HLB Inc
KOSDAQ:028300
Balance Sheet
Balance Sheet Decomposition
HLB Inc
HLB Inc
Balance Sheet
HLB Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
3
|
30
|
303
|
15
|
4 271
|
9 982
|
17 124
|
942
|
3 194
|
1 954
|
3 549
|
1 519
|
1 247
|
10 195
|
4 368
|
9 369
|
7 347
|
30 226
|
40 855
|
220 678
|
99 797
|
195 695
|
108 888
|
93 048
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 247
|
10 195
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
3
|
30
|
303
|
15
|
4 271
|
9 982
|
17 124
|
942
|
3 194
|
1 954
|
3 549
|
1 519
|
0
|
0
|
4 368
|
9 369
|
7 347
|
30 226
|
40 855
|
220 678
|
99 797
|
195 695
|
108 888
|
93 048
|
|
| Short-Term Investments |
30
|
512
|
8
|
0
|
3 290
|
3 090
|
4 618
|
11 099
|
9 203
|
1 320
|
2 422
|
352
|
288
|
20
|
9 662
|
8 440
|
15 054
|
71 723
|
11 101
|
3 744
|
27 320
|
109 391
|
6 415
|
45 253
|
|
| Total Receivables |
1 192
|
1 315
|
258
|
1 753
|
2 398
|
3 668
|
1 893
|
4 531
|
15 976
|
17 939
|
12 877
|
11 037
|
12 580
|
14 445
|
10 104
|
4 701
|
3 904
|
9 935
|
9 908
|
14 536
|
43 340
|
21 676
|
11 732
|
15 070
|
|
| Accounts Receivables |
1 113
|
1 237
|
210
|
0
|
2 119
|
3 493
|
1 733
|
4 282
|
6 506
|
11 411
|
8 339
|
8 745
|
5 962
|
8 370
|
5 330
|
3 280
|
3 370
|
6 565
|
6 683
|
11 882
|
34 126
|
15 664
|
7 396
|
9 012
|
|
| Other Receivables |
79
|
78
|
48
|
1 753
|
279
|
175
|
160
|
249
|
9 470
|
6 528
|
4 538
|
2 292
|
6 618
|
6 075
|
4 774
|
1 421
|
534
|
3 370
|
3 225
|
2 654
|
9 214
|
6 012
|
4 336
|
6 057
|
|
| Inventory |
1 137
|
507
|
82
|
0
|
300
|
357
|
21
|
4 505
|
5 126
|
5 679
|
6 943
|
7 565
|
4 541
|
7 674
|
5 306
|
3 855
|
4 143
|
3 860
|
4 918
|
4 874
|
13 811
|
12 344
|
11 422
|
9 688
|
|
| Other Current Assets |
19
|
133
|
75
|
0
|
1 826
|
1 734
|
946
|
1 605
|
1 578
|
1 168
|
2 058
|
1 449
|
243
|
2 168
|
463
|
748
|
4 877
|
1 383
|
2 896
|
7 741
|
3 875
|
4 509
|
5 950
|
9 223
|
|
| Total Current Assets |
2 380
|
2 497
|
726
|
1 768
|
12 086
|
18 831
|
24 603
|
22 682
|
35 078
|
28 060
|
27 849
|
21 923
|
18 898
|
34 502
|
29 902
|
27 112
|
35 324
|
117 127
|
69 679
|
251 573
|
188 142
|
343 615
|
144 407
|
172 282
|
|
| PP&E Net |
15 469
|
13 510
|
10 726
|
320
|
2 478
|
2 010
|
3 937
|
10 179
|
18 116
|
25 632
|
20 211
|
19 566
|
13 557
|
13 451
|
11 148
|
10 829
|
10 290
|
12 807
|
12 524
|
19 892
|
41 459
|
51 560
|
60 077
|
83 770
|
|
| PP&E Gross |
15 469
|
13 510
|
10 726
|
320
|
2 478
|
2 010
|
3 937
|
10 179
|
18 116
|
25 632
|
20 211
|
19 566
|
13 557
|
13 451
|
11 148
|
10 829
|
10 290
|
12 807
|
12 524
|
19 892
|
41 459
|
51 560
|
60 077
|
83 770
|
|
| Accumulated Depreciation |
5 455
|
6 033
|
5 557
|
116
|
1 230
|
1 840
|
2 266
|
4 255
|
5 187
|
4 650
|
5 691
|
7 636
|
8 401
|
9 301
|
9 835
|
10 757
|
11 214
|
15 580
|
18 370
|
22 668
|
26 787
|
18 651
|
18 179
|
19 240
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2 092
|
3 039
|
1 230
|
2 580
|
3 247
|
2 276
|
2 083
|
3 697
|
541
|
743
|
104 387
|
104 740
|
100 747
|
105 123
|
108 549
|
232 874
|
277 190
|
278 982
|
231 213
|
272 793
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 668
|
17 247
|
717
|
717
|
1 711
|
0
|
0
|
26 279
|
26 279
|
25 878
|
28 476
|
25 007
|
30 971
|
62 346
|
65 796
|
37 825
|
39 635
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
3 101
|
3 407
|
2 204
|
1 770
|
1 637
|
1 066
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
156
|
15
|
100
|
0
|
2 000
|
47
|
90
|
|
| Long-Term Investments |
9
|
9
|
5
|
3
|
3 903
|
3 219
|
14 538
|
9 336
|
3 557
|
3 887
|
2 584
|
1 516
|
2 328
|
4 417
|
12 173
|
16 480
|
15 059
|
39 884
|
146 629
|
162 629
|
163 481
|
221 170
|
274 490
|
316 825
|
|
| Other Long-Term Assets |
116
|
391
|
305
|
256
|
1 101
|
1 768
|
1 540
|
2 482
|
2 597
|
1 953
|
802
|
1 567
|
779
|
1 138
|
1 282
|
1 266
|
895
|
467
|
210
|
8 439
|
11 075
|
4 143
|
3 663
|
2 030
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 668
|
17 247
|
717
|
717
|
1 711
|
0
|
0
|
26 279
|
26 279
|
25 878
|
28 476
|
25 007
|
30 971
|
62 346
|
65 796
|
37 825
|
39 635
|
|
| Total Assets |
17 974
N/A
|
16 407
-9%
|
11 762
-28%
|
2 347
-80%
|
24 761
+955%
|
32 274
+30%
|
48 052
+49%
|
69 697
+45%
|
81 477
+17%
|
63 591
-22%
|
54 250
-15%
|
49 980
-8%
|
36 103
-28%
|
54 251
+50%
|
185 172
+241%
|
186 707
+1%
|
188 193
+1%
|
304 041
+62%
|
362 612
+19%
|
706 477
+95%
|
743 692
+5%
|
967 265
+30%
|
751 722
-22%
|
887 425
+18%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 571
|
454
|
82
|
74
|
368
|
419
|
70
|
1 175
|
6 567
|
3 857
|
3 871
|
2 817
|
2 506
|
3 681
|
2 971
|
1 655
|
1 402
|
1 865
|
987
|
3 271
|
5 084
|
3 721
|
6 991
|
5 657
|
|
| Accrued Liabilities |
3 972
|
0
|
0
|
425
|
776
|
561
|
949
|
926
|
1 757
|
2 351
|
2 166
|
2 804
|
1 450
|
1 105
|
1 540
|
1 450
|
1 703
|
826
|
1 206
|
3 780
|
25 693
|
15 651
|
9 340
|
9 637
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 932
|
7 794
|
7 005
|
6 267
|
2 815
|
5 949
|
9 726
|
6 161
|
9 722
|
4 960
|
5 100
|
16 700
|
|
| Current Portion of Long-Term Debt |
1 683
|
5 600
|
4 525
|
915
|
2 736
|
3 459
|
1 768
|
12 717
|
14 088
|
17 873
|
20 468
|
14 991
|
633
|
6 780
|
10 229
|
1 061
|
28 734
|
5 026
|
3 451
|
39 493
|
12 715
|
111 204
|
25 768
|
84 522
|
|
| Other Current Liabilities |
1 556
|
493
|
3 741
|
1 756
|
2 847
|
2 323
|
2 365
|
2 428
|
6 061
|
4 109
|
2 750
|
4 459
|
2 658
|
2 986
|
2 696
|
4 991
|
7 679
|
7 252
|
52 329
|
45 323
|
68 604
|
64 834
|
39 134
|
44 203
|
|
| Total Current Liabilities |
9 781
|
6 547
|
8 349
|
3 171
|
6 727
|
6 762
|
5 152
|
17 245
|
28 473
|
28 190
|
29 255
|
25 071
|
18 179
|
22 347
|
24 441
|
15 424
|
42 333
|
20 918
|
67 699
|
98 027
|
121 819
|
200 370
|
86 332
|
160 718
|
|
| Long-Term Debt |
12 286
|
0
|
0
|
0
|
7 383
|
5 150
|
22 652
|
8 165
|
5 891
|
10 206
|
3 304
|
2 768
|
1 797
|
8 405
|
5 374
|
6 056
|
4 320
|
44 016
|
75 451
|
9 346
|
57 111
|
13 682
|
31 794
|
58 788
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40 305
|
40 305
|
27 055
|
28 322
|
29 237
|
41 061
|
52 254
|
54 018
|
49 846
|
14 208
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 057
|
6 769
|
1 015
|
1 219
|
1 750
|
635
|
952
|
29 740
|
35 326
|
36 438
|
34 840
|
4 349
|
77 678
|
76 227
|
61 041
|
58 361
|
75 542
|
|
| Other Liabilities |
2 458
|
827
|
296
|
134
|
879
|
925
|
873
|
969
|
651
|
640
|
500
|
556
|
624
|
479
|
663
|
849
|
807
|
1 262
|
983
|
614
|
323
|
218
|
1 502
|
1 596
|
|
| Total Liabilities |
24 525
N/A
|
7 374
-70%
|
8 645
+17%
|
3 305
-62%
|
14 989
+354%
|
12 838
-14%
|
28 676
+123%
|
29 437
+3%
|
41 784
+42%
|
40 051
-4%
|
34 278
-14%
|
30 144
-12%
|
19 966
-34%
|
30 279
+52%
|
100 522
+232%
|
97 960
-3%
|
110 952
+13%
|
129 358
+17%
|
177 719
+37%
|
226 726
+28%
|
307 735
+36%
|
329 328
+7%
|
227 836
-31%
|
310 853
+36%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 198
|
17 680
|
3 185
|
3 747
|
3 513
|
6 137
|
11 339
|
45 175
|
54 887
|
8 841
|
9 360
|
11 248
|
12 382
|
14 031
|
17 178
|
17 944
|
18 196
|
19 588
|
21 371
|
26 492
|
53 309
|
58 237
|
65 071
|
65 697
|
|
| Retained Earnings |
16 749
|
18 354
|
26 995
|
31 798
|
10 428
|
19 921
|
39 650
|
61 827
|
74 970
|
100 175
|
107 880
|
114 091
|
159
|
2 774
|
9 874
|
3 330
|
19 824
|
39 618
|
5 216
|
85 449
|
183 022
|
132 598
|
24 169
|
211 934
|
|
| Additional Paid In Capital |
0
|
9 717
|
26 930
|
27 096
|
16 695
|
33 269
|
47 707
|
57 932
|
60 027
|
126 664
|
129 669
|
138 066
|
18 932
|
28 040
|
72 662
|
89 186
|
95 242
|
124 775
|
378 525
|
793 344
|
798 103
|
926 799
|
707 517
|
479 753
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
6
|
35
|
7
|
90
|
48
|
21
|
2
|
74
|
23
|
12
|
3
|
401
|
295
|
280
|
5 192
|
6 401
|
8 283
|
16 102
|
6 598
|
19 723
|
|
| Treasury Stock |
0
|
10
|
3
|
3
|
14
|
14
|
14
|
931
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
311
|
311
|
4 120
|
4 120
|
4 120
|
8 198
|
8 053
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
345
|
11 126
|
10 534
|
14 668
|
14 668
|
14 668
|
14 416
|
14 006
|
16 022
|
8 706
|
214 667
|
256 916
|
236 596
|
226 481
|
222 932
|
192 482
|
|
| Total Equity |
6 551
N/A
|
9 033
N/A
|
3 117
-65%
|
958
N/A
|
9 771
N/A
|
19 437
+99%
|
19 376
0%
|
40 260
+108%
|
39 693
-1%
|
23 540
-41%
|
19 972
-15%
|
19 836
-1%
|
16 137
-19%
|
23 972
+49%
|
84 650
+253%
|
88 747
+5%
|
77 241
-13%
|
174 683
+126%
|
184 893
+6%
|
479 751
+159%
|
435 957
-9%
|
637 937
+46%
|
523 886
-18%
|
576 572
+10%
|
|
| Total Liabilities & Equity |
17 974
N/A
|
16 407
-9%
|
11 762
-28%
|
2 347
-80%
|
24 761
+955%
|
32 274
+30%
|
48 052
+49%
|
69 697
+45%
|
81 477
+17%
|
63 591
-22%
|
54 250
-15%
|
49 980
-8%
|
36 103
-28%
|
54 251
+50%
|
185 172
+241%
|
186 707
+1%
|
188 193
+1%
|
304 041
+62%
|
362 612
+19%
|
706 477
+95%
|
743 692
+5%
|
967 265
+30%
|
751 722
-22%
|
887 425
+18%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
1
|
2
|
4
|
6
|
25
|
31
|
40
|
42
|
53
|
55
|
63
|
77
|
81
|
82
|
88
|
96
|
106
|
120
|
122
|
130
|
131
|
|
| Preferred Shares Outstanding |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|