HLB Life Science Co Ltd
KOSDAQ:067630
Balance Sheet
Balance Sheet Decomposition
HLB Life Science Co Ltd
HLB Life Science Co Ltd
Balance Sheet
HLB Life Science Co Ltd
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
2 120
|
747
|
2 310
|
2 389
|
15 589
|
4 156
|
13 445
|
16 862
|
36 769
|
37 157
|
31 254
|
30 978
|
|
| Cash |
3
|
747
|
1
|
0
|
0
|
2
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
2 117
|
0
|
2 309
|
2 389
|
15 589
|
4 154
|
13 440
|
16 862
|
36 769
|
37 157
|
31 254
|
30 978
|
|
| Short-Term Investments |
2 511
|
3 454
|
2 849
|
2 549
|
7 466
|
9 227
|
16 816
|
177 929
|
138 987
|
120 877
|
108 707
|
97 293
|
|
| Total Receivables |
23 574
|
13 644
|
11 993
|
7 883
|
4 817
|
34 153
|
38 759
|
34 241
|
40 735
|
19 821
|
14 464
|
17 301
|
|
| Accounts Receivables |
22 655
|
13 185
|
10 613
|
6 406
|
3 733
|
31 758
|
31 964
|
32 388
|
38 488
|
17 759
|
11 786
|
12 942
|
|
| Other Receivables |
919
|
459
|
1 380
|
1 477
|
1 084
|
2 395
|
6 795
|
1 853
|
2 247
|
2 062
|
2 678
|
4 358
|
|
| Inventory |
3
|
946
|
0
|
2 646
|
3 453
|
7 178
|
4 911
|
5 854
|
7 149
|
2 082
|
1 769
|
10 867
|
|
| Other Current Assets |
618
|
485
|
18 546
|
1 654
|
693
|
247
|
520
|
4 199
|
27
|
1 392
|
629
|
4 337
|
|
| Total Current Assets |
28 827
|
19 277
|
35 698
|
17 121
|
32 018
|
54 960
|
74 451
|
239 086
|
223 667
|
181 329
|
156 822
|
160 776
|
|
| PP&E Net |
2 388
|
10 108
|
3 079
|
3 538
|
3 378
|
3 586
|
3 284
|
747
|
23 056
|
22 935
|
22 081
|
92 089
|
|
| PP&E Gross |
2 388
|
10 108
|
3 079
|
0
|
0
|
3 586
|
3 284
|
747
|
23 056
|
22 935
|
22 081
|
92 089
|
|
| Accumulated Depreciation |
411
|
570
|
402
|
0
|
0
|
4 670
|
989
|
1 174
|
8 104
|
9 917
|
10 967
|
18 897
|
|
| Intangible Assets |
52
|
39
|
52
|
5 322
|
1 029
|
3 615
|
1 519
|
71 870
|
73 749
|
75 440
|
62 809
|
69 506
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
586
|
586
|
48 801
|
22 603
|
1 896
|
0
|
21 925
|
|
| Note Receivable |
27 655
|
12 297
|
7 057
|
5 506
|
3 697
|
1 628
|
535
|
1 249
|
1 430
|
687
|
480
|
482
|
|
| Long-Term Investments |
2 407
|
2 548
|
2 340
|
1 907
|
2 578
|
18 303
|
18 123
|
23 346
|
60 393
|
44 434
|
28 140
|
65 238
|
|
| Other Long-Term Assets |
1 557
|
1 599
|
0
|
0
|
0
|
0
|
520
|
1 156
|
37
|
476
|
468
|
1 775
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
586
|
586
|
48 801
|
22 603
|
1 896
|
0
|
21 925
|
|
| Total Assets |
62 885
N/A
|
45 868
-27%
|
48 225
+5%
|
33 394
-31%
|
42 699
+28%
|
82 678
+94%
|
99 018
+20%
|
386 255
+290%
|
404 935
+5%
|
327 197
-19%
|
270 800
-17%
|
411 790
+52%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
4 698
|
2 485
|
6 821
|
4 053
|
5 295
|
27 547
|
29 755
|
22 805
|
26 726
|
5 548
|
10 278
|
9 384
|
|
| Accrued Liabilities |
143
|
248
|
46
|
0
|
0
|
793
|
278
|
429
|
566
|
584
|
718
|
697
|
|
| Short-Term Debt |
6 959
|
7 786
|
4 000
|
1 041
|
3 273
|
3 969
|
1 080
|
1 405
|
700
|
0
|
0
|
7 920
|
|
| Current Portion of Long-Term Debt |
11 116
|
7 015
|
8 670
|
5 401
|
172
|
1 560
|
1 600
|
12 217
|
699
|
378
|
668
|
2 532
|
|
| Other Current Liabilities |
4 697
|
6 366
|
10 119
|
4 736
|
5 794
|
2 853
|
3 838
|
11 781
|
11 153
|
11 355
|
1 872
|
6 251
|
|
| Total Current Liabilities |
27 613
|
23 901
|
29 657
|
15 232
|
14 533
|
36 721
|
36 551
|
48 639
|
39 845
|
17 865
|
13 536
|
26 785
|
|
| Long-Term Debt |
19 551
|
12 879
|
6 896
|
4 342
|
2 156
|
17 635
|
8 719
|
80 074
|
10 575
|
11 014
|
3 953
|
137 021
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
225
|
500
|
14 121
|
10 225
|
9 667
|
5 758
|
10 033
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 154
|
602
|
563
|
423
|
1 342
|
|
| Other Liabilities |
488
|
2 046
|
638
|
380
|
115
|
412
|
421
|
22 183
|
9 865
|
907
|
941
|
1 884
|
|
| Total Liabilities |
47 651
N/A
|
38 827
-19%
|
37 191
-4%
|
19 953
-46%
|
16 804
-16%
|
54 993
+227%
|
46 192
-16%
|
167 170
+262%
|
71 112
-57%
|
40 016
-44%
|
24 611
-38%
|
177 065
+619%
|
|
| Equity | |||||||||||||
| Common Stock |
3 243
|
3 243
|
6 743
|
7 153
|
12 310
|
12 310
|
13 812
|
18 623
|
24 002
|
24 009
|
48 223
|
48 831
|
|
| Retained Earnings |
182
|
8 223
|
3 968
|
1 390
|
15 574
|
16 798
|
6 636
|
3 546
|
192
|
59 848
|
46 445
|
40 698
|
|
| Additional Paid In Capital |
12 801
|
12 538
|
8 035
|
4 223
|
29 160
|
32 181
|
31 987
|
200 885
|
284 025
|
284 114
|
230 875
|
209 442
|
|
| Unrealized Security Profit/Loss |
82
|
0
|
230
|
0
|
0
|
9
|
20
|
3 470
|
25 638
|
34 852
|
9 549
|
9 591
|
|
| Treasury Stock |
499
|
499
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
48
|
18
|
5
|
675
|
2
|
1
|
411
|
498
|
350
|
4 055
|
3 988
|
7 558
|
|
| Total Equity |
15 234
N/A
|
7 041
-54%
|
11 034
+57%
|
13 441
+22%
|
25 895
+93%
|
27 685
+7%
|
52 826
+91%
|
219 086
+315%
|
333 823
+52%
|
287 181
-14%
|
246 189
-14%
|
234 725
-5%
|
|
| Total Liabilities & Equity |
62 885
N/A
|
45 868
-27%
|
48 225
+5%
|
33 394
-31%
|
42 699
+28%
|
82 678
+94%
|
99 018
+20%
|
386 255
+290%
|
404 935
+5%
|
327 197
-19%
|
270 800
-17%
|
411 790
+52%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
16
|
23
|
38
|
29
|
51
|
51
|
57
|
73
|
94
|
94
|
103
|
102
|
|