ChoA Pharmaceutical Co Ltd
KOSDAQ:034940
Balance Sheet
Balance Sheet Decomposition
ChoA Pharmaceutical Co Ltd
ChoA Pharmaceutical Co Ltd
Balance Sheet
ChoA Pharmaceutical Co Ltd
| 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 |
2 224
|
1 497
|
2 934
|
2 685
|
2 748
|
3 702
|
484
|
5 224
|
2 341
|
2 839
|
4 323
|
3 475
|
5 496
|
3 938
|
4 181
|
2 636
|
10 579
|
10 137
|
10 037
|
4 164
|
5 749
|
4 526
|
2 047
|
2 097
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
35
|
0
|
0
|
0
|
28
|
20
|
22
|
9
|
19
|
27
|
31
|
2
|
|
| Cash Equivalents |
2 224
|
1 497
|
2 934
|
2 685
|
2 748
|
3 702
|
484
|
5 224
|
2 341
|
2 839
|
4 323
|
3 435
|
5 461
|
3 938
|
4 181
|
2 636
|
10 551
|
10 117
|
10 015
|
4 155
|
5 730
|
4 499
|
2 017
|
2 096
|
|
| Short-Term Investments |
8 353
|
8 750
|
7 900
|
901
|
17 188
|
23 312
|
8 356
|
3 812
|
4 982
|
4 590
|
3 961
|
4 997
|
3 603
|
5 961
|
3 123
|
3 115
|
2 205
|
4 121
|
4 452
|
4 882
|
4 465
|
2 470
|
2 368
|
3 375
|
|
| Total Receivables |
22 501
|
21 353
|
14 749
|
14 770
|
14 558
|
14 466
|
15 015
|
15 495
|
17 178
|
20 596
|
20 977
|
23 845
|
24 227
|
23 474
|
24 431
|
27 191
|
29 036
|
28 494
|
28 483
|
25 419
|
24 932
|
27 623
|
23 908
|
20 971
|
|
| Accounts Receivables |
20 227
|
19 256
|
12 255
|
12 708
|
12 536
|
12 409
|
12 399
|
13 295
|
15 094
|
18 333
|
18 139
|
19 063
|
20 012
|
18 359
|
19 522
|
21 990
|
23 867
|
24 268
|
24 078
|
21 546
|
19 510
|
21 919
|
17 592
|
15 056
|
|
| Other Receivables |
2 274
|
2 097
|
2 494
|
2 062
|
2 022
|
2 057
|
2 616
|
2 200
|
2 084
|
2 263
|
2 838
|
4 782
|
4 215
|
5 115
|
4 909
|
5 201
|
5 169
|
4 226
|
4 405
|
3 873
|
5 422
|
5 704
|
6 317
|
5 915
|
|
| Inventory |
12 979
|
10 102
|
7 917
|
4 797
|
5 813
|
4 168
|
4 904
|
4 942
|
5 286
|
6 231
|
6 301
|
5 933
|
6 636
|
7 493
|
7 003
|
6 663
|
9 101
|
9 205
|
9 143
|
12 581
|
10 286
|
10 869
|
13 012
|
12 446
|
|
| Other Current Assets |
392
|
204
|
223
|
72
|
142
|
65
|
107
|
106
|
105
|
1 016
|
946
|
1 297
|
2 909
|
1 039
|
3 021
|
5 123
|
1 825
|
1 480
|
1 687
|
304
|
1 072
|
2 712
|
821
|
850
|
|
| Total Current Assets |
46 449
|
41 906
|
33 722
|
23 226
|
40 449
|
45 714
|
28 867
|
29 579
|
29 892
|
35 272
|
36 508
|
39 547
|
42 871
|
41 905
|
41 759
|
44 728
|
52 746
|
53 438
|
53 802
|
47 350
|
46 504
|
48 200
|
42 157
|
39 740
|
|
| PP&E Net |
10 270
|
11 452
|
12 113
|
11 794
|
11 371
|
17 112
|
18 518
|
18 978
|
18 383
|
13 259
|
14 788
|
15 775
|
15 825
|
20 137
|
20 499
|
21 482
|
19 940
|
20 002
|
21 548
|
22 190
|
24 074
|
24 999
|
20 370
|
19 712
|
|
| PP&E Gross |
10 270
|
11 452
|
12 113
|
11 794
|
11 371
|
17 112
|
18 518
|
18 978
|
18 383
|
13 259
|
14 788
|
15 775
|
15 825
|
20 137
|
20 499
|
21 482
|
19 940
|
20 002
|
21 548
|
22 190
|
24 074
|
24 999
|
20 370
|
19 712
|
|
| Accumulated Depreciation |
10 445
|
11 614
|
11 762
|
12 702
|
13 386
|
13 305
|
15 155
|
16 802
|
18 273
|
18 588
|
18 582
|
20 338
|
21 241
|
22 570
|
24 141
|
25 429
|
26 282
|
28 012
|
29 974
|
32 257
|
36 335
|
38 002
|
39 184
|
40 688
|
|
| Intangible Assets |
795
|
605
|
354
|
223
|
90
|
99
|
252
|
323
|
361
|
295
|
618
|
596
|
458
|
386
|
268
|
481
|
395
|
443
|
637
|
583
|
796
|
807
|
803
|
769
|
|
| Goodwill |
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
47
|
0
|
0
|
0
|
|
| Note Receivable |
2 408
|
621
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
463
|
97
|
1 146
|
206
|
650
|
499
|
496
|
496
|
483
|
996
|
419
|
1 270
|
1 056
|
1 054
|
|
| Long-Term Investments |
4 062
|
1 469
|
36
|
142
|
122
|
2 240
|
6 199
|
4 732
|
3 755
|
9 531
|
8 735
|
6 978
|
7 267
|
7 915
|
7 623
|
5 872
|
6 261
|
6 769
|
7 199
|
7 664
|
6 646
|
5 716
|
6 980
|
6 812
|
|
| Other Long-Term Assets |
9 382
|
4 551
|
3 120
|
2 339
|
1 672
|
1 259
|
1 167
|
1 608
|
1 251
|
1 617
|
1 009
|
2 345
|
3 249
|
3 498
|
3 548
|
2 036
|
3 679
|
2 892
|
3 074
|
3 547
|
2 027
|
4 647
|
2 855
|
3 234
|
|
| Other Assets |
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
47
|
0
|
0
|
0
|
|
| Total Assets |
73 536
N/A
|
60 603
-18%
|
49 395
-18%
|
37 724
-24%
|
53 704
+42%
|
66 423
+24%
|
55 003
-17%
|
55 220
+0%
|
53 642
-3%
|
59 975
+12%
|
62 122
+4%
|
65 338
+5%
|
70 815
+8%
|
74 047
+5%
|
74 348
+0%
|
75 097
+1%
|
83 518
+11%
|
84 041
+1%
|
86 742
+3%
|
82 377
-5%
|
80 512
-2%
|
85 639
+6%
|
74 221
-13%
|
71 320
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 823
|
2 121
|
1 440
|
1 623
|
2 192
|
485
|
826
|
798
|
942
|
1 089
|
1 068
|
966
|
1 769
|
1 722
|
1 829
|
2 619
|
2 652
|
2 437
|
3 498
|
3 599
|
3 685
|
4 994
|
5 501
|
4 865
|
|
| Accrued Liabilities |
983
|
914
|
769
|
760
|
584
|
473
|
690
|
819
|
1 222
|
1 754
|
1 799
|
2 006
|
2 241
|
358
|
534
|
528
|
597
|
604
|
3 255
|
3 009
|
453
|
510
|
299
|
257
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 154
|
0
|
5 037
|
11 204
|
11 685
|
11 217
|
7 750
|
5 550
|
3 450
|
4 450
|
12 794
|
14 554
|
13 550
|
20 750
|
|
| Current Portion of Long-Term Debt |
24 269
|
19 212
|
21 898
|
8 810
|
9 584
|
10 206
|
12 710
|
6 206
|
6 848
|
5 456
|
2 300
|
5 392
|
0
|
2 000
|
0
|
2 000
|
0
|
9 859
|
9 150
|
4 445
|
684
|
638
|
1 633
|
1 078
|
|
| Other Current Liabilities |
3 440
|
1 319
|
2 622
|
2 213
|
2 234
|
1 872
|
2 233
|
1 657
|
1 451
|
1 945
|
1 972
|
1 817
|
1 778
|
4 036
|
6 807
|
7 706
|
5 499
|
5 878
|
4 029
|
3 675
|
6 646
|
6 632
|
8 195
|
9 706
|
|
| Total Current Liabilities |
31 516
|
23 566
|
26 729
|
13 406
|
14 593
|
13 036
|
16 459
|
9 480
|
10 464
|
10 245
|
10 294
|
10 180
|
10 825
|
19 319
|
20 854
|
24 070
|
16 497
|
24 328
|
23 382
|
19 178
|
24 263
|
27 328
|
29 178
|
36 656
|
|
| Long-Term Debt |
5 916
|
6 869
|
1 306
|
2 050
|
520
|
19 892
|
0
|
3 231
|
0
|
1 300
|
0
|
0
|
2 000
|
0
|
2 000
|
0
|
8 917
|
1 000
|
5 484
|
1 350
|
2 996
|
3 487
|
2 318
|
2 861
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
232
|
0
|
0
|
0
|
26
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
612
|
0
|
505
|
558
|
626
|
703
|
775
|
991
|
1 056
|
1 307
|
1 559
|
1 537
|
1 436
|
2 235
|
2 815
|
|
| Other Liabilities |
7 129
|
6 688
|
6 556
|
6 323
|
6 250
|
3 314
|
2 746
|
2 996
|
3 302
|
5 324
|
3 839
|
6 117
|
7 364
|
8 638
|
4 339
|
3 963
|
4 919
|
5 804
|
6 127
|
5 106
|
4 870
|
3 417
|
3 968
|
3 242
|
|
| Total Liabilities |
44 561
N/A
|
37 122
-17%
|
34 591
-7%
|
21 779
-37%
|
21 363
-2%
|
36 473
+71%
|
19 206
-47%
|
15 707
-18%
|
13 767
-12%
|
16 283
+18%
|
14 175
-13%
|
15 792
+11%
|
19 631
+24%
|
27 331
+39%
|
26 490
-3%
|
27 258
+3%
|
29 342
+8%
|
30 076
+3%
|
33 686
+12%
|
24 075
-29%
|
30 592
+27%
|
32 796
+7%
|
33 228
+1%
|
39 944
+20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 460
|
8 460
|
10 110
|
10 110
|
11 360
|
11 360
|
12 490
|
13 361
|
13 371
|
13 606
|
14 155
|
14 155
|
14 155
|
14 155
|
14 155
|
14 155
|
14 155
|
14 155
|
14 155
|
15 490
|
15 490
|
15 490
|
15 490
|
15 490
|
|
| Retained Earnings |
6 366
|
241
|
17 229
|
16 089
|
16 314
|
18 833
|
21 521
|
22 077
|
23 033
|
21 465
|
20 047
|
18 674
|
17 072
|
21 693
|
20 553
|
20 566
|
18 345
|
18 556
|
19 837
|
20 640
|
29 255
|
26 354
|
38 175
|
47 817
|
|
| Additional Paid In Capital |
15 737
|
15 263
|
21 924
|
21 924
|
37 294
|
37 332
|
45 248
|
50 887
|
50 940
|
52 381
|
54 628
|
54 727
|
54 727
|
53 457
|
53 457
|
53 457
|
53 457
|
58 844
|
53 457
|
62 042
|
62 042
|
62 042
|
62 042
|
62 042
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
91
|
419
|
2 658
|
1 403
|
0
|
0
|
0
|
0
|
5
|
6
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
1 588
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
829
|
790
|
663
|
627
|
793
|
793
|
793
|
4 910
|
478
|
5 282
|
1 410
|
1 643
|
1 666
|
1 636
|
1 661
|
|
| Total Equity |
28 975
N/A
|
23 482
-19%
|
14 804
-37%
|
15 944
+8%
|
32 340
+103%
|
29 949
-7%
|
35 797
+20%
|
39 514
+10%
|
39 875
+1%
|
43 693
+10%
|
47 947
+10%
|
49 545
+3%
|
51 184
+3%
|
46 716
-9%
|
47 858
+2%
|
47 839
0%
|
54 176
+13%
|
53 965
0%
|
53 056
-2%
|
58 302
+10%
|
49 920
-14%
|
52 844
+6%
|
40 993
-22%
|
31 376
-23%
|
|
| Total Liabilities & Equity |
73 536
N/A
|
60 603
-18%
|
49 395
-18%
|
37 724
-24%
|
53 704
+42%
|
66 423
+24%
|
55 003
-17%
|
55 220
+0%
|
53 642
-3%
|
59 975
+12%
|
62 122
+4%
|
65 338
+5%
|
70 815
+8%
|
74 047
+5%
|
74 348
+0%
|
75 097
+1%
|
83 518
+11%
|
84 041
+1%
|
86 742
+3%
|
82 377
-5%
|
80 512
-2%
|
85 639
+6%
|
74 221
-13%
|
71 320
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
17
|
18
|
21
|
21
|
23
|
23
|
25
|
27
|
27
|
27
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
31
|
31
|
31
|
31
|
31
|
|