ST Pharm Co Ltd
KOSDAQ:237690
Balance Sheet
Balance Sheet Decomposition
ST Pharm Co Ltd
ST Pharm Co Ltd
Balance Sheet
ST Pharm 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 |
3 144
|
2 443
|
11 804
|
55 196
|
72 301
|
47 709
|
12 823
|
38 625
|
39 203
|
50 201
|
50 097
|
63 405
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
12 748
|
29 921
|
27 348
|
50 201
|
50 097
|
63 402
|
|
| Cash Equivalents |
3 144
|
2 443
|
11 804
|
55 196
|
72 301
|
47 709
|
75
|
8 704
|
11 855
|
0
|
0
|
4
|
|
| Short-Term Investments |
1 150
|
0
|
0
|
60 000
|
60 000
|
60 000
|
52 216
|
102 011
|
54 013
|
0
|
40 000
|
57 519
|
|
| Total Receivables |
18 729
|
19 212
|
16 636
|
17 968
|
30 279
|
17 298
|
35 951
|
46 762
|
64 448
|
97 871
|
122 627
|
69 976
|
|
| Accounts Receivables |
17 915
|
15 239
|
13 234
|
13 671
|
30 155
|
15 737
|
35 572
|
45 515
|
63 248
|
94 350
|
121 290
|
68 703
|
|
| Other Receivables |
814
|
3 973
|
3 402
|
4 297
|
124
|
1 561
|
379
|
1 247
|
1 200
|
3 522
|
1 336
|
1 273
|
|
| Inventory |
29 870
|
34 961
|
58 710
|
91 371
|
57 975
|
40 659
|
40 925
|
45 401
|
80 809
|
107 623
|
120 736
|
126 963
|
|
| Other Current Assets |
1 571
|
155
|
8 629
|
340
|
4 650
|
1 632
|
2 237
|
2 813
|
5 668
|
7 539
|
14 918
|
12 215
|
|
| Total Current Assets |
54 465
|
56 771
|
95 779
|
224 875
|
225 205
|
167 299
|
144 152
|
235 613
|
244 142
|
263 234
|
348 378
|
330 078
|
|
| PP&E Net |
45 038
|
63 759
|
134 099
|
138 430
|
151 580
|
169 069
|
170 980
|
175 634
|
210 190
|
257 885
|
280 105
|
338 695
|
|
| PP&E Gross |
45 038
|
63 759
|
134 099
|
138 430
|
151 580
|
169 069
|
170 980
|
175 634
|
210 190
|
257 885
|
280 105
|
338 695
|
|
| Accumulated Depreciation |
38 822
|
42 175
|
47 284
|
55 900
|
60 453
|
68 630
|
96 349
|
109 232
|
116 462
|
126 187
|
146 440
|
170 258
|
|
| Intangible Assets |
939
|
829
|
1 092
|
1 080
|
1 211
|
1 407
|
1 310
|
1 952
|
4 164
|
3 532
|
3 513
|
5 933
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
7 791
|
8 044
|
8 455
|
8 947
|
9 950
|
10 599
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
12 180
|
16 185
|
0
|
1 037
|
471
|
1 059
|
3 006
|
7 756
|
13 264
|
11 492
|
17 749
|
23 396
|
|
| Other Long-Term Assets |
3 185
|
4 829
|
1 397
|
2 357
|
3 037
|
6 671
|
13 370
|
16 572
|
18 351
|
25 563
|
15 741
|
13 174
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
7 791
|
8 044
|
8 455
|
8 947
|
9 950
|
10 599
|
|
| Total Assets |
115 806
N/A
|
142 373
+23%
|
232 367
+63%
|
367 779
+58%
|
381 504
+4%
|
345 505
-9%
|
340 610
-1%
|
445 570
+31%
|
498 565
+12%
|
570 652
+14%
|
675 436
+18%
|
721 876
+7%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
5 060
|
4 200
|
10 862
|
13 689
|
3 111
|
3 086
|
7 164
|
4 694
|
12 865
|
18 095
|
17 661
|
10 646
|
|
| Accrued Liabilities |
3 160
|
3 840
|
4 507
|
4 700
|
3 078
|
2 503
|
2 611
|
3 097
|
6 558
|
9 365
|
8 264
|
1 586
|
|
| Short-Term Debt |
8 283
|
32 500
|
32 500
|
0
|
0
|
0
|
0
|
0
|
0
|
20 000
|
20 878
|
30 000
|
|
| Current Portion of Long-Term Debt |
39 849
|
38 668
|
16 475
|
1 383
|
20
|
20
|
443
|
894
|
15 587
|
95 333
|
9 372
|
43 375
|
|
| Other Current Liabilities |
3 965
|
3 240
|
43 884
|
31 702
|
22 430
|
4 345
|
6 009
|
9 925
|
40 355
|
36 431
|
27 570
|
47 674
|
|
| Total Current Liabilities |
60 318
|
82 447
|
108 227
|
51 473
|
28 638
|
9 954
|
16 227
|
18 610
|
75 365
|
179 224
|
83 745
|
133 281
|
|
| Long-Term Debt |
195
|
176
|
10 156
|
137
|
117
|
98
|
15 551
|
126 033
|
91 930
|
19 188
|
161 832
|
44 767
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
2 387
|
1 425
|
3 058
|
3 471
|
2 356
|
141
|
|
| Other Liabilities |
1 587
|
2 571
|
3 110
|
2 924
|
1 667
|
3 885
|
5 622
|
4 174
|
5 237
|
31 138
|
42 953
|
40 836
|
|
| Total Liabilities |
62 099
N/A
|
85 193
+37%
|
121 493
+43%
|
54 534
-55%
|
30 421
-44%
|
13 936
-54%
|
39 788
+186%
|
150 242
+278%
|
175 591
+17%
|
233 020
+33%
|
290 886
+25%
|
218 743
-25%
|
|
| Equity | |||||||||||||
| Common Stock |
635
|
4 191
|
5 891
|
9 242
|
9 328
|
9 328
|
9 328
|
9 328
|
9 404
|
9 404
|
9 404
|
10 076
|
|
| Retained Earnings |
47 582
|
51 516
|
76 036
|
133 994
|
170 591
|
151 644
|
123 561
|
111 634
|
115 590
|
126 893
|
135 729
|
159 437
|
|
| Additional Paid In Capital |
6 191
|
2 635
|
26 222
|
170 032
|
171 287
|
171 287
|
168 725
|
174 919
|
195 714
|
195 747
|
225 940
|
315 593
|
|
| Unrealized Security Profit/Loss |
701
|
1 162
|
0
|
69
|
0
|
631
|
823
|
897
|
1 011
|
1 870
|
1 036
|
40
|
|
| Other Equity |
0
|
0
|
2 725
|
45
|
123
|
58
|
31
|
344
|
3 276
|
7 457
|
14 513
|
18 065
|
|
| Total Equity |
53 707
N/A
|
57 180
+6%
|
110 874
+94%
|
313 245
+183%
|
351 083
+12%
|
331 569
-6%
|
300 822
-9%
|
295 328
-2%
|
322 974
+9%
|
337 632
+5%
|
384 550
+14%
|
503 132
+31%
|
|
| Total Liabilities & Equity |
115 806
N/A
|
142 373
+23%
|
232 367
+63%
|
367 779
+58%
|
381 504
+4%
|
345 505
-9%
|
340 610
-1%
|
445 570
+31%
|
498 565
+12%
|
570 652
+14%
|
675 436
+18%
|
721 876
+7%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
8
|
8
|
12
|
18
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
20
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|