Jeju Beer Co Ltd
KOSDAQ:276730
Balance Sheet
Balance Sheet Decomposition
Jeju Beer Co Ltd
Jeju Beer Co Ltd
Balance Sheet
Jeju Beer Co Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
781
|
1 704
|
10 463
|
15 392
|
6 891
|
10 390
|
|
| Cash Equivalents |
781
|
1 704
|
10 463
|
15 392
|
6 891
|
10 390
|
|
| Short-Term Investments |
1 616
|
18 015
|
20 899
|
5 186
|
1 850
|
1 750
|
|
| Total Receivables |
1 096
|
2 472
|
2 350
|
1 871
|
2 619
|
1 409
|
|
| Accounts Receivables |
1 087
|
2 454
|
2 313
|
1 805
|
2 469
|
1 386
|
|
| Other Receivables |
9
|
18
|
38
|
66
|
150
|
23
|
|
| Inventory |
2 328
|
2 340
|
6 813
|
5 066
|
4 457
|
5 797
|
|
| Other Current Assets |
1 492
|
1 184
|
5 295
|
2 274
|
3 160
|
4 012
|
|
| Total Current Assets |
7 314
|
25 714
|
45 820
|
29 789
|
18 976
|
23 357
|
|
| PP&E Net |
34 392
|
36 517
|
37 070
|
21 759
|
19 183
|
3 469
|
|
| PP&E Gross |
34 392
|
36 517
|
37 070
|
21 759
|
19 183
|
3 469
|
|
| Accumulated Depreciation |
3 833
|
5 805
|
7 925
|
23 311
|
26 139
|
40 774
|
|
| Intangible Assets |
289
|
466
|
355
|
145
|
78
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
150
|
0
|
|
| Long-Term Investments |
475
|
191
|
9 534
|
10 256
|
7 561
|
5 339
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
3 818
|
925
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
42 470
N/A
|
62 889
+48%
|
92 779
+48%
|
61 950
-33%
|
49 767
-20%
|
33 090
-34%
|
|
| Liabilities | |||||||
| Accounts Payable |
352
|
349
|
954
|
532
|
461
|
422
|
|
| Accrued Liabilities |
242
|
215
|
287
|
317
|
7 403
|
7 346
|
|
| Short-Term Debt |
700
|
13 108
|
8 400
|
8 400
|
8 400
|
8 400
|
|
| Current Portion of Long-Term Debt |
23 682
|
714
|
988
|
867
|
5 703
|
5 026
|
|
| Other Current Liabilities |
5 324
|
9 007
|
14 411
|
8 465
|
2 475
|
1 693
|
|
| Total Current Liabilities |
30 299
|
23 393
|
25 040
|
18 580
|
24 441
|
22 886
|
|
| Long-Term Debt |
25 550
|
5 143
|
8 819
|
8 119
|
2 287
|
1 716
|
|
| Minority Interest |
0
|
0
|
4 529
|
4 401
|
4 621
|
0
|
|
| Other Liabilities |
2 047
|
424
|
898
|
902
|
232
|
189
|
|
| Total Liabilities |
57 897
N/A
|
28 960
-50%
|
39 287
+36%
|
32 002
-19%
|
31 581
-1%
|
24 792
-21%
|
|
| Equity | |||||||
| Common Stock |
7 971
|
23 692
|
28 323
|
28 592
|
29 167
|
7 839
|
|
| Retained Earnings |
30 433
|
41 431
|
50 075
|
74 233
|
86 728
|
83 828
|
|
| Additional Paid In Capital |
6 745
|
50 760
|
73 472
|
73 912
|
74 934
|
83 846
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
59
|
|
| Other Equity |
290
|
909
|
1 771
|
1 677
|
812
|
501
|
|
| Total Equity |
15 427
N/A
|
33 929
N/A
|
53 492
+58%
|
29 948
-44%
|
18 185
-39%
|
8 299
-54%
|
|
| Total Liabilities & Equity |
42 470
N/A
|
62 889
+48%
|
92 779
+48%
|
61 950
-33%
|
49 767
-20%
|
33 090
-34%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
56
|
56
|
11
|
11
|
12
|
16
|
|