WellBiotec Co Ltd
KRX:010600
Balance Sheet
Balance Sheet Decomposition
WellBiotec Co Ltd
WellBiotec Co Ltd
Balance Sheet
WellBiotec 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 |
361
|
1 609
|
512
|
678
|
1 219
|
2 110
|
1 706
|
7 251
|
2 100
|
3 505
|
4 185
|
3 897
|
2 824
|
2 279
|
4 281
|
3 078
|
8 509
|
18 495
|
10 659
|
1 748
|
3 909
|
10 414
|
10 084
|
7 327
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
1
|
1
|
1
|
0
|
0
|
|
| Cash Equivalents |
361
|
1 609
|
512
|
678
|
1 219
|
2 110
|
1 706
|
7 251
|
2 100
|
3 505
|
4 185
|
3 897
|
2 824
|
2 279
|
4 281
|
3 078
|
8 509
|
18 495
|
10 651
|
1 747
|
3 908
|
10 413
|
10 084
|
7 327
|
|
| Short-Term Investments |
6 332
|
5 198
|
4 564
|
5 582
|
6 338
|
13 803
|
14 533
|
9 831
|
60
|
580
|
623
|
626
|
78
|
0
|
0
|
0
|
0
|
12 548
|
12 361
|
6 553
|
4 014
|
3 212
|
5 199
|
1 000
|
|
| Total Receivables |
24 724
|
20 181
|
28 372
|
23 892
|
41 301
|
36 007
|
23 503
|
9 194
|
12 140
|
11 648
|
11 380
|
10 735
|
11 819
|
11 483
|
10 504
|
9 756
|
12 070
|
18 078
|
20 424
|
14 214
|
26 928
|
25 559
|
12 084
|
12 155
|
|
| Accounts Receivables |
24 121
|
18 600
|
26 802
|
22 585
|
39 606
|
34 312
|
20 790
|
7 824
|
10 247
|
9 480
|
11 040
|
10 561
|
11 124
|
10 910
|
10 165
|
9 371
|
9 862
|
16 937
|
19 697
|
13 900
|
21 840
|
21 003
|
10 936
|
10 849
|
|
| Other Receivables |
603
|
1 581
|
1 570
|
1 307
|
1 695
|
1 695
|
2 713
|
1 370
|
1 893
|
2 168
|
340
|
174
|
695
|
573
|
339
|
385
|
2 208
|
1 141
|
727
|
314
|
5 089
|
4 556
|
1 147
|
1 306
|
|
| Inventory |
17 892
|
36 296
|
50 188
|
58 782
|
59 990
|
51 315
|
20 214
|
28 590
|
21 399
|
21 657
|
30 048
|
28 309
|
29 095
|
28 169
|
23 959
|
26 001
|
23 751
|
16 821
|
17 283
|
5 403
|
1 789
|
1 063
|
1 663
|
0
|
|
| Other Current Assets |
741
|
2 467
|
1 925
|
2 128
|
4 242
|
5 076
|
1 100
|
1 604
|
4 419
|
1 258
|
2 588
|
1 491
|
1 949
|
1 439
|
2 104
|
2 010
|
1 582
|
5 683
|
11 625
|
2 011
|
87 745
|
6 684
|
9 716
|
3 488
|
|
| Total Current Assets |
50 051
|
65 752
|
85 561
|
91 061
|
113 090
|
108 309
|
61 057
|
56 472
|
40 117
|
38 649
|
48 824
|
45 057
|
45 766
|
43 370
|
40 847
|
40 845
|
45 912
|
71 625
|
72 351
|
29 929
|
124 386
|
46 932
|
38 747
|
23 970
|
|
| PP&E Net |
15 104
|
19 620
|
25 983
|
28 208
|
28 490
|
24 063
|
14 928
|
17 524
|
14 303
|
10 064
|
8 945
|
6 793
|
5 127
|
13 521
|
13 800
|
14 541
|
15 358
|
5 326
|
13 329
|
2 405
|
1 872
|
1 756
|
4 046
|
2 034
|
|
| PP&E Gross |
15 104
|
19 620
|
25 983
|
28 208
|
28 490
|
24 063
|
14 928
|
17 524
|
14 303
|
0
|
0
|
0
|
0
|
0
|
13 800
|
14 541
|
15 358
|
5 326
|
13 329
|
2 405
|
1 872
|
1 756
|
4 046
|
2 034
|
|
| Accumulated Depreciation |
12 397
|
16 917
|
19 010
|
19 098
|
19 780
|
15 457
|
6 207
|
10 990
|
12 296
|
0
|
0
|
0
|
0
|
0
|
20 559
|
19 073
|
18 251
|
17 372
|
20 773
|
2 128
|
1 328
|
1 482
|
1 614
|
1 326
|
|
| Intangible Assets |
1
|
314
|
1 684
|
1 668
|
3 276
|
5 671
|
5 447
|
6 965
|
2 105
|
55
|
42
|
38
|
34
|
31
|
35
|
381
|
2 331
|
1 493
|
5 234
|
1 364
|
1 390
|
1 225
|
234
|
225
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
2 484
|
1 863
|
0
|
10 470
|
9 337
|
5 837
|
5 837
|
0
|
0
|
0
|
1 210
|
6 045
|
12 714
|
5 443
|
3 604
|
2 942
|
0
|
0
|
|
| Note Receivable |
231
|
186
|
83
|
14
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 817
|
2 825
|
3 149
|
2 600
|
2 953
|
5 523
|
20 917
|
16 310
|
2 754
|
3 150
|
3 189
|
3 107
|
3 445
|
2 567
|
2 562
|
2 558
|
20 414
|
25 384
|
16 196
|
18 279
|
6 410
|
4 978
|
16 010
|
4 620
|
|
| Other Long-Term Assets |
1 327
|
3 165
|
4 332
|
5 612
|
3 326
|
2 299
|
743
|
675
|
1 037
|
1 138
|
818
|
982
|
1 019
|
1 765
|
1 844
|
1 539
|
1 781
|
1 284
|
0
|
13 500
|
1 722
|
1 452
|
1 204
|
1 100
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2 484
|
1 863
|
0
|
10 470
|
9 337
|
5 837
|
5 837
|
0
|
0
|
0
|
1 210
|
6 045
|
12 714
|
5 443
|
3 604
|
2 942
|
0
|
0
|
|
| Total Assets |
71 531
N/A
|
91 861
+28%
|
120 792
+31%
|
129 163
+7%
|
151 148
+17%
|
145 880
-3%
|
105 590
-28%
|
99 809
-5%
|
60 315
-40%
|
63 527
+5%
|
71 155
+12%
|
61 814
-13%
|
61 228
-1%
|
61 253
+0%
|
59 088
-4%
|
59 865
+1%
|
87 006
+45%
|
111 158
+28%
|
119 824
+8%
|
70 921
-41%
|
139 383
+97%
|
59 285
-57%
|
60 241
+2%
|
31 948
-47%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 206
|
16 445
|
30 042
|
28 630
|
44 349
|
31 814
|
10 052
|
11 227
|
7 710
|
6 027
|
8 183
|
7 468
|
6 588
|
4 903
|
3 710
|
3 985
|
5 739
|
4 996
|
6 088
|
5 009
|
7 265
|
9 135
|
7 074
|
2 259
|
|
| Accrued Liabilities |
533
|
806
|
1 321
|
1 026
|
955
|
1 621
|
1 170
|
1 085
|
606
|
989
|
641
|
555
|
415
|
452
|
412
|
400
|
566
|
455
|
750
|
415
|
442
|
344
|
1 901
|
1 807
|
|
| Short-Term Debt |
25 064
|
27 360
|
33 660
|
38 427
|
43 212
|
39 645
|
39 502
|
37 244
|
9 696
|
6 442
|
7 812
|
6 933
|
8 695
|
17 004
|
14 939
|
18 064
|
16 405
|
2 384
|
1 595
|
1 730
|
2 280
|
1 030
|
967
|
0
|
|
| Current Portion of Long-Term Debt |
3 891
|
187
|
74
|
8 719
|
2 642
|
5 548
|
10 332
|
373
|
1 852
|
5 914
|
1 581
|
981
|
0
|
0
|
0
|
650
|
34 087
|
21 832
|
20 698
|
30 586
|
21 184
|
4 572
|
5 600
|
810
|
|
| Other Current Liabilities |
5 452
|
9 426
|
10 942
|
13 899
|
13 349
|
11 515
|
2 783
|
834
|
761
|
5 197
|
6 714
|
3 744
|
3 905
|
2 299
|
2 280
|
2 275
|
1 949
|
4 532
|
3 714
|
3 999
|
69 489
|
7 558
|
5 029
|
5 851
|
|
| Total Current Liabilities |
36 147
|
54 224
|
76 040
|
90 700
|
104 506
|
90 144
|
63 839
|
50 762
|
20 625
|
24 570
|
24 931
|
19 680
|
19 602
|
24 659
|
21 340
|
25 374
|
58 746
|
34 198
|
32 845
|
41 740
|
100 661
|
22 640
|
20 570
|
10 726
|
|
| Long-Term Debt |
329
|
1 358
|
8 125
|
1 266
|
7 311
|
12 730
|
24
|
0
|
6 951
|
753
|
5 643
|
4 839
|
0
|
650
|
650
|
0
|
0
|
100
|
10 085
|
8 755
|
735
|
603
|
1 697
|
966
|
|
| Deferred Income Tax |
555
|
0
|
0
|
0
|
0
|
0
|
24
|
1 547
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
194
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
4 019
|
3 533
|
2 732
|
3 746
|
5 885
|
6 117
|
1 633
|
0
|
442
|
236
|
243
|
276
|
197
|
202
|
195
|
1 388
|
1 733
|
667
|
504
|
485
|
534
|
786
|
1
|
|
| Other Liabilities |
813
|
1 410
|
1 732
|
1 367
|
1 418
|
1 624
|
246
|
232
|
300
|
800
|
905
|
1 254
|
937
|
824
|
525
|
632
|
1 410
|
264
|
1 257
|
936
|
958
|
740
|
754
|
71
|
|
| Total Liabilities |
37 844
N/A
|
61 011
+61%
|
89 428
+47%
|
96 064
+7%
|
116 980
+22%
|
110 382
-6%
|
70 250
-36%
|
54 175
-23%
|
27 876
-49%
|
26 565
-5%
|
31 715
+19%
|
26 016
-18%
|
20 816
-20%
|
26 329
+26%
|
22 718
-14%
|
26 202
+15%
|
61 544
+135%
|
36 488
-41%
|
43 521
+19%
|
51 935
+19%
|
102 840
+98%
|
24 517
-76%
|
22 235
-9%
|
11 765
-47%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 723
|
8 977
|
8 977
|
8 977
|
8 977
|
9 108
|
10 379
|
36 779
|
39 411
|
57 237
|
5 724
|
6 140
|
7 093
|
7 625
|
7 625
|
7 625
|
7 625
|
18 480
|
21 505
|
22 655
|
29 339
|
33 216
|
45 462
|
45 462
|
|
| Retained Earnings |
17 960
|
15 315
|
15 646
|
19 160
|
19 861
|
19 473
|
16 026
|
11 639
|
20 133
|
30 352
|
28 749
|
31 843
|
29 342
|
35 998
|
35 316
|
37 897
|
46 639
|
61 839
|
78 038
|
145 428
|
181 327
|
102 063
|
167 094
|
185 362
|
|
| Additional Paid In Capital |
5 546
|
7 123
|
7 123
|
7 131
|
7 512
|
6 328
|
8 523
|
7 413
|
7 810
|
7 891
|
59 457
|
59 330
|
60 323
|
60 788
|
61 499
|
61 499
|
62 008
|
115 868
|
130 507
|
139 620
|
183 868
|
98 839
|
154 076
|
157 026
|
|
| Unrealized Security Profit/Loss |
2 003
|
48
|
180
|
0
|
0
|
1 891
|
1 864
|
8 338
|
1 864
|
1 864
|
1 864
|
1 864
|
1 850
|
1 919
|
1 864
|
1 928
|
2 025
|
1 666
|
1 893
|
1 952
|
1 864
|
1 864
|
2 064
|
2 225
|
|
| Treasury Stock |
798
|
580
|
580
|
580
|
580
|
0
|
386
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
253
|
33
|
18
|
1 590
|
1 602
|
1 304
|
1 066
|
4 742
|
3 488
|
322
|
1 145
|
307
|
490
|
590
|
700
|
508
|
444
|
496
|
437
|
188
|
2 802
|
2 914
|
3 499
|
834
|
|
| Total Equity |
33 687
N/A
|
30 850
-8%
|
31 363
+2%
|
33 098
+6%
|
34 168
+3%
|
35 498
+4%
|
35 340
0%
|
45 634
+29%
|
32 439
-29%
|
36 962
+14%
|
39 440
+7%
|
35 797
-9%
|
40 413
+13%
|
34 924
-14%
|
36 370
+4%
|
33 663
-7%
|
25 462
-24%
|
74 669
+193%
|
76 303
+2%
|
18 986
-75%
|
36 544
+92%
|
34 769
-5%
|
38 006
+9%
|
20 183
-47%
|
|
| Total Liabilities & Equity |
71 531
N/A
|
91 861
+28%
|
120 792
+31%
|
129 163
+7%
|
151 148
+17%
|
145 880
-3%
|
105 590
-28%
|
99 809
-5%
|
60 315
-40%
|
63 527
+5%
|
71 155
+12%
|
61 814
-13%
|
61 228
-1%
|
61 253
+0%
|
59 088
-4%
|
59 865
+1%
|
87 006
+45%
|
111 158
+28%
|
119 824
+8%
|
70 921
-41%
|
139 383
+97%
|
59 285
-57%
|
60 241
+2%
|
31 948
-47%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
3
|
7
|
8
|
11
|
11
|
12
|
14
|
15
|
15
|
15
|
15
|
37
|
43
|
45
|
59
|
66
|
91
|
91
|
|