KolmarBNH Co Ltd
KOSDAQ:200130
Balance Sheet
Balance Sheet Decomposition
KolmarBNH Co Ltd
KolmarBNH Co Ltd
Balance Sheet
KolmarBNH Co Ltd
| 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 |
1 471
|
12 128
|
16 966
|
34 465
|
29 221
|
59 576
|
100 982
|
56 701
|
36 229
|
51 685
|
39 717
|
|
| Cash |
1 471
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
23 466
|
22 497
|
|
| Cash Equivalents |
0
|
12 128
|
16 966
|
34 465
|
29 221
|
59 576
|
100 982
|
56 697
|
36 223
|
28 219
|
17 220
|
|
| Short-Term Investments |
0
|
35 152
|
41 893
|
54 743
|
31 263
|
43 245
|
38 440
|
74 953
|
42 754
|
27 099
|
56 576
|
|
| Total Receivables |
6
|
7 934
|
15 463
|
32 174
|
41 158
|
40 203
|
63 132
|
22 395
|
34 371
|
32 032
|
37 059
|
|
| Accounts Receivables |
0
|
7 911
|
15 283
|
30 646
|
40 815
|
39 841
|
49 289
|
22 088
|
32 953
|
29 488
|
33 803
|
|
| Other Receivables |
0
|
23
|
180
|
1 528
|
343
|
362
|
13 843
|
307
|
1 417
|
2 544
|
3 255
|
|
| Inventory |
0
|
20 653
|
17 043
|
34 644
|
38 464
|
48 569
|
61 456
|
68 429
|
87 761
|
90 501
|
69 289
|
|
| Other Current Assets |
13 037
|
183
|
2 984
|
1 172
|
11 671
|
15 827
|
21 763
|
13 233
|
16 156
|
25 348
|
21 122
|
|
| Total Current Assets |
14 514
|
76 051
|
94 350
|
157 198
|
151 778
|
207 420
|
285 772
|
270 866
|
240 302
|
226 666
|
223 762
|
|
| PP&E Net |
0
|
39 459
|
48 895
|
78 606
|
87 307
|
129 351
|
162 231
|
186 143
|
261 522
|
296 120
|
327 607
|
|
| PP&E Gross |
0
|
39 459
|
48 895
|
78 606
|
87 307
|
129 351
|
162 231
|
186 143
|
261 522
|
296 120
|
327 607
|
|
| Accumulated Depreciation |
0
|
5 977
|
7 725
|
16 178
|
19 835
|
24 213
|
30 759
|
39 419
|
55 865
|
65 275
|
73 895
|
|
| Intangible Assets |
0
|
358
|
254
|
295
|
2 113
|
2 381
|
3 193
|
7 414
|
6 950
|
6 020
|
8 197
|
|
| Goodwill |
0
|
0
|
0
|
14 791
|
14 791
|
14 791
|
14 791
|
14 791
|
14 791
|
14 791
|
14 791
|
|
| Long-Term Investments |
0
|
9 963
|
14 020
|
17 538
|
33 437
|
29 620
|
38 219
|
56 308
|
86 563
|
143 928
|
107 962
|
|
| Other Long-Term Assets |
32
|
1 251
|
1 172
|
2 769
|
2 111
|
2 811
|
3 751
|
2 367
|
6 791
|
6 984
|
8 550
|
|
| Other Assets |
0
|
0
|
0
|
14 791
|
14 791
|
14 791
|
14 791
|
14 791
|
14 791
|
14 791
|
14 791
|
|
| Total Assets |
14 547
N/A
|
127 083
+774%
|
158 690
+25%
|
271 196
+71%
|
291 537
+8%
|
386 374
+33%
|
507 957
+31%
|
537 889
+6%
|
616 919
+15%
|
694 508
+13%
|
690 869
-1%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
0
|
15 330
|
13 193
|
62 047
|
54 771
|
80 743
|
63 044
|
51 370
|
34 764
|
59 885
|
45 306
|
|
| Accrued Liabilities |
360
|
2 152
|
1 183
|
1 919
|
2 474
|
3 925
|
5 802
|
2 491
|
3 637
|
4 762
|
6 203
|
|
| Short-Term Debt |
0
|
600
|
6 987
|
11 438
|
9 140
|
9 231
|
12 046
|
25 651
|
50 921
|
69 163
|
108 619
|
|
| Current Portion of Long-Term Debt |
1 452
|
0
|
0
|
2 732
|
55
|
2 052
|
6 620
|
20 315
|
44 379
|
62 533
|
60 484
|
|
| Other Current Liabilities |
0
|
7 416
|
7 401
|
12 187
|
15 084
|
20 185
|
68 577
|
26 065
|
20 459
|
23 291
|
15 757
|
|
| Total Current Liabilities |
1 813
|
25 497
|
28 765
|
90 323
|
81 524
|
116 137
|
156 089
|
125 893
|
154 160
|
219 635
|
236 369
|
|
| Long-Term Debt |
0
|
0
|
0
|
55
|
0
|
13 107
|
22 869
|
23 622
|
58 125
|
76 426
|
55 776
|
|
| Deferred Income Tax |
0
|
0
|
213
|
593
|
1 044
|
461
|
515
|
530
|
352
|
0
|
0
|
|
| Minority Interest |
0
|
1 374
|
1 655
|
9 133
|
1 860
|
2 129
|
2 642
|
1 110
|
1 082
|
2 388
|
1 829
|
|
| Other Liabilities |
0
|
647
|
970
|
2 300
|
2 440
|
2 118
|
892
|
1 203
|
1 595
|
2 145
|
3 456
|
|
| Total Liabilities |
1 813
N/A
|
27 519
+1 418%
|
31 602
+15%
|
102 405
+224%
|
86 868
-15%
|
133 952
+54%
|
183 006
+37%
|
152 358
-17%
|
215 314
+41%
|
295 818
+37%
|
293 774
-1%
|
|
| Equity | ||||||||||||
| Common Stock |
700
|
7 386
|
14 772
|
14 772
|
14 772
|
14 772
|
14 772
|
14 772
|
14 772
|
14 772
|
14 772
|
|
| Retained Earnings |
619
|
54 035
|
81 678
|
123 531
|
166 918
|
214 481
|
286 828
|
346 626
|
376 672
|
383 959
|
397 870
|
|
| Additional Paid In Capital |
12 653
|
38 337
|
30 912
|
30 912
|
23 379
|
23 379
|
23 379
|
23 379
|
9 038
|
8 731
|
2 713
|
|
| Unrealized Security Profit/Loss |
0
|
43
|
16
|
28
|
39
|
65
|
32
|
258
|
221
|
223
|
405
|
|
| Treasury Stock |
0
|
0
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
10 193
|
12 870
|
|
| Other Equity |
0
|
151
|
107
|
244
|
209
|
7
|
156
|
647
|
1 054
|
1 199
|
369
|
|
| Total Equity |
12 734
N/A
|
99 564
+682%
|
127 087
+28%
|
168 791
+33%
|
204 669
+21%
|
252 422
+23%
|
324 951
+29%
|
385 530
+19%
|
401 605
+4%
|
398 690
-1%
|
397 095
0%
|
|
| Total Liabilities & Equity |
14 547
N/A
|
127 083
+774%
|
158 690
+25%
|
271 196
+71%
|
291 537
+8%
|
386 374
+33%
|
507 957
+31%
|
537 889
+6%
|
616 919
+15%
|
694 508
+13%
|
690 869
-1%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
3
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
29
|
29
|
|