Mezzion Pharma Co Ltd
KOSDAQ:140410
Balance Sheet
Balance Sheet Decomposition
Mezzion Pharma Co Ltd
Mezzion Pharma Co Ltd
Balance Sheet
Mezzion Pharma Co Ltd
| 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 |
900
|
6 713
|
11 829
|
11 077
|
20 106
|
29 793
|
39 354
|
65 334
|
20 594
|
30 890
|
26 750
|
15 644
|
35 854
|
24 210
|
29 399
|
40 246
|
13 617
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 391
|
4 784
|
7 273
|
7 271
|
4 442
|
1 906
|
2
|
1
|
1
|
1
|
|
| Cash Equivalents |
900
|
6 713
|
11 829
|
11 077
|
20 106
|
29 793
|
39 354
|
61 943
|
15 810
|
23 617
|
19 479
|
11 202
|
33 948
|
24 208
|
29 398
|
40 246
|
13 616
|
|
| Short-Term Investments |
0
|
0
|
8 463
|
6 569
|
39 464
|
24 640
|
29 233
|
27 831
|
68 462
|
30 871
|
28 320
|
25 515
|
13 250
|
23 000
|
3 000
|
18 000
|
15 000
|
|
| Total Receivables |
253
|
677
|
136
|
354
|
0
|
3 350
|
2 561
|
2 033
|
2 462
|
2 091
|
6 620
|
4 399
|
4 248
|
4 591
|
4 363
|
6 031
|
1 757
|
|
| Accounts Receivables |
228
|
591
|
136
|
354
|
0
|
1 412
|
1 859
|
1 555
|
1 495
|
1 800
|
2 031
|
3 030
|
2 616
|
2 458
|
2 677
|
2 646
|
1 143
|
|
| Other Receivables |
25
|
86
|
0
|
0
|
0
|
1 938
|
702
|
478
|
967
|
291
|
4 589
|
1 369
|
1 632
|
2 132
|
1 686
|
3 385
|
614
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
455
|
2 268
|
2 051
|
2 406
|
2 737
|
2 400
|
6 003
|
7 011
|
11 777
|
8 835
|
5 742
|
5 420
|
|
| Other Current Assets |
15
|
528
|
2
|
193
|
2
|
2
|
92
|
80
|
270
|
3 912
|
5 929
|
288
|
306
|
597
|
300
|
4 224
|
6 132
|
|
| Total Current Assets |
1 168
|
7 918
|
20 430
|
18 192
|
59 571
|
58 239
|
73 507
|
97 329
|
94 194
|
70 501
|
70 019
|
51 849
|
60 669
|
64 174
|
45 897
|
74 244
|
41 926
|
|
| PP&E Net |
210
|
117
|
125
|
173
|
183
|
142
|
315
|
749
|
203
|
861
|
1 200
|
4 902
|
5 899
|
4 879
|
4 245
|
2 854
|
2 529
|
|
| PP&E Gross |
210
|
117
|
125
|
173
|
0
|
142
|
315
|
749
|
203
|
861
|
1 200
|
4 902
|
5 899
|
4 879
|
4 245
|
2 854
|
2 529
|
|
| Accumulated Depreciation |
269
|
364
|
366
|
348
|
0
|
441
|
519
|
634
|
441
|
468
|
693
|
1 877
|
2 354
|
3 845
|
5 725
|
3 299
|
4 101
|
|
| Intangible Assets |
0
|
0
|
824
|
978
|
1 084
|
1 084
|
2 322
|
1 826
|
307
|
1 635
|
1 635
|
1 620
|
8 242
|
14 179
|
1 620
|
12 943
|
28 439
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
705
|
705
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
263
|
293
|
332
|
487
|
223
|
30
|
160
|
30
|
310
|
150
|
280
|
|
| Long-Term Investments |
0
|
4 988
|
9 524
|
10 650
|
5 684
|
3 061
|
0
|
2 015
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
151
|
1 841
|
663
|
1 589
|
780
|
814
|
762
|
135
|
863
|
554
|
1 983
|
472
|
656
|
673
|
1 950
|
1 958
|
824
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
705
|
705
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 529
N/A
|
14 864
+872%
|
31 567
+112%
|
31 582
+0%
|
67 302
+113%
|
63 340
-6%
|
77 875
+23%
|
103 052
+32%
|
95 899
-7%
|
74 038
-23%
|
75 059
+1%
|
58 874
-22%
|
75 625
+28%
|
83 935
+11%
|
54 022
-36%
|
92 149
+71%
|
73 998
-20%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
688
|
0
|
5
|
2 242
|
3 444
|
2 469
|
2 993
|
3 574
|
3 466
|
5 503
|
7 173
|
4 030
|
1 646
|
|
| Accrued Liabilities |
95
|
244
|
165
|
97
|
0
|
79
|
276
|
124
|
837
|
4 919
|
7 641
|
7 850
|
5 533
|
7 188
|
11 472
|
21 831
|
18 882
|
|
| Short-Term Debt |
1 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
425
|
985
|
932
|
1 063
|
500
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 175
|
239
|
753
|
1 015
|
1 051
|
1 026
|
736
|
694
|
|
| Other Current Liabilities |
569
|
2 341
|
4 321
|
1 265
|
2 257
|
57
|
10 421
|
11 354
|
12 200
|
4 930
|
6 868
|
908
|
4 515
|
3 823
|
5 346
|
2 519
|
5 447
|
|
| Total Current Liabilities |
2 164
|
2 585
|
4 486
|
1 362
|
2 945
|
136
|
10 703
|
13 720
|
16 481
|
20 493
|
17 740
|
13 510
|
15 514
|
18 497
|
26 080
|
29 615
|
26 670
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25 236
|
26 255
|
0
|
0
|
2 420
|
3 104
|
2 338
|
1 625
|
1 005
|
921
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
147
|
354
|
376
|
0
|
0
|
0
|
0
|
0
|
0
|
251
|
|
| Other Liabilities |
4 103
|
4 029
|
2 253
|
2 051
|
1 021
|
1 026
|
1 021
|
1 413
|
0
|
0
|
0
|
114
|
198
|
307
|
77
|
85
|
92
|
|
| Total Liabilities |
6 267
N/A
|
6 614
+6%
|
6 740
+2%
|
3 413
-49%
|
3 966
+16%
|
1 163
-71%
|
11 724
+908%
|
40 516
+246%
|
43 090
+6%
|
20 869
-52%
|
17 740
-15%
|
16 044
-10%
|
18 816
+17%
|
21 141
+12%
|
27 782
+31%
|
30 705
+11%
|
27 935
-9%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
1 526
|
3 026
|
3 026
|
3 026
|
4 040
|
4 040
|
4 059
|
4 079
|
4 079
|
4 171
|
4 321
|
4 353
|
4 446
|
4 451
|
13 371
|
14 804
|
14 982
|
|
| Retained Earnings |
11 716
|
147
|
16 318
|
19 623
|
21 694
|
20 503
|
17 826
|
21 857
|
9 905
|
5 125
|
24 113
|
47 351
|
61 166
|
74 789
|
111 052
|
123 723
|
143 148
|
|
| Additional Paid In Capital |
5 452
|
5 444
|
5 444
|
5 444
|
51 332
|
51 616
|
53 029
|
52 509
|
54 800
|
63 366
|
64 136
|
67 283
|
92 836
|
88 249
|
79 704
|
130 958
|
139 509
|
|
| Unrealized Security Profit/Loss |
0
|
73
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
14 004
|
8 763
|
16 816
|
16 816
|
8 708
|
1 240
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
40
|
78
|
13 730
|
23
|
0
|
909
|
834
|
535
|
14 216
|
18 546
|
20 694
|
44 882
|
44 218
|
39 406
|
34 720
|
|
| Total Equity |
4 738
N/A
|
8 249
N/A
|
24 828
+201%
|
28 170
+13%
|
63 336
+125%
|
62 177
-2%
|
66 151
+6%
|
62 537
-5%
|
52 809
-16%
|
53 169
+1%
|
57 319
+8%
|
42 830
-25%
|
56 810
+33%
|
62 793
+11%
|
26 240
-58%
|
61 444
+134%
|
46 063
-25%
|
|
| Total Liabilities & Equity |
1 529
N/A
|
14 864
+872%
|
31 567
+112%
|
31 582
+0%
|
67 302
+113%
|
63 340
-6%
|
77 875
+23%
|
103 052
+32%
|
95 899
-7%
|
74 038
-23%
|
75 059
+1%
|
58 874
-22%
|
75 625
+28%
|
83 935
+11%
|
54 022
-36%
|
92 149
+71%
|
73 998
-20%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
7
|
7
|
8
|
7
|
7
|
8
|
9
|
9
|
9
|
27
|
27
|
30
|
30
|
|