Withus Pharmaceutical Co Ltd
KOSDAQ:330350
Balance Sheet
Balance Sheet Decomposition
Withus Pharmaceutical Co Ltd
Withus Pharmaceutical Co Ltd
Balance Sheet
Withus Pharmaceutical Co Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
15 490
|
13 831
|
9 012
|
9 173
|
17 893
|
|
| Cash |
1
|
1
|
1
|
0
|
1
|
|
| Cash Equivalents |
15 489
|
13 830
|
9 011
|
9 173
|
17 893
|
|
| Short-Term Investments |
23 944
|
28 647
|
17 544
|
2 019
|
1 000
|
|
| Total Receivables |
26 625
|
24 228
|
23 372
|
30 978
|
26 099
|
|
| Accounts Receivables |
20 487
|
18 714
|
17 896
|
25 839
|
22 141
|
|
| Other Receivables |
6 138
|
5 514
|
5 475
|
5 139
|
3 957
|
|
| Inventory |
7 922
|
8 141
|
9 021
|
16 004
|
16 151
|
|
| Other Current Assets |
33
|
1 581
|
501
|
73
|
29
|
|
| Total Current Assets |
74 015
|
76 427
|
59 451
|
58 247
|
61 173
|
|
| PP&E Net |
20 071
|
25 379
|
39 843
|
49 945
|
49 236
|
|
| PP&E Gross |
20 071
|
25 379
|
39 843
|
49 945
|
49 236
|
|
| Accumulated Depreciation |
9 790
|
10 947
|
11 571
|
12 783
|
15 218
|
|
| Intangible Assets |
2 950
|
6 583
|
8 421
|
8 847
|
10 839
|
|
| Note Receivable |
471
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
7 209
|
8 733
|
9 637
|
12 099
|
11 881
|
|
| Other Long-Term Assets |
1 463
|
1 856
|
2 043
|
1 642
|
1 559
|
|
| Total Assets |
106 180
N/A
|
118 979
+12%
|
119 395
+0%
|
130 780
+10%
|
134 687
+3%
|
|
| Liabilities | ||||||
| Accounts Payable |
5 829
|
7 486
|
8 558
|
14 315
|
3 620
|
|
| Accrued Liabilities |
740
|
525
|
244
|
49
|
1 781
|
|
| Short-Term Debt |
10 589
|
12 839
|
12 519
|
11 424
|
19 000
|
|
| Current Portion of Long-Term Debt |
2 203
|
1 280
|
2 172
|
3 535
|
2 505
|
|
| Other Current Liabilities |
987
|
1 845
|
2 080
|
1 688
|
7 032
|
|
| Total Current Liabilities |
20 349
|
23 975
|
25 572
|
31 011
|
33 938
|
|
| Long-Term Debt |
4 427
|
8 986
|
6 776
|
5 042
|
2 560
|
|
| Other Liabilities |
4 527
|
5 113
|
4 011
|
4 449
|
5 073
|
|
| Total Liabilities |
29 303
N/A
|
38 074
+30%
|
36 359
-5%
|
40 502
+11%
|
41 571
+3%
|
|
| Equity | ||||||
| Common Stock |
1 758
|
2 638
|
2 639
|
2 640
|
2 640
|
|
| Retained Earnings |
58 880
|
62 642
|
64 736
|
71 894
|
74 733
|
|
| Additional Paid In Capital |
16 239
|
14 948
|
14 997
|
15 109
|
15 109
|
|
| Treasury Stock |
0
|
0
|
36
|
36
|
36
|
|
| Other Equity |
0
|
678
|
700
|
671
|
671
|
|
| Total Equity |
76 877
N/A
|
80 905
+5%
|
83 036
+3%
|
90 278
+9%
|
93 117
+3%
|
|
| Total Liabilities & Equity |
106 180
N/A
|
118 979
+12%
|
119 395
+0%
|
130 780
+10%
|
134 687
+3%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
9
|
13
|
13
|
13
|
13
|
|