GreenPlus Co Ltd
KOSDAQ:186230
Balance Sheet
Balance Sheet Decomposition
GreenPlus Co Ltd
GreenPlus Co Ltd
Balance Sheet
GreenPlus Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
3 473
|
2 519
|
992
|
4 837
|
10 618
|
22 352
|
14 089
|
8 936
|
9 087
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Cash Equivalents |
3 473
|
2 519
|
992
|
4 837
|
10 618
|
22 352
|
14 089
|
8 936
|
9 079
|
|
| Short-Term Investments |
20
|
919
|
718
|
80
|
726
|
80
|
1 094
|
38
|
37
|
|
| Total Receivables |
9 036
|
8 994
|
9 684
|
14 040
|
16 251
|
20 628
|
13 835
|
12 451
|
14 797
|
|
| Accounts Receivables |
7 130
|
8 993
|
9 684
|
12 951
|
15 210
|
19 939
|
13 134
|
11 484
|
14 586
|
|
| Other Receivables |
1 906
|
1
|
0
|
1 089
|
1 041
|
690
|
701
|
967
|
211
|
|
| Inventory |
3 728
|
4 447
|
6 295
|
6 019
|
6 002
|
9 956
|
9 928
|
9 424
|
9 936
|
|
| Other Current Assets |
512
|
5 175
|
10 413
|
13 504
|
16 206
|
9 109
|
9 503
|
3 496
|
3 109
|
|
| Total Current Assets |
16 770
|
22 054
|
28 102
|
38 480
|
49 804
|
62 126
|
48 455
|
34 348
|
36 966
|
|
| PP&E Net |
15 685
|
29 365
|
32 689
|
32 154
|
35 094
|
35 150
|
52 825
|
58 615
|
59 580
|
|
| PP&E Gross |
15 685
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
10 967
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
599
|
944
|
934
|
567
|
572
|
690
|
538
|
434
|
397
|
|
| Note Receivable |
984
|
0
|
0
|
0
|
400
|
400
|
300
|
0
|
0
|
|
| Long-Term Investments |
4 130
|
1 949
|
1 716
|
658
|
1 346
|
1 984
|
3 391
|
3 553
|
4 150
|
|
| Other Long-Term Assets |
289
|
378
|
276
|
463
|
1 895
|
1 309
|
466
|
296
|
259
|
|
| Total Assets |
38 457
N/A
|
54 690
+42%
|
63 717
+17%
|
72 322
+14%
|
89 111
+23%
|
101 659
+14%
|
105 974
+4%
|
97 246
-8%
|
101 352
+4%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
456
|
2 023
|
2 519
|
1 272
|
4 362
|
3 309
|
2 282
|
2 590
|
4 282
|
|
| Accrued Liabilities |
73
|
0
|
0
|
404
|
176
|
201
|
881
|
1 015
|
2 384
|
|
| Short-Term Debt |
8 351
|
10 011
|
5 721
|
8 533
|
12 595
|
12 411
|
21 396
|
25 651
|
27 792
|
|
| Current Portion of Long-Term Debt |
514
|
11 886
|
7 262
|
6 083
|
6 848
|
4 649
|
4 098
|
7 395
|
10 442
|
|
| Other Current Liabilities |
753
|
1 976
|
2 487
|
1 157
|
10 198
|
3 217
|
2 471
|
3 232
|
2 858
|
|
| Total Current Liabilities |
10 147
|
25 895
|
17 989
|
17 449
|
34 179
|
23 787
|
31 128
|
39 882
|
47 757
|
|
| Long-Term Debt |
5 215
|
12 922
|
19 590
|
15 189
|
18 496
|
14 800
|
11 819
|
8 828
|
4 681
|
|
| Deferred Income Tax |
108
|
193
|
533
|
572
|
339
|
87
|
763
|
392
|
670
|
|
| Minority Interest |
0
|
860
|
855
|
894
|
744
|
423
|
196
|
294
|
666
|
|
| Other Liabilities |
764
|
1 573
|
1 609
|
1 721
|
2 062
|
2 177
|
1 544
|
2 042
|
2 025
|
|
| Total Liabilities |
16 234
N/A
|
41 442
+155%
|
40 576
-2%
|
35 824
-12%
|
55 821
+56%
|
41 273
-26%
|
45 450
+10%
|
50 851
+12%
|
54 467
+7%
|
|
| Equity | ||||||||||
| Common Stock |
2 020
|
1 291
|
1 740
|
2 412
|
4 804
|
517
|
517
|
517
|
517
|
|
| Retained Earnings |
6 976
|
7 770
|
9 966
|
12 461
|
10 531
|
6 487
|
3 790
|
10 241
|
9 463
|
|
| Additional Paid In Capital |
11 698
|
2 280
|
9 528
|
20 084
|
18 379
|
48 244
|
48 244
|
48 244
|
48 244
|
|
| Unrealized Security Profit/Loss |
1 529
|
0
|
0
|
1 723
|
1 723
|
1 723
|
4 341
|
4 341
|
4 341
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1 346
|
1 346
|
1 346
|
1 346
|
1 346
|
|
| Other Equity |
0
|
1 907
|
1 906
|
182
|
802
|
4 761
|
4 977
|
4 879
|
4 591
|
|
| Total Equity |
22 223
N/A
|
13 248
-40%
|
23 141
+75%
|
36 498
+58%
|
33 290
-9%
|
60 386
+81%
|
60 524
+0%
|
46 395
-23%
|
46 885
+1%
|
|
| Total Liabilities & Equity |
38 457
N/A
|
54 690
+42%
|
63 717
+17%
|
72 322
+14%
|
89 111
+23%
|
101 659
+14%
|
105 974
+4%
|
97 246
-8%
|
101 352
+4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
5
|
5
|
6
|
10
|
10
|
11
|
11
|
11
|
11
|
|
| Preferred Shares Outstanding |
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
|