Vaxcell Bio Therapeutics
KOSDAQ:323990
Balance Sheet
Balance Sheet Decomposition
Vaxcell Bio Therapeutics
Vaxcell Bio Therapeutics
Balance Sheet
Vaxcell Bio Therapeutics
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
4 446
|
4 074
|
9 903
|
2 309
|
390
|
9 046
|
7 821
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
4 446
|
4 074
|
9 903
|
2 309
|
390
|
9 046
|
7 821
|
|
| Short-Term Investments |
7 001
|
4 000
|
9 000
|
25 000
|
20 002
|
41 000
|
27 688
|
|
| Total Receivables |
91
|
120
|
112
|
374
|
291
|
715
|
2 257
|
|
| Accounts Receivables |
26
|
28
|
39
|
229
|
126
|
383
|
1 803
|
|
| Other Receivables |
65
|
92
|
73
|
145
|
165
|
332
|
454
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
97
|
238
|
|
| Other Current Assets |
8
|
123
|
172
|
515
|
216
|
369
|
1 102
|
|
| Total Current Assets |
11 546
|
8 317
|
19 186
|
28 197
|
20 898
|
51 227
|
39 105
|
|
| PP&E Net |
677
|
1 557
|
1 142
|
2 804
|
2 541
|
2 674
|
6 509
|
|
| PP&E Gross |
677
|
1 557
|
1 142
|
2 804
|
2 541
|
2 674
|
6 509
|
|
| Accumulated Depreciation |
301
|
530
|
1 136
|
1 644
|
1 657
|
2 241
|
3 497
|
|
| Intangible Assets |
2
|
77
|
69
|
148
|
229
|
207
|
2 341
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
2 449
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
290
|
|
| Long-Term Investments |
0
|
0
|
15 000
|
0
|
0
|
29 873
|
14 920
|
|
| Other Long-Term Assets |
33
|
83
|
101
|
127
|
494
|
999
|
11 330
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2 449
|
|
| Total Assets |
12 258
N/A
|
10 036
-18%
|
35 498
+254%
|
31 276
-12%
|
24 163
-23%
|
84 980
+252%
|
76 944
-9%
|
|
| Liabilities | ||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
478
|
|
| Accrued Liabilities |
31
|
222
|
189
|
129
|
118
|
118
|
263
|
|
| Short-Term Debt |
3 378
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
163
|
186
|
183
|
47
|
217
|
865
|
|
| Other Current Liabilities |
11 720
|
41
|
219
|
80
|
142
|
589
|
1 213
|
|
| Total Current Liabilities |
15 129
|
426
|
594
|
392
|
307
|
924
|
2 820
|
|
| Long-Term Debt |
8 906
|
301
|
153
|
37
|
59
|
144
|
1 403
|
|
| Other Liabilities |
419
|
238
|
83
|
766
|
470
|
418
|
727
|
|
| Total Liabilities |
24 453
N/A
|
964
-96%
|
830
-14%
|
1 196
+44%
|
836
-30%
|
1 487
+78%
|
4 950
+233%
|
|
| Equity | ||||||||
| Common Stock |
1 773
|
3 254
|
3 762
|
7 612
|
7 612
|
11 497
|
11 497
|
|
| Retained Earnings |
15 886
|
17 359
|
21 288
|
26 505
|
33 383
|
43 537
|
54 413
|
|
| Additional Paid In Capital |
1 919
|
23 054
|
51 913
|
48 888
|
48 888
|
115 619
|
115 619
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
533
|
1 365
|
|
| Other Equity |
0
|
121
|
280
|
85
|
210
|
448
|
656
|
|
| Total Equity |
12 195
N/A
|
9 071
N/A
|
34 667
+282%
|
30 080
-13%
|
23 327
-22%
|
83 493
+258%
|
71 994
-14%
|
|
| Total Liabilities & Equity |
12 258
N/A
|
10 036
-18%
|
35 498
+254%
|
31 276
-12%
|
24 163
-23%
|
84 980
+252%
|
76 944
-9%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
9
|
17
|
20
|
20
|
20
|
23
|
23
|
|