CJ Bioscience Inc
KOSDAQ:311690
Balance Sheet
Balance Sheet Decomposition
CJ Bioscience Inc
CJ Bioscience Inc
Balance Sheet
CJ Bioscience Inc
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
12 901
|
10 748
|
5 334
|
13 255
|
62 060
|
49 308
|
64 095
|
8 309
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
64 095
|
8 309
|
|
| Cash Equivalents |
12 901
|
10 748
|
5 334
|
13 255
|
62 060
|
49 308
|
0
|
0
|
|
| Short-Term Investments |
20
|
20
|
25 712
|
26 000
|
18 000
|
0
|
0
|
67 000
|
|
| Total Receivables |
305
|
405
|
214
|
409
|
721
|
1 025
|
540
|
967
|
|
| Accounts Receivables |
258
|
301
|
183
|
175
|
337
|
416
|
303
|
334
|
|
| Other Receivables |
47
|
104
|
31
|
234
|
383
|
609
|
236
|
632
|
|
| Inventory |
112
|
146
|
99
|
364
|
146
|
76
|
158
|
129
|
|
| Other Current Assets |
21
|
149
|
283
|
1 060
|
628
|
522
|
418
|
357
|
|
| Total Current Assets |
13 358
|
11 467
|
31 642
|
41 089
|
81 555
|
50 932
|
65 210
|
76 762
|
|
| PP&E Net |
1 247
|
921
|
1 728
|
19 991
|
9 856
|
14 364
|
12 707
|
8 907
|
|
| PP&E Gross |
1 247
|
921
|
1 728
|
19 991
|
9 856
|
14 364
|
12 707
|
8 907
|
|
| Accumulated Depreciation |
1 768
|
2 222
|
2 949
|
2 929
|
4 390
|
8 971
|
13 143
|
17 314
|
|
| Intangible Assets |
107
|
126
|
126
|
104
|
114
|
1 016
|
12 397
|
12 499
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
|
| Long-Term Investments |
0
|
0
|
0
|
7 744
|
24 082
|
23 957
|
0
|
0
|
|
| Other Long-Term Assets |
277
|
321
|
245
|
4 434
|
747
|
1 121
|
813
|
1 415
|
|
| Total Assets |
14 988
N/A
|
12 834
-14%
|
33 741
+163%
|
73 362
+117%
|
116 355
+59%
|
91 389
-21%
|
91 128
0%
|
99 610
+9%
|
|
| Liabilities | |||||||||
| Accounts Payable |
200
|
267
|
289
|
709
|
288
|
337
|
123
|
221
|
|
| Accrued Liabilities |
86
|
115
|
138
|
170
|
141
|
3 996
|
3 966
|
3 234
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
2 636
|
3 971
|
6 365
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
370
|
206
|
19 802
|
22 499
|
1 869
|
1 824
|
|
| Other Current Liabilities |
1 329
|
1 500
|
1 508
|
1 919
|
3 606
|
5 511
|
4 793
|
6 882
|
|
| Total Current Liabilities |
1 615
|
1 882
|
2 305
|
3 004
|
23 836
|
34 979
|
14 722
|
18 525
|
|
| Long-Term Debt |
0
|
0
|
368
|
35 560
|
4 088
|
3 831
|
2 692
|
1 162
|
|
| Other Liabilities |
210
|
175
|
214
|
314
|
577
|
2 924
|
2 218
|
2 166
|
|
| Total Liabilities |
1 825
N/A
|
2 057
+13%
|
2 887
+40%
|
38 878
+1 247%
|
28 502
-27%
|
41 734
+46%
|
19 633
-53%
|
21 853
+11%
|
|
| Equity | |||||||||
| Common Stock |
1 605
|
1 610
|
1 904
|
1 946
|
2 937
|
2 939
|
4 556
|
6 533
|
|
| Retained Earnings |
4 950
|
3 135
|
4 222
|
8 763
|
28 035
|
62 738
|
85 951
|
119 067
|
|
| Additional Paid In Capital |
16 522
|
12 299
|
33 160
|
41 247
|
109 877
|
105 757
|
149 117
|
187 110
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2 309
|
2 309
|
2 309
|
2 309
|
|
| Other Equity |
15
|
4
|
13
|
54
|
765
|
1 389
|
1 465
|
872
|
|
| Total Equity |
13 163
N/A
|
10 777
-18%
|
30 855
+186%
|
34 484
+12%
|
87 853
+155%
|
49 655
-43%
|
71 496
+44%
|
77 757
+9%
|
|
| Total Liabilities & Equity |
14 988
N/A
|
12 834
-14%
|
33 741
+163%
|
73 362
+117%
|
116 355
+59%
|
91 389
-21%
|
91 128
0%
|
99 610
+9%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
3
|
3
|
4
|
4
|
7
|
7
|
9
|
13
|
|