Kwangdong Pharmaceutical Co Ltd
KRX:009290
Balance Sheet
Balance Sheet Decomposition
Kwangdong Pharmaceutical Co Ltd
Kwangdong Pharmaceutical Co Ltd
Balance Sheet
Kwangdong Pharmaceutical 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 |
5 971
|
7 719
|
10 049
|
12 816
|
28 498
|
14 612
|
22 202
|
12 557
|
23 430
|
35 785
|
19 630
|
36 183
|
36 741
|
39 166
|
36 914
|
42 691
|
47 602
|
67 482
|
76 280
|
54 882
|
6
|
6
|
77 344
|
116 189
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
331
|
274
|
57
|
32
|
27
|
21
|
36
|
23
|
6
|
6
|
77 344
|
116 189
|
|
| Cash Equivalents |
5 971
|
7 719
|
10 049
|
12 816
|
28 498
|
14 612
|
22 202
|
12 557
|
23 430
|
35 785
|
19 630
|
36 183
|
36 410
|
38 892
|
36 857
|
42 659
|
47 575
|
67 461
|
76 244
|
54 859
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
16 341
|
12 395
|
13 171
|
13 944
|
15 687
|
23 741
|
29 013
|
33 008
|
32 871
|
35 029
|
32 468
|
28 464
|
40 661
|
47 428
|
48 298
|
52 186
|
52 082
|
53 099
|
35 739
|
94 392
|
103 735
|
105 080
|
128 837
|
49 261
|
|
| Total Receivables |
64 431
|
58 082
|
56 485
|
47 260
|
48 716
|
49 323
|
49 595
|
53 215
|
54 220
|
68 001
|
69 478
|
73 989
|
83 698
|
85 017
|
226 573
|
213 474
|
228 085
|
215 372
|
236 137
|
226 039
|
241 486
|
227 311
|
262 402
|
276 052
|
|
| Accounts Receivables |
63 265
|
56 247
|
47 124
|
46 488
|
48 674
|
48 802
|
49 428
|
52 628
|
53 768
|
66 270
|
68 817
|
73 688
|
82 805
|
83 701
|
224 901
|
211 991
|
227 132
|
214 447
|
231 593
|
222 583
|
237 503
|
224 741
|
257 196
|
268 878
|
|
| Other Receivables |
1 166
|
1 835
|
9 361
|
772
|
42
|
521
|
167
|
587
|
452
|
1 731
|
661
|
301
|
893
|
1 316
|
1 672
|
1 483
|
953
|
925
|
4 544
|
3 456
|
3 983
|
2 570
|
5 207
|
7 174
|
|
| Inventory |
10 701
|
13 572
|
16 245
|
21 349
|
20 077
|
18 843
|
23 741
|
32 682
|
34 177
|
40 718
|
48 505
|
61 037
|
72 529
|
73 973
|
79 874
|
96 791
|
114 062
|
114 471
|
146 953
|
171 349
|
152 493
|
161 410
|
188 643
|
217 247
|
|
| Other Current Assets |
60
|
123
|
0
|
115
|
790
|
3 439
|
3 978
|
5 778
|
4 988
|
2 739
|
1 287
|
3 145
|
4 887
|
1 764
|
4 976
|
7 645
|
7 575
|
8 656
|
30 855
|
37 834
|
6 139
|
8 393
|
8 198
|
60 362
|
|
| Total Current Assets |
97 504
|
91 890
|
95 950
|
95 484
|
113 768
|
109 958
|
128 530
|
137 240
|
149 686
|
182 271
|
171 369
|
202 818
|
238 516
|
247 348
|
396 635
|
412 787
|
449 406
|
459 082
|
525 963
|
584 494
|
587 818
|
605 747
|
665 424
|
719 112
|
|
| PP&E Net |
39 203
|
36 213
|
35 400
|
48 174
|
50 886
|
83 332
|
84 777
|
88 271
|
86 115
|
95 763
|
115 470
|
139 301
|
138 640
|
147 765
|
167 046
|
173 395
|
174 353
|
170 069
|
137 815
|
124 679
|
138 013
|
153 532
|
212 432
|
249 038
|
|
| PP&E Gross |
39 203
|
36 213
|
35 400
|
48 174
|
50 886
|
83 332
|
84 777
|
88 271
|
86 115
|
95 763
|
115 470
|
139 301
|
138 640
|
147 765
|
167 046
|
173 395
|
174 353
|
170 069
|
137 815
|
124 679
|
138 013
|
153 532
|
212 432
|
249 038
|
|
| Accumulated Depreciation |
16 366
|
15 093
|
16 427
|
21 279
|
29 260
|
36 071
|
43 089
|
50 705
|
57 876
|
62 126
|
63 264
|
69 867
|
76 138
|
71 418
|
69 961
|
76 386
|
86 771
|
96 317
|
108 856
|
125 567
|
136 062
|
146 704
|
167 969
|
167 647
|
|
| Intangible Assets |
102
|
81
|
60
|
41
|
24
|
13
|
4
|
73
|
310
|
240
|
206
|
148
|
116
|
88
|
22 162
|
19 440
|
21 166
|
15 607
|
10 303
|
6 254
|
10 592
|
9 975
|
15 008
|
15 941
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 880
|
8 880
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
21 694
|
21 694
|
|
| Note Receivable |
1 250
|
752
|
369
|
247
|
60
|
63
|
104
|
235
|
480
|
604
|
199
|
195
|
338
|
327
|
1 082
|
1 121
|
719
|
702
|
1 773
|
1 174
|
2 407
|
2 377
|
3 383
|
4 094
|
|
| Long-Term Investments |
10 499
|
11 108
|
12 166
|
16 065
|
21 476
|
15 355
|
15 551
|
13 689
|
19 610
|
17 798
|
26 730
|
24 199
|
25 316
|
22 182
|
26 690
|
20 616
|
21 038
|
27 853
|
57 711
|
87 327
|
88 120
|
98 134
|
100 519
|
141 960
|
|
| Other Long-Term Assets |
1 823
|
6 356
|
7 743
|
9 089
|
11 265
|
7 034
|
8 846
|
7 332
|
7 724
|
6 684
|
7 707
|
22 772
|
22 750
|
24 819
|
41 293
|
43 542
|
49 899
|
52 625
|
53 092
|
20 595
|
50 777
|
56 140
|
59 606
|
18 436
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 880
|
8 880
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
21 694
|
21 694
|
|
| Total Assets |
150 381
N/A
|
146 399
-3%
|
151 689
+4%
|
169 100
+11%
|
197 478
+17%
|
215 756
+9%
|
237 812
+10%
|
246 840
+4%
|
263 926
+7%
|
303 360
+15%
|
321 682
+6%
|
389 434
+21%
|
425 675
+9%
|
442 528
+4%
|
663 786
+50%
|
679 780
+2%
|
722 700
+6%
|
732 057
+1%
|
792 776
+8%
|
830 643
+5%
|
883 845
+6%
|
932 024
+5%
|
1 078 065
+16%
|
1 170 275
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 021
|
4 667
|
4 492
|
4 706
|
6 623
|
6 395
|
8 382
|
11 063
|
7 728
|
11 482
|
13 234
|
16 854
|
33 036
|
22 623
|
132 329
|
127 948
|
136 626
|
139 248
|
159 119
|
156 136
|
153 527
|
174 051
|
171 051
|
169 802
|
|
| Accrued Liabilities |
2 622
|
3 405
|
2 171
|
1 066
|
3 242
|
679
|
2 431
|
2 245
|
2 564
|
137
|
151
|
210
|
850
|
627
|
982
|
710
|
914
|
1 057
|
1 098
|
962
|
1 079
|
1 691
|
1 862
|
1 871
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 225
|
35 189
|
49 608
|
48 903
|
80 761
|
78 000
|
75 006
|
83 005
|
93 006
|
113 006
|
187 834
|
208 940
|
|
| Current Portion of Long-Term Debt |
19 325
|
24 248
|
18 106
|
16 681
|
13 073
|
15 937
|
14 918
|
22 133
|
22 245
|
22 435
|
22 400
|
28 511
|
20 000
|
20 000
|
2 000
|
22 000
|
18 833
|
8 333
|
10 446
|
11 063
|
16 109
|
1 362
|
26 115
|
5 600
|
|
| Other Current Liabilities |
5 464
|
4 556
|
11 164
|
13 141
|
11 276
|
10 801
|
16 964
|
16 882
|
18 472
|
25 913
|
24 444
|
27 092
|
34 754
|
32 249
|
38 076
|
37 536
|
43 411
|
44 715
|
62 694
|
51 022
|
61 774
|
63 456
|
69 947
|
75 085
|
|
| Total Current Liabilities |
32 433
|
36 875
|
35 933
|
35 594
|
34 215
|
33 813
|
42 694
|
52 323
|
51 008
|
59 966
|
60 229
|
72 667
|
103 865
|
110 688
|
222 996
|
237 098
|
280 545
|
271 353
|
308 362
|
302 187
|
325 495
|
353 567
|
456 810
|
461 299
|
|
| Long-Term Debt |
12 574
|
1 684
|
2 403
|
4 086
|
11 213
|
13 040
|
14 067
|
5 600
|
4 200
|
2 800
|
1 400
|
40 000
|
22 000
|
10 000
|
49 000
|
29 000
|
10 667
|
15 292
|
26 694
|
15 637
|
22 931
|
23 637
|
21 692
|
71 381
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
921
|
0
|
0
|
0
|
452
|
1 950
|
1 540
|
1 062
|
165
|
5 004
|
4 723
|
4 268
|
3 071
|
2 069
|
5 735
|
2 717
|
1 675
|
2 173
|
4 440
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 344
|
1 393
|
1 249
|
1 554
|
1 606
|
27 781
|
26 691
|
24 412
|
25 519
|
24 496
|
24 520
|
28 068
|
29 716
|
43 431
|
42 230
|
|
| Other Liabilities |
6 263
|
5 299
|
7 608
|
9 445
|
9 786
|
15 823
|
13 172
|
7 213
|
6 995
|
12 836
|
8 586
|
7 957
|
7 926
|
7 280
|
9 059
|
9 281
|
10 919
|
11 501
|
8 194
|
4 903
|
5 457
|
6 099
|
9 344
|
11 803
|
|
| Total Liabilities |
51 271
N/A
|
43 858
-14%
|
45 944
+5%
|
49 126
+7%
|
55 214
+12%
|
63 597
+15%
|
69 933
+10%
|
65 135
-7%
|
62 203
-5%
|
77 397
+24%
|
73 558
-5%
|
123 412
+68%
|
136 407
+11%
|
129 738
-5%
|
313 840
+142%
|
306 792
-2%
|
330 810
+8%
|
326 737
-1%
|
369 815
+13%
|
352 982
-5%
|
384 668
+9%
|
414 693
+8%
|
533 449
+29%
|
591 153
+11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
52 421
|
|
| Retained Earnings |
3 614
|
7 059
|
10 248
|
25 984
|
45 192
|
60 346
|
82 029
|
100 547
|
121 385
|
149 780
|
177 416
|
203 476
|
223 056
|
255 242
|
286 568
|
311 439
|
331 239
|
349 545
|
369 269
|
411 806
|
433 215
|
453 838
|
485 155
|
520 907
|
|
| Additional Paid In Capital |
43 102
|
43 131
|
43 131
|
43 405
|
46 036
|
43 730
|
43 799
|
43 799
|
43 799
|
43 239
|
43 239
|
43 239
|
43 239
|
43 239
|
43 239
|
43 701
|
45 474
|
45 474
|
46 053
|
46 053
|
46 053
|
46 107
|
46 129
|
49 001
|
|
| Unrealized Security Profit/Loss |
27
|
71
|
56
|
886
|
1 929
|
1 845
|
2 469
|
1 124
|
1 301
|
3 146
|
3 892
|
3 512
|
5 666
|
5 672
|
7 236
|
4 984
|
2 755
|
708
|
2 021
|
5 360
|
4 612
|
2 300
|
331
|
289
|
|
| Treasury Stock |
0
|
0
|
0
|
2 722
|
3 312
|
6 182
|
12 839
|
16 186
|
17 182
|
23 008
|
29 280
|
37 050
|
36 173
|
47 479
|
45 909
|
45 909
|
45 909
|
48 695
|
53 015
|
46 822
|
46 822
|
46 822
|
53 057
|
57 124
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
386
|
436
|
425
|
1 060
|
3 695
|
6 392
|
6 352
|
5 909
|
5 866
|
6 212
|
8 843
|
9 698
|
9 486
|
14 299
|
14 206
|
|
| Total Equity |
99 110
N/A
|
102 541
+3%
|
105 745
+3%
|
119 975
+13%
|
142 264
+19%
|
152 159
+7%
|
167 879
+10%
|
181 705
+8%
|
201 724
+11%
|
225 963
+12%
|
248 124
+10%
|
266 022
+7%
|
289 268
+9%
|
312 790
+8%
|
349 947
+12%
|
372 988
+7%
|
391 889
+5%
|
405 320
+3%
|
422 961
+4%
|
477 661
+13%
|
499 177
+5%
|
517 331
+4%
|
544 616
+5%
|
579 122
+6%
|
|
| Total Liabilities & Equity |
150 381
N/A
|
146 399
-3%
|
151 689
+4%
|
169 100
+11%
|
197 478
+17%
|
215 756
+9%
|
237 812
+10%
|
246 840
+4%
|
263 926
+7%
|
303 360
+15%
|
321 682
+6%
|
389 434
+21%
|
425 675
+9%
|
442 528
+4%
|
663 786
+50%
|
679 780
+2%
|
722 700
+6%
|
732 057
+1%
|
792 776
+8%
|
830 643
+5%
|
883 845
+6%
|
932 024
+5%
|
1 078 065
+16%
|
1 170 275
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
52
|
52
|
52
|
52
|
50
|
50
|
48
|
47
|
47
|
45
|
43
|
41
|
41
|
40
|
41
|
41
|
41
|
40
|
40
|
41
|
41
|
41
|
40
|
39
|
|