OliX Pharmaceuticals Inc
KOSDAQ:226950
Balance Sheet
Balance Sheet Decomposition
OliX Pharmaceuticals Inc
OliX Pharmaceuticals Inc
Balance Sheet
OliX Pharmaceuticals Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
629
|
678
|
2 813
|
4 954
|
11 329
|
34 337
|
4 930
|
9
|
3 883
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 892
|
|
| Cash Equivalents |
629
|
678
|
2 813
|
4 954
|
11 329
|
34 337
|
4 930
|
9
|
8
|
|
| Short-Term Investments |
8 855
|
14 181
|
44 244
|
30 586
|
56 782
|
15 421
|
56 941
|
13 942
|
8 531
|
|
| Total Receivables |
170
|
244
|
287
|
541
|
518
|
552
|
1 147
|
5 283
|
1 082
|
|
| Accounts Receivables |
57
|
55
|
185
|
68
|
44
|
92
|
827
|
3 635
|
1 003
|
|
| Other Receivables |
113
|
189
|
102
|
473
|
474
|
459
|
321
|
1 648
|
79
|
|
| Inventory |
0
|
730
|
635
|
366
|
304
|
374
|
657
|
468
|
554
|
|
| Other Current Assets |
431
|
341
|
719
|
992
|
114
|
1 556
|
1 369
|
466
|
1 484
|
|
| Total Current Assets |
10 084
|
16 174
|
48 698
|
37 440
|
69 047
|
52 240
|
65 046
|
32 142
|
15 534
|
|
| PP&E Net |
4 767
|
5 136
|
5 221
|
5 911
|
6 180
|
31 525
|
37 232
|
43 910
|
51 385
|
|
| PP&E Gross |
4 767
|
5 136
|
5 221
|
5 911
|
6 180
|
31 525
|
37 232
|
43 910
|
51 385
|
|
| Accumulated Depreciation |
161
|
417
|
833
|
1 428
|
2 292
|
3 664
|
4 699
|
6 363
|
6 856
|
|
| Intangible Assets |
228
|
298
|
1 339
|
1 411
|
2 529
|
2 134
|
2 107
|
1 981
|
1 705
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
26 809
|
23 481
|
1 986
|
|
| Other Long-Term Assets |
70
|
32
|
379
|
446
|
821
|
772
|
1 458
|
1 312
|
640
|
|
| Total Assets |
15 149
N/A
|
21 640
+43%
|
55 637
+157%
|
45 207
-19%
|
78 577
+74%
|
86 672
+10%
|
132 651
+53%
|
102 825
-22%
|
71 249
-31%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
0
|
12
|
16
|
25
|
80
|
298
|
359
|
465
|
489
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
340
|
0
|
0
|
16
|
259
|
16 893
|
20 289
|
1 065
|
17 759
|
|
| Other Current Liabilities |
491
|
1 021
|
299
|
2 714
|
4 150
|
23 174
|
18 895
|
5 033
|
11 813
|
|
| Total Current Liabilities |
832
|
1 033
|
314
|
2 754
|
4 488
|
40 365
|
39 543
|
6 563
|
30 060
|
|
| Long-Term Debt |
1 400
|
1 400
|
0
|
207
|
14 268
|
20 378
|
23 826
|
38 292
|
21 434
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1 647
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
9
|
65
|
886
|
295
|
481
|
624
|
|
| Other Liabilities |
360
|
531
|
385
|
439
|
12 823
|
6 522
|
3 080
|
7 634
|
1 282
|
|
| Total Liabilities |
2 592
N/A
|
2 964
+14%
|
699
-76%
|
3 409
+388%
|
33 292
+877%
|
68 151
+105%
|
66 744
-2%
|
52 971
-21%
|
53 400
+1%
|
|
| Equity | ||||||||||
| Common Stock |
2 263
|
2 603
|
3 252
|
3 265
|
6 771
|
6 852
|
8 352
|
8 447
|
9 230
|
|
| Retained Earnings |
7 152
|
12 316
|
20 058
|
34 411
|
53 796
|
83 511
|
103 006
|
122 108
|
162 767
|
|
| Additional Paid In Capital |
17 446
|
28 402
|
71 953
|
73 217
|
92 922
|
92 908
|
151 895
|
157 177
|
175 533
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
4 215
|
1 427
|
9 991
|
|
| Other Equity |
0
|
12
|
209
|
273
|
611
|
2 272
|
4 453
|
4 912
|
5 844
|
|
| Total Equity |
12 557
N/A
|
18 676
+49%
|
54 938
+194%
|
41 798
-24%
|
45 286
+8%
|
18 521
-59%
|
65 907
+256%
|
49 855
-24%
|
17 849
-64%
|
|
| Total Liabilities & Equity |
15 149
N/A
|
21 640
+43%
|
55 637
+157%
|
45 207
-19%
|
78 577
+74%
|
86 672
+10%
|
132 651
+53%
|
102 825
-22%
|
71 249
-31%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
9
|
10
|
13
|
13
|
14
|
14
|
14
|
16
|
18
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
|