Hana Pharm Co Ltd
KRX:293480
Balance Sheet
Balance Sheet Decomposition
Hana Pharm Co Ltd
Hana Pharm Co Ltd
Balance Sheet
Hana Pharm Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
568
|
1 389
|
12 941
|
16 988
|
14 985
|
20 546
|
6 615
|
12 548
|
1 425
|
8 517
|
|
| Cash |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
568
|
1 388
|
12 940
|
16 987
|
14 985
|
20 546
|
6 615
|
12 548
|
1 425
|
8 517
|
|
| Short-Term Investments |
3 098
|
1 770
|
3 550
|
89 323
|
74 425
|
52 830
|
50 251
|
5 034
|
2 000
|
200
|
|
| Total Receivables |
34 853
|
38 633
|
43 060
|
43 034
|
42 427
|
43 511
|
42 780
|
44 306
|
46 167
|
43 251
|
|
| Accounts Receivables |
29 626
|
34 410
|
37 554
|
36 658
|
36 477
|
37 778
|
35 382
|
35 724
|
37 558
|
36 676
|
|
| Other Receivables |
5 227
|
4 223
|
5 506
|
6 376
|
5 950
|
5 732
|
7 398
|
8 582
|
8 609
|
6 574
|
|
| Inventory |
14 386
|
18 027
|
19 270
|
22 006
|
26 886
|
30 730
|
40 693
|
41 404
|
48 347
|
47 436
|
|
| Other Current Assets |
84
|
658
|
578
|
220
|
166
|
178
|
116
|
235
|
4 482
|
6 589
|
|
| Total Current Assets |
52 989
|
60 476
|
79 398
|
171 572
|
158 888
|
147 794
|
140 455
|
103 527
|
102 421
|
105 992
|
|
| PP&E Net |
40 609
|
49 664
|
46 653
|
46 314
|
78 275
|
93 074
|
122 399
|
151 868
|
157 841
|
186 497
|
|
| PP&E Gross |
0
|
49 664
|
46 653
|
46 314
|
78 275
|
93 074
|
122 399
|
151 868
|
157 841
|
186 497
|
|
| Accumulated Depreciation |
0
|
35 949
|
38 795
|
42 510
|
45 276
|
50 073
|
52 395
|
55 473
|
60 014
|
64 554
|
|
| Intangible Assets |
2 167
|
1 986
|
3 384
|
5 319
|
5 480
|
7 975
|
12 837
|
11 990
|
14 402
|
15 751
|
|
| Long-Term Investments |
778
|
1 152
|
9 443
|
16 283
|
16 229
|
20 933
|
24 182
|
72 104
|
68 960
|
69 203
|
|
| Other Long-Term Assets |
897
|
1 315
|
2 673
|
2 892
|
4 162
|
6 804
|
3 624
|
6 476
|
4 762
|
4 568
|
|
| Total Assets |
97 440
N/A
|
114 592
+18%
|
141 551
+24%
|
242 380
+71%
|
263 034
+9%
|
276 579
+5%
|
303 497
+10%
|
345 965
+14%
|
348 386
+1%
|
382 011
+10%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
6 332
|
6 921
|
7 352
|
6 330
|
6 938
|
6 032
|
6 678
|
8 064
|
6 447
|
6 656
|
|
| Accrued Liabilities |
2 195
|
2 102
|
2 303
|
2 598
|
2 613
|
2 926
|
1 723
|
2 726
|
2 929
|
3 033
|
|
| Short-Term Debt |
7 691
|
1 751
|
1 730
|
469
|
1 064
|
1 000
|
8 397
|
10 445
|
3 438
|
2 000
|
|
| Current Portion of Long-Term Debt |
5 191
|
8 028
|
21 102
|
2 612
|
2 618
|
2 603
|
1 148
|
1 523
|
21 496
|
2 768
|
|
| Other Current Liabilities |
12 657
|
15 293
|
16 226
|
17 619
|
20 424
|
21 677
|
22 899
|
21 947
|
21 815
|
17 368
|
|
| Total Current Liabilities |
34 066
|
34 095
|
48 713
|
29 628
|
33 658
|
34 237
|
40 845
|
44 704
|
56 126
|
31 826
|
|
| Long-Term Debt |
26 389
|
21 155
|
6 214
|
1 568
|
1 773
|
897
|
1 230
|
22 132
|
1 599
|
24 359
|
|
| Deferred Income Tax |
1 279
|
1 464
|
1 213
|
457
|
0
|
314
|
504
|
588
|
0
|
4 998
|
|
| Minority Interest |
0
|
0
|
358
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 977
|
2 394
|
4 113
|
5 341
|
7 272
|
8 750
|
9 018
|
10 143
|
12 676
|
11 651
|
|
| Total Liabilities |
63 711
N/A
|
59 108
-7%
|
60 611
+3%
|
36 994
-39%
|
42 702
+15%
|
44 198
+4%
|
51 596
+17%
|
77 568
+50%
|
70 401
-9%
|
72 835
+3%
|
|
| Equity | |||||||||||
| Common Stock |
3 706
|
4 872
|
6 059
|
8 100
|
8 100
|
8 100
|
8 886
|
8 886
|
8 886
|
8 886
|
|
| Retained Earnings |
28 211
|
45 958
|
69 506
|
92 398
|
115 697
|
123 421
|
143 064
|
159 224
|
171 695
|
184 731
|
|
| Additional Paid In Capital |
1 800
|
2 495
|
3 200
|
105 243
|
105 246
|
105 246
|
104 459
|
104 459
|
104 459
|
104 459
|
|
| Unrealized Security Profit/Loss |
11
|
2 160
|
2 174
|
2 142
|
2 142
|
6 467
|
6 409
|
6 745
|
3 861
|
22 017
|
|
| Treasury Stock |
0
|
0
|
0
|
2 497
|
10 853
|
10 853
|
10 918
|
10 918
|
10 918
|
10 918
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
33 729
N/A
|
55 485
+65%
|
80 940
+46%
|
205 386
+154%
|
220 332
+7%
|
232 382
+5%
|
251 901
+8%
|
268 397
+7%
|
277 985
+4%
|
309 176
+11%
|
|
| Total Liabilities & Equity |
97 440
N/A
|
114 592
+18%
|
141 551
+24%
|
242 380
+71%
|
263 034
+9%
|
276 579
+5%
|
303 497
+10%
|
345 965
+14%
|
348 386
+1%
|
382 011
+10%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
8
|
11
|
13
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
|