Hanla IMS Co Ltd
KOSDAQ:092460
Balance Sheet
Balance Sheet Decomposition
Hanla IMS Co Ltd
Hanla IMS Co Ltd
Balance Sheet
Hanla IMS Co Ltd
| 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 |
867
|
2 799
|
5 987
|
9 918
|
6 839
|
9 609
|
20 613
|
13 397
|
15 447
|
18 723
|
7 646
|
11 821
|
9 245
|
9 098
|
8 108
|
5 536
|
19 705
|
10 520
|
14 064
|
8 172
|
8 225
|
|
| Cash Equivalents |
867
|
2 799
|
5 987
|
9 918
|
6 839
|
9 609
|
20 613
|
13 397
|
15 447
|
18 723
|
7 646
|
11 821
|
9 245
|
9 098
|
8 108
|
5 536
|
19 705
|
10 520
|
14 064
|
8 172
|
8 225
|
|
| Short-Term Investments |
3 125
|
1 873
|
1 301
|
14 797
|
14 881
|
20 032
|
11 580
|
6 368
|
12 838
|
17 848
|
33 118
|
23 089
|
22 477
|
30 134
|
22 957
|
18 094
|
11 257
|
20 252
|
7 838
|
64 433
|
57 654
|
|
| Total Receivables |
1 731
|
2 800
|
3 267
|
3 774
|
6 729
|
9 248
|
7 792
|
4 994
|
5 869
|
5 033
|
5 180
|
7 208
|
7 501
|
6 355
|
5 801
|
5 028
|
5 583
|
8 337
|
11 925
|
8 537
|
16 138
|
|
| Accounts Receivables |
1 731
|
2 800
|
3 267
|
3 769
|
6 725
|
9 188
|
7 678
|
4 782
|
5 335
|
4 617
|
5 105
|
7 208
|
7 319
|
6 134
|
4 496
|
4 497
|
4 964
|
7 231
|
10 595
|
7 129
|
15 296
|
|
| Other Receivables |
0
|
0
|
0
|
5
|
4
|
60
|
114
|
212
|
534
|
416
|
75
|
0
|
182
|
221
|
1 305
|
531
|
619
|
1 105
|
1 331
|
1 408
|
842
|
|
| Inventory |
856
|
1 582
|
2 303
|
2 656
|
2 571
|
2 348
|
2 595
|
4 976
|
3 843
|
5 724
|
8 814
|
9 683
|
7 367
|
6 517
|
10 304
|
11 691
|
11 653
|
14 363
|
18 949
|
24 099
|
24 032
|
|
| Other Current Assets |
234
|
162
|
183
|
230
|
425
|
681
|
711
|
2 890
|
1 105
|
412
|
813
|
660
|
3 165
|
2 829
|
4 668
|
5 001
|
4 927
|
4 713
|
6 995
|
12 307
|
17 441
|
|
| Total Current Assets |
6 813
|
9 216
|
13 041
|
31 374
|
31 446
|
41 918
|
43 291
|
32 625
|
39 102
|
47 740
|
55 572
|
52 461
|
49 755
|
54 933
|
51 838
|
45 350
|
53 124
|
58 185
|
59 773
|
117 548
|
123 489
|
|
| PP&E Net |
1 541
|
1 433
|
1 380
|
4 153
|
4 073
|
4 200
|
4 882
|
20 973
|
18 071
|
20 307
|
20 195
|
28 856
|
28 162
|
28 988
|
34 540
|
41 285
|
39 742
|
78 795
|
81 452
|
53 541
|
64 915
|
|
| PP&E Gross |
1 541
|
1 433
|
1 380
|
4 153
|
4 073
|
4 200
|
4 882
|
20 973
|
18 071
|
20 307
|
20 195
|
0
|
28 162
|
28 988
|
34 540
|
41 285
|
39 742
|
78 795
|
81 452
|
53 541
|
64 915
|
|
| Accumulated Depreciation |
890
|
994
|
1 091
|
1 254
|
1 566
|
1 898
|
2 038
|
2 473
|
2 121
|
3 039
|
3 792
|
0
|
5 598
|
6 314
|
6 811
|
7 472
|
8 085
|
18 127
|
10 041
|
11 390
|
12 665
|
|
| Intangible Assets |
0
|
20
|
30
|
43
|
47
|
208
|
1 833
|
2 694
|
2 797
|
2 915
|
2 874
|
2 704
|
2 446
|
2 148
|
1 951
|
2 048
|
1 983
|
2 544
|
1 014
|
890
|
864
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
0
|
164
|
164
|
162
|
0
|
50
|
|
| Long-Term Investments |
450
|
306
|
410
|
376
|
3 828
|
5 174
|
5 091
|
4 792
|
11 203
|
10 676
|
7 399
|
7 794
|
10 292
|
12 203
|
15 666
|
22 661
|
33 101
|
37 979
|
34 349
|
47 280
|
14 971
|
|
| Other Long-Term Assets |
108
|
98
|
98
|
98
|
174
|
183
|
204
|
210
|
15
|
11
|
117
|
384
|
603
|
901
|
1 182
|
1 498
|
1 712
|
886
|
2 106
|
2 316
|
3 992
|
|
| Total Assets |
8 913
N/A
|
11 073
+24%
|
14 959
+35%
|
36 044
+141%
|
39 569
+10%
|
51 683
+31%
|
55 300
+7%
|
61 295
+11%
|
71 189
+16%
|
81 649
+15%
|
86 158
+6%
|
92 307
+7%
|
91 258
-1%
|
99 174
+9%
|
105 177
+6%
|
112 842
+7%
|
129 827
+15%
|
178 552
+38%
|
178 856
+0%
|
221 575
+24%
|
208 282
-6%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
338
|
597
|
705
|
968
|
1 966
|
1 355
|
1 208
|
1 547
|
1 161
|
1 669
|
2 556
|
3 090
|
2 049
|
2 244
|
1 636
|
2 786
|
2 644
|
2 803
|
2 867
|
3 842
|
5 324
|
|
| Accrued Liabilities |
26
|
28
|
40
|
49
|
55
|
68
|
102
|
148
|
285
|
385
|
372
|
0
|
407
|
362
|
705
|
659
|
639
|
1 240
|
995
|
840
|
978
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
275
|
323
|
145
|
2 659
|
5 465
|
5 774
|
5 714
|
6 900
|
15 278
|
18 512
|
32 850
|
29 773
|
22 425
|
374
|
409
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 800
|
0
|
3 595
|
154
|
3 473
|
9 154
|
14 888
|
2 861
|
|
| Other Current Liabilities |
498
|
599
|
851
|
1 525
|
2 247
|
2 848
|
3 671
|
2 501
|
2 116
|
1 436
|
2 602
|
2 182
|
1 674
|
3 780
|
7 453
|
6 004
|
6 676
|
5 518
|
13 036
|
29 850
|
20 066
|
|
| Total Current Liabilities |
863
|
1 224
|
1 596
|
2 542
|
4 268
|
4 271
|
5 256
|
4 519
|
3 708
|
6 149
|
10 995
|
11 046
|
9 844
|
22 086
|
25 072
|
31 555
|
42 965
|
42 807
|
48 476
|
49 794
|
29 638
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 281
|
11 889
|
19 869
|
16 494
|
15 300
|
11 800
|
3 500
|
3 500
|
252
|
5 292
|
41 919
|
32 790
|
9 025
|
6 174
|
|
| Deferred Income Tax |
0
|
198
|
298
|
167
|
133
|
140
|
783
|
741
|
735
|
324
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
89
|
212
|
0
|
0
|
|
| Other Liabilities |
0
|
300
|
375
|
650
|
207
|
258
|
329
|
458
|
1 344
|
426
|
62
|
210
|
211
|
110
|
93
|
103
|
343
|
200
|
421
|
500
|
752
|
|
| Total Liabilities |
863
N/A
|
1 722
+100%
|
2 270
+32%
|
3 359
+48%
|
4 609
+37%
|
4 668
+1%
|
6 369
+36%
|
11 000
+73%
|
17 675
+61%
|
26 768
+51%
|
27 551
+3%
|
26 556
-4%
|
21 855
-18%
|
25 696
+18%
|
28 665
+12%
|
31 910
+11%
|
48 616
+52%
|
84 837
+75%
|
81 475
-4%
|
59 319
-27%
|
36 564
-38%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
800
|
1 500
|
2 100
|
3 000
|
3 000
|
4 500
|
4 500
|
4 500
|
4 500
|
4 500
|
4 610
|
4 884
|
5 049
|
5 323
|
5 730
|
5 872
|
5 872
|
8 809
|
8 809
|
8 809
|
8 809
|
|
| Retained Earnings |
7 251
|
7 246
|
10 682
|
15 873
|
22 308
|
29 305
|
33 313
|
34 400
|
35 834
|
36 861
|
41 137
|
46 380
|
48 918
|
50 235
|
52 622
|
55 891
|
58 060
|
62 876
|
69 305
|
146 583
|
155 400
|
|
| Additional Paid In Capital |
0
|
555
|
52
|
14 039
|
14 039
|
13 135
|
13 135
|
13 135
|
13 250
|
13 636
|
14 342
|
14 812
|
16 441
|
18 165
|
20 716
|
21 614
|
21 614
|
18 662
|
18 662
|
8 662
|
8 662
|
|
| Unrealized Security Profit/Loss |
0
|
51
|
145
|
227
|
1 043
|
79
|
93
|
125
|
60
|
93
|
378
|
0
|
1 022
|
631
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
3 344
|
4
|
1 954
|
2 004
|
4
|
106
|
1 291
|
0
|
1 796
|
2 329
|
3 970
|
3 970
|
5 903
|
0
|
2 543
|
4 965
|
4 965
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
30
|
388
|
7
|
83
|
187
|
325
|
1 812
|
1 451
|
1 415
|
1 525
|
1 568
|
3 369
|
3 147
|
3 168
|
3 812
|
|
| Total Equity |
8 051
N/A
|
9 352
+16%
|
12 689
+36%
|
32 684
+158%
|
34 960
+7%
|
47 015
+34%
|
48 931
+4%
|
50 295
+3%
|
53 513
+6%
|
54 881
+3%
|
58 607
+7%
|
65 751
+12%
|
69 402
+6%
|
73 477
+6%
|
76 512
+4%
|
80 932
+6%
|
81 211
+0%
|
93 715
+15%
|
97 380
+4%
|
162 256
+67%
|
171 718
+6%
|
|
| Total Liabilities & Equity |
8 913
N/A
|
11 073
+24%
|
14 959
+35%
|
36 044
+141%
|
39 569
+10%
|
51 683
+31%
|
55 300
+7%
|
61 295
+11%
|
71 189
+16%
|
81 649
+15%
|
86 158
+6%
|
92 307
+7%
|
91 258
-1%
|
99 174
+9%
|
105 177
+6%
|
112 842
+7%
|
129 827
+15%
|
178 552
+38%
|
178 856
+0%
|
221 575
+24%
|
208 282
-6%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
6
|
9
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
11
|
18
|
17
|
16
|
16
|
|