,845.996 | 25,559.289 | 16,356.078 | 24,602.951 | 29,169.409 | 17,760.32 | 47,625.014 | 81,424.823 | 62,556.527 | 86,532.741 | 80,665.526 | 95,969.365 | 63,238.514 | 53,644.498 | 67,990.803 | 17,193.702 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 26,932.459 | 656.178 | 288.499 | 2,556.025 | 4,072.018 | 2.77 | 0 | 3,127.731 | 6,874.889 | 24,667.134 | 0 | 15,624.787 | 3,380 | 7,489.146 | 8,480.44 | 1,500 | 18,000 |
Deferred Revenue Non-Current
| 101.813 | 0 | 151.773 | 817.371 | 6,904.903 | 0 | 0 | 1,672.72 | 5,082.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,372.525 | 1,230.176 | 2,602.257 | 3,825.872 | 4,103.083 | 4,434.193 | 214.971 | 886.674 | 1,037.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,142.907 | 397.029 | -0 | -0 | -0 | 253.222 | 1,125.012 | -0 | -0 | 2,674.458 | 1,922.201 | 2,029.405 | 2,052.904 | 809.477 | 842.155 | 1,631.417 | 1,766.168 |
Total Non-Current Liabilities
| 30,549.704 | 2,283.383 | 3,042.528 | 7,199.267 | 15,080.004 | 4,690.185 | 1,339.983 | 5,687.125 | 12,994.77 | 27,341.592 | 1,922.201 | 17,654.192 | 5,432.904 | 8,298.623 | 9,322.595 | 3,131.417 | 19,766.168 |
Total Liabilities
| 38,453.398 | 11,129.379 | 28,601.817 | 23,555.345 | 39,682.955 | 33,859.594 | 19,100.303 | 53,312.138 | 94,419.593 | 89,898.119 | 88,454.942 | 98,319.719 | 101,402.269 | 71,537.137 | 62,967.093 | 71,122.22 | 36,959.869 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 62,261.723 | 62,261.723 | 36,969.327 | 31,844.969 | 26,154.493 | 22,274.896 | 15,110.923 | 30,721.667 | 7,817.231 | 7,784.3 | 7,125.685 | 6,500 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
Retained Earnings
| -5,087.185 | -6,298.767 | -17,753.34 | -18,973.635 | -26,740.59 | -107,967.652 | -121,478.227 | -83,553.046 | -44,477.601 | -7,833.018 | -3,663.513 | 7,507.436 | 34,389.52 | 35,663.106 | 38,863.08 | 47,061.347 | 46,861.331 |
Accumulated Other Comprehensive Income/Loss
| 2,720.506 | 2,192.177 | 2,162.465 | 2,148.936 | 2,734.888 | 1,451.634 | 511 | 501.014 | 63,240.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 11,946.966 | 20,523.455 | 30,645.896 | 37,950.694 | 54,733.444 | 151,742.961 | 136,198.52 | 75,709.301 | -6,963.779 | 54,961.671 | 49,398.6 | 43,055.868 | 31,450.259 | 31,394.596 | 32,616.796 | 32,477.654 | 32,571.126 |
Total Shareholders Equity
| 71,842.01 | 78,678.588 | 52,024.348 | 52,970.963 | 56,882.235 | 67,501.839 | 30,342.217 | 23,378.936 | 19,616.456 | 54,912.953 | 52,860.771 | 57,063.304 | 70,839.779 | 72,057.702 | 76,479.876 | 84,539.001 | 84,432.457 |
Total Equity
| 73,402.387 | 78,887.375 | 56,432.227 | 53,464.32 | 58,606.761 | 73,247.65 | 30,342.217 | 23,378.936 | 19,616.456 | 54,912.953 | 52,860.771 | 57,063.304 | 70,839.779 | 72,057.702 | 76,479.876 | 84,539.001 | 84,432.457 |
Total Liabilities & Shareholders Equity
| 111,855.785 | 90,016.754 | 85,034.045 | 77,019.665 | 98,289.716 | 107,107.244 | 49,442.52 | 76,691.075 | 114,036.049 | 144,811.072 | 141,315.712 | 155,383.023 | 172,242.048 | 143,594.839 | 139,446.969 | 155,661.221 | 121,392.327 |