NewGLab Pharma Co Ltd
KOSDAQ:214870
Balance Sheet
Balance Sheet Decomposition
NewGLab Pharma Co Ltd
NewGLab Pharma Co Ltd
Balance Sheet
NewGLab Pharma Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
11 408
|
5 548
|
38 430
|
14 806
|
43 186
|
44 041
|
32 879
|
6 859
|
524
|
732
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
0
|
|
| Cash Equivalents |
11 408
|
5 548
|
38 430
|
14 806
|
43 186
|
44 041
|
32 879
|
6 859
|
324
|
732
|
|
| Short-Term Investments |
2 105
|
12 216
|
12 751
|
24 410
|
80
|
130
|
10 589
|
4 180
|
4 000
|
10
|
|
| Total Receivables |
7 707
|
8 346
|
4 594
|
3 686
|
27 509
|
41 911
|
14 715
|
4 005
|
13 165
|
1 454
|
|
| Accounts Receivables |
6 767
|
8 346
|
4 594
|
3 686
|
25 482
|
23 604
|
9 185
|
2 840
|
1 043
|
1 278
|
|
| Other Receivables |
940
|
0
|
0
|
0
|
2 027
|
18 307
|
5 529
|
1 165
|
12 122
|
175
|
|
| Inventory |
10 120
|
6 588
|
5 867
|
3 716
|
18 353
|
9 469
|
2 744
|
2 771
|
970
|
942
|
|
| Other Current Assets |
101
|
68
|
410
|
1 986
|
871
|
4 234
|
17 440
|
4 140
|
418
|
135
|
|
| Total Current Assets |
31 441
|
32 764
|
62 052
|
48 604
|
89 999
|
99 785
|
78 367
|
21 955
|
19 077
|
3 272
|
|
| PP&E Net |
7 887
|
9 831
|
9 552
|
5 209
|
5 391
|
5 248
|
7 412
|
6 594
|
2 318
|
4 857
|
|
| PP&E Gross |
7 887
|
0
|
0
|
0
|
5 391
|
5 248
|
7 412
|
6 594
|
2 318
|
4 857
|
|
| Accumulated Depreciation |
3 394
|
0
|
0
|
0
|
5 318
|
5 710
|
7 313
|
14 330
|
11 486
|
9 669
|
|
| Intangible Assets |
530
|
997
|
1 423
|
923
|
5 471
|
5 108
|
8 895
|
265
|
258
|
145
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
10 069
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
|
| Long-Term Investments |
1 662
|
100
|
317
|
4 008
|
8 405
|
8 881
|
0
|
60
|
4
|
4
|
|
| Other Long-Term Assets |
266
|
849
|
11
|
0
|
7 919
|
8 006
|
9 035
|
1 072
|
8 542
|
4 247
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
10 069
|
0
|
0
|
0
|
|
| Total Assets |
41 786
N/A
|
44 542
+7%
|
73 354
+65%
|
58 745
-20%
|
117 184
+99%
|
127 028
+8%
|
113 779
-10%
|
29 946
-74%
|
30 239
+1%
|
12 526
-59%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
3 099
|
6 133
|
3 533
|
1 887
|
6 887
|
811
|
1 308
|
1 425
|
554
|
865
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
140
|
85
|
268
|
364
|
2 535
|
3 139
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
767
|
980
|
891
|
1 195
|
|
| Current Portion of Long-Term Debt |
0
|
1 708
|
9 644
|
24 572
|
34 561
|
53 373
|
54 100
|
36 576
|
36 032
|
18 359
|
|
| Other Current Liabilities |
1 814
|
34
|
5
|
38
|
4 596
|
3 772
|
22 138
|
10 388
|
10 256
|
6 995
|
|
| Total Current Liabilities |
4 913
|
7 876
|
13 182
|
26 497
|
46 184
|
58 042
|
78 581
|
49 734
|
50 267
|
30 554
|
|
| Long-Term Debt |
1 577
|
2 856
|
21 475
|
0
|
4 096
|
4 956
|
3 748
|
711
|
625
|
255
|
|
| Deferred Income Tax |
0
|
0
|
855
|
454
|
1 040
|
725
|
2 484
|
935
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
126
|
2 298
|
3 324
|
2 575
|
|
| Other Liabilities |
103
|
0
|
0
|
0
|
0
|
0
|
171
|
288
|
165
|
238
|
|
| Total Liabilities |
6 593
N/A
|
10 732
+63%
|
35 512
+231%
|
26 951
-24%
|
51 321
+90%
|
63 723
+24%
|
84 858
+33%
|
49 369
-42%
|
47 733
-3%
|
28 471
-40%
|
|
| Equity | |||||||||||
| Common Stock |
2 964
|
2 964
|
3 520
|
7 278
|
12 390
|
14 615
|
15 477
|
16 554
|
16 563
|
4 680
|
|
| Retained Earnings |
20 711
|
19 321
|
10 206
|
2 843
|
1 163
|
23 772
|
74 283
|
144 445
|
139 805
|
125 049
|
|
| Additional Paid In Capital |
11 518
|
11 518
|
24 116
|
22 661
|
54 638
|
72 136
|
87 094
|
106 805
|
107 006
|
106 999
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Other Equity |
0
|
7
|
0
|
988
|
15
|
326
|
632
|
1 664
|
1 258
|
2 572
|
|
| Total Equity |
35 193
N/A
|
33 810
-4%
|
37 842
+12%
|
31 794
-16%
|
65 863
+107%
|
63 305
-4%
|
28 920
-54%
|
19 424
N/A
|
17 495
+10%
|
15 945
+9%
|
|
| Total Liabilities & Equity |
41 786
N/A
|
44 542
+7%
|
73 354
+65%
|
58 745
-20%
|
117 184
+99%
|
127 028
+8%
|
113 779
-10%
|
29 946
-74%
|
30 239
+1%
|
12 526
-59%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
12
|
12
|
14
|
15
|
25
|
29
|
6
|
7
|
7
|
9
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|