Remed Co Ltd
KOSDAQ:302550
Balance Sheet
Balance Sheet Decomposition
Remed Co Ltd
Remed Co Ltd
Balance Sheet
Remed Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
2 863
|
3 424
|
15 221
|
10 483
|
10 372
|
5 245
|
2 847
|
2 409
|
|
| Cash |
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
|
| Cash Equivalents |
2 863
|
3 424
|
15 216
|
10 483
|
10 372
|
5 244
|
2 846
|
2 409
|
|
| Short-Term Investments |
0
|
2 860
|
0
|
31 153
|
26 046
|
25 384
|
3 407
|
8 270
|
|
| Total Receivables |
460
|
869
|
2 579
|
1 572
|
7 693
|
4 813
|
4 490
|
8 282
|
|
| Accounts Receivables |
404
|
650
|
2 243
|
1 551
|
7 215
|
4 533
|
3 858
|
6 873
|
|
| Other Receivables |
56
|
219
|
336
|
21
|
478
|
280
|
632
|
1 409
|
|
| Inventory |
1 666
|
2 306
|
3 168
|
3 358
|
4 547
|
5 407
|
5 679
|
6 639
|
|
| Other Current Assets |
294
|
173
|
119
|
170
|
531
|
1 338
|
5 447
|
3 052
|
|
| Total Current Assets |
5 283
|
9 632
|
21 087
|
46 737
|
49 189
|
42 187
|
21 869
|
28 652
|
|
| PP&E Net |
4 520
|
9 358
|
11 415
|
19 818
|
23 471
|
27 839
|
23 095
|
22 583
|
|
| PP&E Gross |
4 520
|
9 358
|
11 415
|
19 818
|
23 471
|
27 839
|
23 095
|
22 583
|
|
| Accumulated Depreciation |
2 599
|
2 861
|
2 854
|
2 890
|
3 305
|
3 553
|
4 052
|
5 024
|
|
| Intangible Assets |
1
|
0
|
64
|
98
|
344
|
270
|
241
|
166
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 467
|
|
| Note Receivable |
15
|
10
|
5
|
48
|
38
|
48
|
87
|
62
|
|
| Long-Term Investments |
455
|
148
|
7
|
3 550
|
1 063
|
4 790
|
6 116
|
4 844
|
|
| Other Long-Term Assets |
2 320
|
2 364
|
2 367
|
3 215
|
3 094
|
2 991
|
3 652
|
1 289
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 467
|
|
| Total Assets |
12 594
N/A
|
21 512
+71%
|
34 946
+62%
|
73 466
+110%
|
77 198
+5%
|
78 125
+1%
|
55 060
-30%
|
59 063
+7%
|
|
| Liabilities | |||||||||
| Accounts Payable |
319
|
413
|
603
|
253
|
792
|
274
|
527
|
720
|
|
| Accrued Liabilities |
5
|
14
|
128
|
191
|
262
|
199
|
198
|
217
|
|
| Short-Term Debt |
320
|
0
|
0
|
3 200
|
3 200
|
2 200
|
13 659
|
2 200
|
|
| Current Portion of Long-Term Debt |
94
|
293
|
890
|
109
|
64
|
14 488
|
699
|
2 470
|
|
| Other Current Liabilities |
1 308
|
1 217
|
945
|
733
|
1 211
|
26 237
|
1 595
|
3 430
|
|
| Total Current Liabilities |
2 047
|
1 938
|
2 566
|
4 485
|
5 529
|
43 398
|
16 678
|
9 037
|
|
| Long-Term Debt |
4 233
|
6 618
|
5 858
|
15 688
|
16 367
|
2 869
|
3 953
|
5 363
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
84
|
32
|
22
|
|
| Other Liabilities |
2 129
|
2 011
|
1 898
|
28 505
|
29 204
|
1 856
|
3 635
|
4 393
|
|
| Total Liabilities |
8 409
N/A
|
10 567
+26%
|
10 322
-2%
|
48 679
+372%
|
51 100
+5%
|
48 207
-6%
|
24 234
-50%
|
18 814
-22%
|
|
| Equity | |||||||||
| Common Stock |
1 013
|
2 583
|
2 911
|
3 044
|
3 064
|
3 064
|
3 064
|
3 064
|
|
| Retained Earnings |
2 099
|
5 344
|
938
|
3 069
|
2 436
|
1 820
|
2 426
|
9 451
|
|
| Additional Paid In Capital |
1 073
|
13 253
|
21 534
|
24 064
|
25 152
|
25 152
|
25 152
|
27 523
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
40
|
80
|
461
|
204
|
223
|
|
| Other Equity |
0
|
453
|
1 116
|
707
|
238
|
343
|
388
|
434
|
|
| Total Equity |
4 185
N/A
|
10 945
+162%
|
24 624
+125%
|
24 787
+1%
|
26 098
+5%
|
29 918
+15%
|
30 826
+3%
|
40 249
+31%
|
|
| Total Liabilities & Equity |
12 594
N/A
|
21 512
+71%
|
34 946
+62%
|
73 466
+110%
|
77 198
+5%
|
78 125
+1%
|
55 060
-30%
|
59 063
+7%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
2
|
5
|
6
|
6
|
6
|
31
|
31
|
31
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|