Korea Pharma Co Ltd
KOSDAQ:032300
Balance Sheet
Balance Sheet Decomposition
Korea Pharma Co Ltd
Korea Pharma Co Ltd
Balance Sheet
Korea Pharma Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
7 197
|
10 443
|
16 865
|
56 540
|
8 390
|
41 424
|
7 986
|
|
| Cash |
17
|
4
|
0
|
0
|
0
|
15 000
|
0
|
|
| Cash Equivalents |
7 180
|
10 439
|
16 865
|
56 540
|
8 390
|
26 424
|
7 986
|
|
| Short-Term Investments |
360
|
0
|
2 000
|
6 000
|
55 686
|
10 529
|
30 739
|
|
| Total Receivables |
19 014
|
16 693
|
16 110
|
17 598
|
16 419
|
14 624
|
15 542
|
|
| Accounts Receivables |
17 802
|
15 026
|
15 458
|
16 765
|
15 371
|
14 121
|
15 031
|
|
| Other Receivables |
1 212
|
1 667
|
652
|
833
|
1 049
|
503
|
511
|
|
| Inventory |
10 464
|
12 913
|
19 524
|
16 910
|
17 292
|
18 546
|
18 906
|
|
| Other Current Assets |
1 985
|
333
|
316
|
187
|
296
|
262
|
461
|
|
| Total Current Assets |
39 020
|
40 382
|
54 815
|
97 236
|
98 083
|
85 385
|
73 634
|
|
| PP&E Net |
17 091
|
18 259
|
18 824
|
20 149
|
22 130
|
23 534
|
24 010
|
|
| PP&E Gross |
17 091
|
18 259
|
18 824
|
20 149
|
22 130
|
23 534
|
24 010
|
|
| Accumulated Depreciation |
11 847
|
13 057
|
14 928
|
16 693
|
17 914
|
19 893
|
21 704
|
|
| Intangible Assets |
11
|
2 084
|
2 467
|
2 973
|
2 865
|
4 405
|
4 921
|
|
| Long-Term Investments |
4 158
|
3 869
|
3 965
|
7 924
|
6 913
|
7 515
|
9 330
|
|
| Other Long-Term Assets |
1 950
|
2 153
|
1 249
|
1 120
|
956
|
464
|
492
|
|
| Total Assets |
62 231
N/A
|
66 747
+7%
|
81 320
+22%
|
129 401
+59%
|
130 947
+1%
|
121 303
-7%
|
112 387
-7%
|
|
| Liabilities | ||||||||
| Accounts Payable |
6 199
|
8 344
|
8 690
|
6 721
|
7 098
|
7 284
|
7 400
|
|
| Accrued Liabilities |
693
|
767
|
787
|
857
|
863
|
699
|
910
|
|
| Short-Term Debt |
11 549
|
9 771
|
10 000
|
7 000
|
4 000
|
5 160
|
4 000
|
|
| Current Portion of Long-Term Debt |
760
|
6 144
|
3 900
|
3 489
|
49 902
|
13 581
|
256
|
|
| Other Current Liabilities |
9 459
|
8 652
|
7 276
|
7 431
|
7 672
|
6 576
|
6 756
|
|
| Total Current Liabilities |
28 660
|
33 678
|
30 654
|
25 498
|
69 535
|
33 300
|
19 321
|
|
| Long-Term Debt |
6 510
|
1 144
|
52
|
43 238
|
727
|
16 123
|
18 646
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1 322
|
581
|
|
| Other Liabilities |
4 819
|
5 328
|
4 112
|
3 198
|
869
|
1 977
|
2 397
|
|
| Total Liabilities |
39 989
N/A
|
40 149
+0%
|
34 818
-13%
|
71 934
+107%
|
71 132
-1%
|
52 722
-26%
|
40 946
-22%
|
|
| Equity | ||||||||
| Common Stock |
4 393
|
4 393
|
5 453
|
5 453
|
5 453
|
5 453
|
5 453
|
|
| Retained Earnings |
13 224
|
16 922
|
20 056
|
26 019
|
21 750
|
19 694
|
22 411
|
|
| Additional Paid In Capital |
692
|
692
|
17 556
|
23 407
|
31 175
|
39 169
|
39 169
|
|
| Unrealized Security Profit/Loss |
4 407
|
4 407
|
4 407
|
3 437
|
3 481
|
6 202
|
6 200
|
|
| Other Equity |
474
|
185
|
969
|
850
|
2 045
|
1 937
|
1 792
|
|
| Total Equity |
22 241
N/A
|
26 598
+20%
|
46 502
+75%
|
57 467
+24%
|
59 815
+4%
|
68 582
+15%
|
71 441
+4%
|
|
| Total Liabilities & Equity |
62 231
N/A
|
66 747
+7%
|
81 320
+22%
|
129 401
+59%
|
130 947
+1%
|
121 303
-7%
|
112 387
-7%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
9
|
9
|
11
|
11
|
11
|
11
|
11
|
|