HLB Global Co Ltd
KRX:003580
Balance Sheet
Balance Sheet Decomposition
HLB Global Co Ltd
HLB Global Co Ltd
Balance Sheet
HLB Global Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
11 349
|
6 541
|
4 590
|
3 056
|
17 843
|
15 547
|
14 176
|
11 028
|
9 534
|
5 365
|
4 386
|
2 133
|
2 341
|
5 051
|
2 592
|
4 694
|
3 444
|
21 902
|
18 616
|
14 645
|
8 687
|
15 629
|
9 349
|
15 151
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
1 760
|
1
|
2
|
2
|
1
|
1
|
51
|
0
|
0
|
9 349
|
15 151
|
|
| Cash Equivalents |
11 349
|
6 541
|
4 590
|
3 056
|
17 843
|
15 547
|
14 176
|
11 028
|
9 534
|
5 365
|
4 386
|
2 128
|
2 338
|
3 291
|
2 591
|
4 692
|
3 442
|
21 901
|
18 615
|
14 594
|
8 687
|
15 629
|
0
|
0
|
|
| Short-Term Investments |
30 058
|
12 193
|
1 303
|
15 718
|
2 582
|
100
|
3 201
|
2 541
|
1 256
|
1 175
|
1 323
|
1 183
|
1 275
|
1 400
|
2 150
|
12 000
|
23 000
|
55 000
|
5 500
|
8 000
|
34 000
|
13 000
|
0
|
5 971
|
|
| Total Receivables |
20 671
|
20 191
|
25 115
|
48 236
|
17 073
|
8 262
|
6 291
|
7 038
|
7 459
|
5 611
|
4 304
|
4 162
|
4 122
|
4 030
|
4 788
|
6 473
|
2 881
|
4 054
|
24 985
|
7 996
|
7 364
|
7 059
|
6 701
|
6 485
|
|
| Accounts Receivables |
8 733
|
4 579
|
12 499
|
10 776
|
10 679
|
7 356
|
5 245
|
5 737
|
7 146
|
5 569
|
4 224
|
4 110
|
4 094
|
4 017
|
4 779
|
6 417
|
2 715
|
3 212
|
4 484
|
6 968
|
7 062
|
6 542
|
6 005
|
5 979
|
|
| Other Receivables |
11 938
|
15 612
|
12 616
|
37 460
|
6 394
|
906
|
1 046
|
1 301
|
313
|
42
|
80
|
52
|
28
|
13
|
9
|
56
|
166
|
842
|
20 501
|
1 028
|
302
|
517
|
696
|
505
|
|
| Inventory |
6 165
|
7 061
|
5 430
|
1 051
|
1 177
|
409
|
16
|
673
|
80
|
2 933
|
2 368
|
1 627
|
1 001
|
1 096
|
125
|
67
|
325
|
3 178
|
4 517
|
7 234
|
8 040
|
9 755
|
14 547
|
19 194
|
|
| Other Current Assets |
3 422
|
914
|
2 410
|
3 444
|
1 642
|
162
|
115
|
1 744
|
1 241
|
818
|
1 055
|
659
|
2 783
|
2 072
|
1 343
|
3 611
|
6 122
|
3 799
|
4 428
|
3 529
|
2 194
|
2 722
|
2 734
|
2 659
|
|
| Total Current Assets |
71 665
|
46 900
|
38 847
|
71 506
|
40 317
|
24 480
|
23 798
|
23 024
|
19 570
|
15 901
|
13 435
|
9 763
|
11 523
|
13 649
|
10 997
|
26 845
|
35 772
|
87 934
|
58 047
|
41 404
|
60 284
|
48 165
|
33 331
|
49 459
|
|
| PP&E Net |
48 195
|
48 893
|
40 248
|
16 148
|
12 709
|
12 237
|
15 556
|
22 062
|
33 045
|
34 391
|
34 195
|
20 628
|
14 615
|
10 793
|
1 681
|
1 367
|
4 945
|
6 760
|
7 662
|
21 120
|
19 506
|
18 253
|
17 097
|
17 017
|
|
| PP&E Gross |
48 195
|
48 893
|
40 248
|
16 148
|
12 709
|
12 237
|
15 556
|
22 062
|
33 045
|
34 391
|
34 195
|
20 628
|
14 615
|
10 793
|
1 681
|
1 367
|
4 945
|
6 760
|
7 662
|
21 120
|
19 506
|
18 253
|
17 097
|
17 017
|
|
| Accumulated Depreciation |
12 789
|
18 800
|
33 566
|
9 845
|
265
|
665
|
1 011
|
1 265
|
1 718
|
6 164
|
7 077
|
11 296
|
19 288
|
23 899
|
4 873
|
5 275
|
4 787
|
5 856
|
7 997
|
13 147
|
15 510
|
17 075
|
18 722
|
18 912
|
|
| Intangible Assets |
10
|
10
|
555
|
462
|
500
|
448
|
395
|
2 279
|
2 226
|
2 156
|
2 924
|
2 843
|
504
|
468
|
392
|
392
|
392
|
11 750
|
8 916
|
14 840
|
13 231
|
11 531
|
5 264
|
1 829
|
|
| Goodwill |
0
|
856
|
27 043
|
25 633
|
24 039
|
21 531
|
19 022
|
16 514
|
14 005
|
6 813
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 302
|
1 328
|
3 481
|
3 481
|
3 481
|
18 097
|
20 873
|
|
| Note Receivable |
624
|
0
|
0
|
0
|
912
|
917
|
932
|
932
|
932
|
939
|
540
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
23
|
9
|
0
|
|
| Long-Term Investments |
127 247
|
120 797
|
104 973
|
94 132
|
11 458
|
6 077
|
6 049
|
4 939
|
5 167
|
5 407
|
2 167
|
12 820
|
12 650
|
12 648
|
26 045
|
28 893
|
33 475
|
48 475
|
52 112
|
48 876
|
66 638
|
33 265
|
33 167
|
46 683
|
|
| Other Long-Term Assets |
366
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 712
|
19 237
|
19 237
|
19 237
|
19 240
|
324
|
342
|
773
|
1 337
|
1 049
|
622
|
5 529
|
3 140
|
57
|
|
| Other Assets |
0
|
856
|
27 043
|
25 633
|
24 039
|
21 531
|
19 022
|
16 514
|
14 005
|
6 813
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 302
|
1 328
|
3 481
|
3 481
|
3 481
|
18 097
|
20 873
|
|
| Total Assets |
248 107
N/A
|
215 744
-13%
|
211 666
-2%
|
207 881
-2%
|
89 935
-57%
|
65 689
-27%
|
65 752
+0%
|
69 750
+6%
|
74 945
+7%
|
65 607
-12%
|
71 972
+10%
|
65 291
-9%
|
58 528
-10%
|
56 796
-3%
|
58 355
+3%
|
57 821
-1%
|
74 925
+30%
|
159 994
+114%
|
129 402
-19%
|
130 769
+1%
|
163 865
+25%
|
120 246
-27%
|
110 105
-8%
|
135 919
+23%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
529
|
118
|
2 848
|
843
|
3 518
|
1 902
|
853
|
1 140
|
639
|
295
|
2 942
|
2 360
|
2 479
|
2 992
|
31
|
19
|
10
|
95
|
491
|
1 536
|
1 479
|
1 594
|
1 153
|
2 252
|
|
| Accrued Liabilities |
382
|
714
|
1 592
|
655
|
1 010
|
618
|
973
|
2 026
|
1 870
|
2 483
|
890
|
622
|
1 260
|
1 205
|
1 264
|
903
|
195
|
873
|
487
|
525
|
461
|
268
|
381
|
147
|
|
| Short-Term Debt |
2 917
|
21 327
|
15 885
|
17 019
|
13 657
|
19 000
|
23 200
|
16 200
|
15 700
|
16 269
|
15 591
|
14 980
|
17 245
|
18 162
|
7 565
|
0
|
0
|
255
|
55
|
2 250
|
850
|
2 310
|
3 080
|
3 013
|
|
| Current Portion of Long-Term Debt |
39 601
|
2 898
|
20 838
|
561
|
13 749
|
2 005
|
1 200
|
1 200
|
2 528
|
6 144
|
4 881
|
2 303
|
1 004
|
429
|
0
|
10 790
|
8 440
|
48 394
|
17 476
|
14 553
|
31 159
|
32 613
|
28 434
|
23 734
|
|
| Other Current Liabilities |
8 146
|
8 212
|
12 422
|
41 551
|
736
|
1 425
|
1 414
|
551
|
452
|
1 159
|
382
|
73
|
363
|
339
|
9 730
|
501
|
1 050
|
12 760
|
12 890
|
12 854
|
11 822
|
12 562
|
10 518
|
8 146
|
|
| Total Current Liabilities |
51 575
|
33 270
|
53 585
|
60 629
|
32 671
|
24 949
|
27 640
|
21 117
|
21 190
|
26 351
|
24 687
|
20 337
|
22 350
|
23 126
|
18 589
|
12 213
|
9 696
|
62 377
|
31 400
|
31 717
|
45 772
|
49 347
|
43 566
|
37 292
|
|
| Long-Term Debt |
46 259
|
44 259
|
18 640
|
25 512
|
10 853
|
6 742
|
1 605
|
3 627
|
10 919
|
5 817
|
3 983
|
5 859
|
6 316
|
5 322
|
0
|
0
|
0
|
13 726
|
8 623
|
17 031
|
3 674
|
1 626
|
8 339
|
1 347
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 864
|
1 864
|
1 878
|
1 771
|
1 771
|
1 999
|
2 310
|
4 446
|
1 835
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 719
|
5 992
|
5 398
|
5 795
|
5 187
|
3 358
|
239
|
0
|
0
|
0
|
3 576
|
5 398
|
7 798
|
5 743
|
4 182
|
2 530
|
3 004
|
|
| Other Liabilities |
24 483
|
25 510
|
26 095
|
3 628
|
117
|
322
|
453
|
462
|
472
|
499
|
480
|
572
|
573
|
457
|
467
|
114
|
74
|
7 090
|
6 477
|
8 401
|
1 061
|
1 265
|
6 252
|
2 214
|
|
| Total Liabilities |
122 318
N/A
|
103 039
-16%
|
98 320
-5%
|
89 769
-9%
|
43 641
-51%
|
32 014
-27%
|
29 698
-7%
|
29 925
+1%
|
38 572
+29%
|
38 065
-1%
|
36 809
-3%
|
33 820
-8%
|
34 475
+2%
|
30 915
-10%
|
20 828
-33%
|
14 325
-31%
|
12 079
-16%
|
91 214
+655%
|
53 733
-41%
|
64 947
+21%
|
56 250
-13%
|
56 419
+0%
|
60 687
+8%
|
43 857
-28%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
18 289
|
18 422
|
18 422
|
18 621
|
18 621
|
18 621
|
22 245
|
23 574
|
23 574
|
23 574
|
23 574
|
23 574
|
23 574
|
23 574
|
23 574
|
6 394
|
9 591
|
11 255
|
14 217
|
16 350
|
21 033
|
21 184
|
21 190
|
24 386
|
|
| Retained Earnings |
12 939
|
1 619
|
4 575
|
6 764
|
0
|
12 620
|
4 551
|
4 802
|
8 330
|
17 490
|
9 853
|
13 871
|
21 226
|
21 902
|
9 653
|
11 818
|
12 662
|
24 926
|
48 262
|
79 196
|
89 295
|
103 088
|
125 896
|
128 791
|
|
| Additional Paid In Capital |
92 173
|
92 740
|
91 121
|
93 225
|
27 671
|
27 671
|
18 354
|
21 054
|
21 129
|
21 417
|
15 014
|
15 014
|
15 014
|
15 014
|
15 014
|
49 129
|
65 645
|
82 914
|
111 455
|
137 657
|
177 179
|
165 856
|
178 861
|
207 831
|
|
| Unrealized Security Profit/Loss |
2 388
|
4 214
|
377
|
85
|
2
|
3
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
540
|
223
|
1 532
|
8 819
|
3 923
|
23 532
|
27 933
|
13 955
|
|
| Treasury Stock |
0
|
1 052
|
0
|
584
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
|
| Other Equity |
0
|
0
|
394
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
6 428
|
6 755
|
6 691
|
9 194
|
8 591
|
181
|
241
|
213
|
181
|
142
|
2 649
|
3 435
|
3 223
|
2 617
|
|
| Total Equity |
125 789
N/A
|
112 705
-10%
|
113 347
+1%
|
118 112
+4%
|
46 295
-61%
|
33 675
-27%
|
36 054
+7%
|
39 825
+10%
|
36 373
-9%
|
27 542
-24%
|
35 163
+28%
|
31 471
-10%
|
24 054
-24%
|
25 880
+8%
|
37 526
+45%
|
43 496
+16%
|
62 846
+44%
|
68 780
+9%
|
75 669
+10%
|
65 822
-13%
|
107 616
+63%
|
63 827
-41%
|
49 418
-23%
|
92 061
+86%
|
|
| Total Liabilities & Equity |
248 107
N/A
|
215 744
-13%
|
211 666
-2%
|
207 881
-2%
|
89 935
-57%
|
65 689
-27%
|
65 752
+0%
|
69 750
+6%
|
74 945
+7%
|
65 607
-12%
|
71 972
+10%
|
65 291
-9%
|
58 528
-10%
|
56 796
-3%
|
58 355
+3%
|
57 821
-1%
|
74 925
+30%
|
159 994
+114%
|
129 402
-19%
|
130 769
+1%
|
163 865
+25%
|
120 246
-27%
|
110 105
-8%
|
135 919
+23%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
13
|
19
|
23
|
28
|
33
|
42
|
42
|
42
|
49
|
|