GL Pharm Tech Corp
KOSDAQ:204840
Balance Sheet
Balance Sheet Decomposition
GL Pharm Tech Corp
GL Pharm Tech Corp
Balance Sheet
GL Pharm Tech Corp
| 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 |
309
|
256
|
584
|
362
|
1 732
|
324
|
9 490
|
6 189
|
4 639
|
4 136
|
4 258
|
|
| Cash |
0
|
0
|
0
|
362
|
1 732
|
324
|
9 490
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
309
|
256
|
584
|
0
|
0
|
0
|
0
|
6 189
|
4 639
|
4 136
|
4 258
|
|
| Short-Term Investments |
9 500
|
9 500
|
6 662
|
7 824
|
1 200
|
334
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
27
|
154
|
1 521
|
1 514
|
3 943
|
3 560
|
3 643
|
3 690
|
5 708
|
5 811
|
6 056
|
|
| Accounts Receivables |
27
|
151
|
1 473
|
1 471
|
3 726
|
3 360
|
3 522
|
3 480
|
5 523
|
5 618
|
5 809
|
|
| Other Receivables |
0
|
3
|
48
|
43
|
217
|
200
|
121
|
210
|
185
|
192
|
247
|
|
| Inventory |
0
|
0
|
60
|
0
|
1 626
|
2 100
|
2 742
|
3 387
|
5 508
|
6 640
|
8 550
|
|
| Other Current Assets |
0
|
0
|
177
|
0
|
478
|
29
|
95
|
3
|
334
|
33
|
150
|
|
| Total Current Assets |
9 836
|
9 911
|
9 005
|
9 701
|
8 979
|
6 348
|
15 970
|
13 270
|
16 190
|
16 619
|
19 014
|
|
| PP&E Net |
0
|
0
|
1 447
|
2 117
|
15 847
|
15 733
|
15 636
|
15 465
|
19 850
|
18 864
|
18 127
|
|
| PP&E Gross |
0
|
0
|
0
|
2 117
|
15 847
|
15 733
|
15 636
|
15 465
|
19 850
|
18 864
|
18 127
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
2 594
|
5 733
|
6 972
|
8 112
|
9 559
|
10 167
|
11 777
|
12 979
|
|
| Intangible Assets |
0
|
0
|
120
|
139
|
2 849
|
2 849
|
2 348
|
1 916
|
1 479
|
1 028
|
1 680
|
|
| Goodwill |
0
|
0
|
0
|
0
|
2 416
|
278
|
278
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
120
|
256
|
201
|
87
|
99
|
170
|
176
|
34
|
|
| Long-Term Investments |
0
|
0
|
1 698
|
2 711
|
901
|
736
|
526
|
1 024
|
3 020
|
2 988
|
3 008
|
|
| Other Long-Term Assets |
0
|
0
|
82
|
234
|
313
|
402
|
101
|
121
|
145
|
194
|
577
|
|
| Other Assets |
0
|
0
|
0
|
0
|
2 416
|
278
|
278
|
0
|
0
|
0
|
0
|
|
| Total Assets |
9 836
N/A
|
9 911
+1%
|
12 351
+25%
|
15 021
+22%
|
31 562
+110%
|
26 547
-16%
|
34 945
+32%
|
31 895
-9%
|
40 854
+28%
|
39 868
-2%
|
42 440
+6%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
861
|
1 030
|
895
|
623
|
3 104
|
2 564
|
1 970
|
|
| Accrued Liabilities |
0
|
0
|
0
|
97
|
274
|
361
|
621
|
686
|
1 624
|
1 045
|
574
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
1 835
|
1 812
|
1 513
|
1 500
|
1 550
|
3 900
|
2 983
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1 860
|
3 633
|
1 052
|
10 148
|
2 737
|
819
|
4 902
|
2 558
|
5 790
|
|
| Other Current Liabilities |
2
|
4
|
954
|
725
|
1 582
|
2 809
|
1 896
|
1 237
|
1 923
|
2 252
|
2 596
|
|
| Total Current Liabilities |
2
|
4
|
2 814
|
4 455
|
5 603
|
16 159
|
7 662
|
4 865
|
13 104
|
12 319
|
13 914
|
|
| Long-Term Debt |
1 364
|
1 415
|
132
|
3 501
|
12 372
|
3 735
|
8 767
|
5 560
|
7 458
|
11 327
|
5 877
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2 369
|
2 327
|
2 818
|
2 243
|
2 200
|
2 005
|
2 010
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
630
|
0
|
0
|
0
|
|
| Other Liabilities |
32
|
37
|
837
|
1 130
|
3 401
|
1 963
|
1 384
|
1 748
|
2 002
|
1 935
|
971
|
|
| Total Liabilities |
1 398
N/A
|
1 456
+4%
|
3 783
+160%
|
9 086
+140%
|
23 745
+161%
|
24 185
+2%
|
20 630
-15%
|
15 046
-27%
|
24 764
+65%
|
27 586
+11%
|
22 772
-17%
|
|
| Equity | ||||||||||||
| Common Stock |
450
|
450
|
3 022
|
3 172
|
3 578
|
3 578
|
5 223
|
6 185
|
6 210
|
6 235
|
7 697
|
|
| Retained Earnings |
7
|
10
|
6 755
|
10 933
|
16 299
|
7 992
|
11 193
|
15 313
|
15 853
|
19 736
|
22 111
|
|
| Additional Paid In Capital |
7 995
|
7 995
|
12 186
|
13 697
|
20 538
|
6 776
|
20 285
|
25 795
|
25 558
|
25 615
|
34 067
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
115
|
0
|
0
|
0
|
0
|
182
|
175
|
168
|
15
|
|
| Total Equity |
8 438
N/A
|
8 455
+0%
|
8 568
+1%
|
5 935
-31%
|
7 817
+32%
|
2 362
-70%
|
14 315
+506%
|
16 849
+18%
|
16 090
-5%
|
12 282
-24%
|
19 668
+60%
|
|
| Total Liabilities & Equity |
9 836
N/A
|
9 911
+1%
|
12 351
+25%
|
15 021
+22%
|
31 562
+110%
|
26 547
-16%
|
34 945
+32%
|
31 895
-9%
|
40 854
+28%
|
39 868
-2%
|
42 440
+6%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
5
|
5
|
32
|
34
|
38
|
36
|
47
|
62
|
62
|
62
|
77
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
|