BioPlus Co Ltd
KOSDAQ:099430
Balance Sheet
Balance Sheet Decomposition
BioPlus Co Ltd
BioPlus Co Ltd
Balance Sheet
BioPlus Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
3 436
|
2 847
|
15 994
|
41 028
|
18 351
|
46 004
|
38 673
|
|
| Cash |
0
|
17
|
18
|
19
|
21
|
16
|
38
|
|
| Cash Equivalents |
3 436
|
2 830
|
15 976
|
41 009
|
18 331
|
45 988
|
38 635
|
|
| Short-Term Investments |
1 040
|
0
|
0
|
0
|
60 600
|
18 998
|
3 000
|
|
| Total Receivables |
1 893
|
4 115
|
4 719
|
8 360
|
18 133
|
23 240
|
21 203
|
|
| Accounts Receivables |
1 893
|
3 645
|
4 364
|
7 805
|
16 643
|
22 061
|
16 956
|
|
| Other Receivables |
0
|
471
|
355
|
555
|
1 490
|
1 179
|
4 247
|
|
| Inventory |
2 363
|
3 807
|
4 789
|
4 672
|
8 670
|
7 780
|
9 981
|
|
| Other Current Assets |
521
|
133
|
237
|
356
|
305
|
1 315
|
3 964
|
|
| Total Current Assets |
9 253
|
10 902
|
25 738
|
54 416
|
106 059
|
97 336
|
76 820
|
|
| PP&E Net |
1 308
|
6 964
|
7 408
|
22 013
|
27 873
|
56 478
|
150 240
|
|
| PP&E Gross |
0
|
6 964
|
7 408
|
22 013
|
27 873
|
56 478
|
150 240
|
|
| Accumulated Depreciation |
0
|
1 097
|
1 940
|
3 312
|
4 277
|
6 483
|
8 017
|
|
| Intangible Assets |
1 840
|
787
|
715
|
1 811
|
1 772
|
4 024
|
4 733
|
|
| Goodwill |
0
|
1 236
|
1 236
|
839
|
839
|
2 758
|
3 043
|
|
| Note Receivable |
305
|
30
|
30
|
1 343
|
32
|
1 414
|
164
|
|
| Long-Term Investments |
0
|
0
|
730
|
6 969
|
6 560
|
7 959
|
9 272
|
|
| Other Long-Term Assets |
576
|
1 078
|
2 078
|
1 070
|
3 383
|
2 836
|
20 026
|
|
| Other Assets |
0
|
1 236
|
1 236
|
839
|
839
|
2 758
|
3 043
|
|
| Total Assets |
13 282
N/A
|
20 997
+58%
|
37 935
+81%
|
88 462
+133%
|
146 518
+66%
|
172 807
+18%
|
264 298
+53%
|
|
| Liabilities | ||||||||
| Accounts Payable |
395
|
368
|
775
|
994
|
1 152
|
606
|
1 010
|
|
| Accrued Liabilities |
0
|
299
|
348
|
372
|
821
|
919
|
1 322
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2 006
|
|
| Current Portion of Long-Term Debt |
0
|
97
|
3 866
|
1 812
|
564
|
494
|
55 561
|
|
| Other Current Liabilities |
987
|
2 340
|
4 344
|
4 321
|
6 940
|
8 946
|
52 429
|
|
| Total Current Liabilities |
1 382
|
3 105
|
9 333
|
7 499
|
9 477
|
10 964
|
112 328
|
|
| Long-Term Debt |
4 487
|
46
|
38
|
369
|
6 205
|
8 766
|
2 746
|
|
| Minority Interest |
0
|
0
|
0
|
1 826
|
1 695
|
10 245
|
14 253
|
|
| Other Liabilities |
42
|
0
|
44
|
68
|
15 876
|
15 015
|
1 484
|
|
| Total Liabilities |
5 911
N/A
|
3 151
-47%
|
9 415
+199%
|
9 762
+4%
|
33 253
+241%
|
44 990
+35%
|
130 811
+191%
|
|
| Equity | ||||||||
| Common Stock |
2 916
|
3 120
|
3 120
|
7 182
|
28 965
|
28 965
|
29 149
|
|
| Retained Earnings |
170
|
5 759
|
15 334
|
26 217
|
47 354
|
69 633
|
79 587
|
|
| Additional Paid In Capital |
3 633
|
8 071
|
8 071
|
53 484
|
34 237
|
32 187
|
34 090
|
|
| Treasury Stock |
0
|
0
|
0
|
8 793
|
0
|
4 990
|
9 980
|
|
| Other Equity |
652
|
896
|
1 995
|
610
|
2 709
|
2 022
|
642
|
|
| Total Equity |
7 371
N/A
|
17 846
+142%
|
28 520
+60%
|
78 699
+176%
|
113 265
+44%
|
127 817
+13%
|
133 487
+4%
|
|
| Total Liabilities & Equity |
13 282
N/A
|
20 997
+58%
|
37 935
+81%
|
88 462
+133%
|
146 518
+66%
|
172 807
+18%
|
264 298
+53%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
56
|
56
|
56
|
56
|
58
|
57
|
57
|
|