CKD Bio Corp
KRX:063160
Balance Sheet
Balance Sheet Decomposition
CKD Bio Corp
CKD Bio Corp
Balance Sheet
CKD Bio Corp
| 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 |
8 079
|
2 003
|
1 355
|
767
|
1 513
|
3 645
|
2 155
|
9 144
|
15 601
|
11 623
|
3 298
|
17 170
|
10 348
|
10 326
|
10 404
|
14 949
|
15 703
|
11 950
|
4 493
|
1 463
|
3 466
|
4 655
|
3 630
|
1 094
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
623
|
335
|
889
|
12 370
|
3 582
|
3 891
|
2 881
|
696
|
2 752
|
1 845
|
2 913
|
1 084
|
|
| Cash Equivalents |
8 079
|
2 003
|
1 355
|
767
|
1 513
|
3 645
|
2 155
|
9 144
|
15 601
|
11 623
|
3 298
|
17 170
|
9 725
|
9 991
|
9 515
|
2 579
|
12 121
|
8 059
|
1 612
|
767
|
714
|
2 811
|
717
|
11
|
|
| Short-Term Investments |
4 127
|
25 100
|
15 296
|
10 450
|
9 801
|
2 980
|
258
|
360
|
0
|
0
|
2 304
|
0
|
0
|
360
|
0
|
1 944
|
5 988
|
4 856
|
72
|
70
|
69
|
8 069
|
70
|
70
|
|
| Total Receivables |
15 895
|
20 847
|
15 625
|
17 488
|
20 390
|
23 428
|
20 877
|
20 720
|
27 012
|
44 350
|
50 366
|
29 830
|
28 695
|
30 775
|
30 853
|
31 755
|
28 757
|
31 055
|
43 160
|
25 342
|
29 907
|
27 471
|
34 108
|
31 259
|
|
| Accounts Receivables |
15 517
|
20 005
|
14 879
|
16 767
|
19 785
|
22 667
|
19 834
|
19 546
|
25 274
|
42 330
|
45 332
|
28 506
|
27 703
|
29 112
|
29 507
|
30 390
|
27 566
|
29 624
|
40 775
|
23 986
|
29 095
|
25 922
|
34 043
|
31 243
|
|
| Other Receivables |
378
|
842
|
746
|
721
|
605
|
761
|
1 043
|
1 174
|
1 738
|
2 020
|
5 034
|
1 324
|
992
|
1 663
|
1 346
|
1 365
|
1 191
|
1 431
|
2 385
|
1 356
|
812
|
1 549
|
65
|
16
|
|
| Inventory |
20 471
|
22 052
|
19 750
|
16 825
|
20 572
|
17 940
|
19 656
|
25 412
|
22 771
|
21 241
|
30 106
|
31 873
|
37 131
|
30 958
|
35 074
|
38 611
|
33 244
|
28 402
|
31 438
|
59 111
|
70 356
|
78 507
|
69 082
|
80 545
|
|
| Other Current Assets |
4 149
|
1 031
|
814
|
1 096
|
896
|
475
|
264
|
2 053
|
864
|
252
|
611
|
614
|
433
|
383
|
325
|
273
|
528
|
2 000
|
880
|
2 396
|
544
|
4 762
|
4 879
|
2 244
|
|
| Total Current Assets |
52 721
|
71 033
|
52 840
|
46 626
|
53 171
|
48 469
|
43 212
|
57 688
|
66 248
|
77 467
|
86 684
|
79 487
|
76 607
|
72 802
|
76 656
|
87 532
|
84 219
|
78 264
|
80 042
|
88 382
|
104 342
|
123 464
|
111 769
|
115 212
|
|
| PP&E Net |
48 721
|
46 343
|
43 079
|
39 439
|
37 356
|
36 925
|
35 023
|
33 635
|
40 988
|
98 059
|
110 125
|
104 106
|
96 561
|
89 950
|
91 053
|
92 846
|
93 544
|
104 101
|
150 832
|
191 189
|
191 153
|
181 509
|
172 509
|
159 161
|
|
| PP&E Gross |
48 721
|
46 343
|
43 079
|
39 439
|
37 356
|
36 925
|
35 023
|
33 635
|
40 988
|
98 059
|
110 125
|
104 106
|
96 561
|
89 950
|
91 053
|
92 846
|
93 544
|
104 101
|
150 832
|
191 189
|
191 153
|
181 509
|
172 509
|
159 161
|
|
| Accumulated Depreciation |
30 559
|
39 034
|
45 974
|
51 741
|
57 417
|
53 542
|
58 341
|
62 606
|
65 242
|
64 924
|
70 925
|
75 912
|
86 930
|
97 980
|
103 839
|
111 630
|
119 271
|
124 061
|
132 561
|
143 798
|
153 944
|
170 536
|
185 887
|
200 386
|
|
| Intangible Assets |
3 862
|
5 168
|
3 953
|
3 131
|
1 410
|
1 109
|
643
|
527
|
403
|
1 561
|
218
|
141
|
83
|
56
|
49
|
43
|
1 224
|
1 920
|
2 211
|
2 921
|
2 773
|
3 839
|
6 138
|
6 455
|
|
| Note Receivable |
2 207
|
1 322
|
1 085
|
729
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
9 175
|
5 316
|
9 762
|
15 865
|
6 412
|
5 065
|
2 730
|
973
|
1 225
|
1 741
|
25
|
361
|
907
|
1 099
|
1 531
|
19
|
19
|
1
|
1
|
1
|
1
|
2 001
|
2 001
|
2 001
|
|
| Other Long-Term Assets |
866
|
1 653
|
1 674
|
1 804
|
2 333
|
2 696
|
3 346
|
2 027
|
2 398
|
80
|
1 242
|
1 330
|
1 341
|
1 161
|
1 354
|
473
|
477
|
233
|
261
|
969
|
271
|
1 778
|
1 368
|
1 663
|
|
| Total Assets |
117 552
N/A
|
130 835
+11%
|
112 393
-14%
|
107 594
-4%
|
100 681
-6%
|
94 264
-6%
|
84 954
-10%
|
94 850
+12%
|
111 260
+17%
|
178 906
+61%
|
198 293
+11%
|
185 425
-6%
|
175 499
-5%
|
165 068
-6%
|
170 643
+3%
|
180 912
+6%
|
179 483
-1%
|
184 520
+3%
|
233 348
+26%
|
283 463
+21%
|
298 540
+5%
|
312 591
+5%
|
293 785
-6%
|
284 492
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9 378
|
14 073
|
11 730
|
12 758
|
13 202
|
12 600
|
9 372
|
12 283
|
16 719
|
17 697
|
22 070
|
9 628
|
11 600
|
9 688
|
7 888
|
8 421
|
9 735
|
5 788
|
7 030
|
7 822
|
9 946
|
8 232
|
6 684
|
5 975
|
|
| Accrued Liabilities |
1 232
|
1 292
|
1 532
|
1 181
|
1 313
|
1 575
|
1 408
|
1 953
|
2 972
|
3 789
|
4 691
|
4 739
|
3 985
|
4 032
|
4 429
|
4 124
|
2 945
|
3 164
|
4 127
|
4 479
|
5 152
|
6 037
|
5 736
|
5 898
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 946
|
11 591
|
9 923
|
8 280
|
10 809
|
5 851
|
2 800
|
7 400
|
19 247
|
12 920
|
45 700
|
27 381
|
59 446
|
|
| Current Portion of Long-Term Debt |
662
|
32 628
|
19 918
|
29 918
|
27 216
|
21 845
|
26 560
|
22 989
|
16 302
|
27 232
|
24 804
|
2 133
|
2 133
|
56
|
56
|
56
|
56
|
56
|
737
|
716
|
7 111
|
11 315
|
49 122
|
11 433
|
|
| Other Current Liabilities |
2 704
|
2 700
|
19 814
|
2 929
|
6 398
|
3 607
|
3 580
|
5 907
|
8 209
|
6 731
|
6 729
|
3 944
|
4 134
|
4 813
|
7 581
|
10 407
|
8 239
|
11 827
|
25 729
|
13 850
|
9 181
|
10 307
|
9 694
|
7 928
|
|
| Total Current Liabilities |
13 976
|
50 693
|
52 993
|
46 786
|
48 129
|
39 627
|
40 920
|
43 132
|
44 203
|
55 448
|
58 294
|
41 390
|
33 441
|
28 512
|
28 234
|
33 817
|
26 826
|
23 636
|
45 024
|
46 114
|
44 311
|
81 591
|
98 618
|
90 681
|
|
| Long-Term Debt |
48 585
|
25 806
|
5 188
|
3 870
|
5 766
|
5 309
|
0
|
564
|
2 072
|
1 111
|
7 718
|
5 585
|
3 453
|
282
|
226
|
169
|
113
|
2 056
|
20 239
|
59 882
|
89 348
|
81 910
|
70 423
|
60 327
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 367
|
10 033
|
10 729
|
10 763
|
9 813
|
9 728
|
7 531
|
7 795
|
7 659
|
7 240
|
7 741
|
1 480
|
119
|
22
|
167
|
|
| Other Liabilities |
4 372
|
5 202
|
4 717
|
4 800
|
4 529
|
4 224
|
3 004
|
2 001
|
908
|
2 794
|
3 244
|
3 573
|
3 968
|
4 615
|
5 079
|
4 230
|
2 704
|
3 506
|
2 382
|
978
|
1 911
|
1 172
|
1 697
|
2 308
|
|
| Total Liabilities |
66 933
N/A
|
81 700
+22%
|
62 899
-23%
|
55 456
-12%
|
58 424
+5%
|
49 161
-16%
|
43 924
-11%
|
45 697
+4%
|
47 183
+3%
|
67 720
+44%
|
79 289
+17%
|
61 278
-23%
|
51 625
-16%
|
43 223
-16%
|
43 267
+0%
|
45 748
+6%
|
37 437
-18%
|
36 858
-2%
|
74 885
+103%
|
114 715
+53%
|
137 049
+19%
|
164 792
+20%
|
170 761
+4%
|
153 483
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 289
|
8 289
|
8 742
|
9 672
|
11 470
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 715
|
13 715
|
13 715
|
13 715
|
13 715
|
|
| Retained Earnings |
217
|
466
|
352
|
1 686
|
12 608
|
429
|
2 845
|
8 738
|
23 614
|
71 467
|
80 181
|
85 325
|
85 052
|
83 023
|
88 554
|
96 342
|
103 224
|
109 239
|
120 039
|
125 919
|
118 866
|
103 800
|
79 318
|
88 193
|
|
| Additional Paid In Capital |
41 757
|
41 757
|
41 893
|
40 876
|
42 354
|
30 234
|
30 234
|
27 389
|
27 389
|
27 389
|
27 389
|
27 389
|
27 389
|
27 389
|
27 389
|
27 389
|
27 389
|
27 389
|
27 389
|
26 748
|
26 748
|
26 748
|
26 748
|
26 748
|
|
| Unrealized Security Profit/Loss |
356
|
445
|
773
|
96
|
1 041
|
1 367
|
567
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
400
|
400
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
743
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
399
|
2 367
|
2 163
|
3 937
|
3 644
|
2 754
|
|
| Total Equity |
50 619
N/A
|
49 135
-3%
|
49 495
+1%
|
52 138
+5%
|
42 257
-19%
|
45 103
+7%
|
41 029
-9%
|
49 153
+20%
|
64 077
+30%
|
111 187
+74%
|
119 004
+7%
|
124 147
+4%
|
123 874
0%
|
121 845
-2%
|
127 376
+5%
|
135 164
+6%
|
142 046
+5%
|
147 662
+4%
|
158 463
+7%
|
168 748
+6%
|
161 491
-4%
|
147 799
-8%
|
123 024
-17%
|
131 009
+6%
|
|
| Total Liabilities & Equity |
117 552
N/A
|
130 835
+11%
|
112 393
-14%
|
107 594
-4%
|
100 681
-6%
|
94 264
-6%
|
84 954
-10%
|
94 850
+12%
|
111 260
+17%
|
178 906
+61%
|
198 293
+11%
|
185 425
-6%
|
175 499
-5%
|
165 068
-6%
|
170 643
+3%
|
180 912
+6%
|
179 483
-1%
|
184 520
+3%
|
233 348
+26%
|
283 463
+21%
|
298 540
+5%
|
312 591
+5%
|
293 785
-6%
|
284 492
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|