SD Biotechnologies Co Ltd
KOSDAQ:217480
Balance Sheet
Balance Sheet Decomposition
SD Biotechnologies Co Ltd
SD Biotechnologies Co Ltd
Balance Sheet
SD Biotechnologies Co Ltd
| 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 |
2
|
1 640
|
10 198
|
14 455
|
8 710
|
10 019
|
10 119
|
12 642
|
15 121
|
8 007
|
20 193
|
3 462
|
|
| Cash Equivalents |
2
|
1 640
|
10 198
|
14 455
|
8 710
|
10 019
|
10 119
|
12 642
|
15 121
|
8 007
|
20 193
|
3 462
|
|
| Short-Term Investments |
0
|
0
|
9 550
|
11 600
|
16 960
|
5 778
|
5 056
|
9 983
|
1 130
|
7 534
|
6 817
|
16 104
|
|
| Total Receivables |
305
|
1 371
|
4 300
|
8 727
|
19 569
|
28 200
|
21 122
|
17 799
|
16 748
|
6 123
|
2 953
|
2 137
|
|
| Accounts Receivables |
305
|
1 274
|
4 100
|
7 852
|
16 956
|
17 945
|
12 957
|
12 156
|
10 428
|
6 082
|
2 889
|
2 087
|
|
| Other Receivables |
0
|
97
|
200
|
875
|
2 613
|
10 255
|
8 165
|
5 643
|
6 320
|
41
|
63
|
50
|
|
| Inventory |
629
|
1 234
|
3 790
|
11 792
|
24 052
|
50 238
|
32 989
|
39 589
|
25 336
|
16 700
|
6 898
|
4 817
|
|
| Other Current Assets |
12
|
384
|
627
|
729
|
8 871
|
4 850
|
8 052
|
6 215
|
22 080
|
11 179
|
22 276
|
19 168
|
|
| Total Current Assets |
948
|
4 628
|
28 464
|
47 303
|
78 162
|
99 086
|
77 338
|
86 229
|
80 415
|
44 051
|
59 137
|
45 688
|
|
| PP&E Net |
11
|
238
|
12 371
|
17 709
|
37 334
|
41 735
|
51 445
|
52 927
|
59 260
|
48 284
|
15 904
|
14 624
|
|
| PP&E Gross |
0
|
238
|
12 371
|
17 709
|
37 334
|
41 735
|
51 445
|
52 927
|
59 260
|
48 284
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
26
|
228
|
742
|
3 519
|
5 080
|
4 259
|
6 699
|
9 930
|
25 259
|
0
|
0
|
|
| Intangible Assets |
10
|
8
|
224
|
467
|
2 785
|
2 939
|
1 338
|
1 304
|
1 281
|
465
|
210
|
158
|
|
| Goodwill |
0
|
0
|
0
|
0
|
3 143
|
3 142
|
1 718
|
48
|
48
|
48
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
38
|
6
|
0
|
0
|
|
| Long-Term Investments |
30
|
3
|
300
|
0
|
3 200
|
1 895
|
5 397
|
4 801
|
4 279
|
3 638
|
864
|
217
|
|
| Other Long-Term Assets |
1
|
87
|
800
|
3 114
|
3 448
|
4 657
|
0
|
846
|
1 144
|
3
|
8
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
3 143
|
3 142
|
1 718
|
48
|
48
|
48
|
0
|
0
|
|
| Total Assets |
1 000
N/A
|
4 965
+397%
|
42 160
+749%
|
68 592
+63%
|
128 073
+87%
|
153 453
+20%
|
137 235
-11%
|
146 262
+7%
|
146 467
+0%
|
96 439
-34%
|
76 123
-21%
|
60 688
-20%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
224
|
1 158
|
1 165
|
4 814
|
6 198
|
4 229
|
3 736
|
6 093
|
5 666
|
8 449
|
1 718
|
2 402
|
|
| Accrued Liabilities |
0
|
236
|
184
|
643
|
1 338
|
1 136
|
1 143
|
1 464
|
1 411
|
786
|
597
|
135
|
|
| Short-Term Debt |
594
|
400
|
0
|
0
|
1 816
|
16 448
|
14 279
|
10 835
|
18 981
|
17 899
|
2 507
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
733
|
733
|
1 192
|
2 021
|
3 445
|
18 174
|
38 314
|
27 853
|
22 930
|
25 030
|
|
| Other Current Liabilities |
359
|
734
|
8 132
|
6 871
|
8 728
|
5 602
|
10 446
|
16 737
|
20 358
|
22 853
|
3 167
|
3 200
|
|
| Total Current Liabilities |
1 177
|
2 529
|
10 214
|
13 060
|
19 272
|
29 435
|
33 049
|
53 303
|
84 730
|
77 840
|
30 919
|
30 766
|
|
| Long-Term Debt |
0
|
0
|
1 467
|
733
|
1 897
|
6 277
|
7 557
|
5 934
|
12 761
|
13 412
|
94
|
124
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
422
|
707
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
1 097
|
1 284
|
4 834
|
5 507
|
4 655
|
3 018
|
1 732
|
1 104
|
686
|
|
| Other Liabilities |
36
|
65
|
70
|
307
|
491
|
646
|
419
|
419
|
0
|
360
|
0
|
0
|
|
| Total Liabilities |
1 213
N/A
|
2 593
+114%
|
11 751
+353%
|
15 198
+29%
|
23 366
+54%
|
41 900
+79%
|
46 532
+11%
|
64 311
+38%
|
100 510
+56%
|
93 343
-7%
|
32 117
-66%
|
31 576
-2%
|
|
| Equity | |||||||||||||
| Common Stock |
400
|
400
|
2 358
|
9 432
|
11 032
|
11 208
|
11 208
|
11 208
|
11 208
|
20 884
|
54 867
|
54 867
|
|
| Retained Earnings |
611
|
1 972
|
20 099
|
42 559
|
56 701
|
62 661
|
41 823
|
33 155
|
10 531
|
83 103
|
90 491
|
105 085
|
|
| Additional Paid In Capital |
0
|
0
|
7 949
|
1 413
|
37 256
|
39 709
|
39 709
|
39 813
|
46 521
|
71 886
|
81 950
|
81 950
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
300
|
465
|
420
|
300
|
3 941
|
0
|
0
|
|
| Other Equity |
2
|
1
|
2
|
9
|
282
|
1 725
|
1 572
|
1 805
|
941
|
6 314
|
2 321
|
2 620
|
|
| Total Equity |
213
N/A
|
2 371
N/A
|
30 409
+1 183%
|
53 395
+76%
|
104 707
+96%
|
111 553
+7%
|
90 704
-19%
|
81 951
-10%
|
45 957
-44%
|
3 096
-93%
|
44 005
+1 321%
|
29 111
-34%
|
|
| Total Liabilities & Equity |
1 000
N/A
|
4 965
+397%
|
42 160
+749%
|
68 592
+63%
|
128 073
+87%
|
153 453
+20%
|
137 235
-11%
|
146 262
+7%
|
146 467
+0%
|
96 439
-34%
|
76 123
-21%
|
60 688
-20%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
16
|
16
|
19
|
19
|
22
|
22
|
22
|
22
|
18
|
29
|
110
|
110
|
|