Wonik Cube Corp. (KOSDAQ:014190)

Wonik Cube Balance Sheet

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	21,631	30,024	30,719	28,050	38,044	32,100
Short-Term Investments	1,900	1,900	1,500	1,500	1,200	1,000
Cash & Short-Term Investments	23,841	31,924	32,219	29,550	39,244	33,100
Cash Growth	-12.70%	-0.91%	9.03%	-24.70%	18.56%	-13.23%
Accounts Receivable	47,548	46,570	44,464	44,392	45,107	38,892
Other Receivables	356.68	326.97	224.2	762.83	143.02	92.36
Receivables	47,905	46,897	44,688	45,155	45,250	38,985
Inventory	38,395	35,995	28,248	29,441	29,150	19,581
Prepaid Expenses	605.36	227.67	1,501	236.87	145.39	107.41
Other Current Assets	3,155	3,480	1,759	674.63	710.49	794.68
Total Current Assets	113,901	118,523	108,414	105,059	114,499	92,567
Property, Plant & Equipment	40,718	29,855	26,271	26,425	26,786	27,254
Long-Term Investments	32.21	32.27	33.42	33.21	34.63	2.94
Other Intangible Assets	3,728	3,738	3,741	3,571	3,707	4,395
Long-Term Accounts Receivable	-	-	-	755.23	1,440	1,933
Long-Term Deferred Tax Assets	62.88	42.63	-	-	302.14	-
Other Long-Term Assets	967.65	1,175	1,041	953.57	511.76	731.6
Total Assets	159,409	153,367	139,500	136,796	147,279	126,883
Accounts Payable	23,116	23,241	16,205	18,260	17,460	12,708
Accrued Expenses	1,743	1,820	1,613	1,404	2,236	2,102
Short-Term Debt	15,326	16,645	12,828	12,438	26,642	23,594
Current Portion of Leases	307.85	244.93	264.03	388.44	380.87	501.59
Current Income Taxes Payable	138.27	29.69	735.53	-	2,508	146.32
Other Current Liabilities	3,012	2,309	1,452	3,260	1,286	902.48
Total Current Liabilities	43,642	44,289	33,097	35,751	50,513	39,955
Long-Term Debt	6,000	-	-	-	-	-
Long-Term Leases	751.73	731.63	601.81	537.35	486.56	551.08
Long-Term Deferred Tax Liabilities	-	-	257.63	39.33	-	-
Other Long-Term Liabilities	512.38	495.28	334.49	249.69	259.5	210.51
Total Liabilities	51,913	46,490	35,300	37,309	52,532	42,974
Common Stock	17,700	17,700	17,700	17,700	17,700	17,700
Additional Paid-In Capital	44,513	44,513	44,513	44,513	44,513	44,513
Retained Earnings	45,298	44,680	42,002	37,289	32,548	21,712
Treasury Stock	-9.62	-9.62	-9.62	-9.62	-9.62	-9.62
Comprehensive Income & Other	-5.58	-5.53	-4.62	-4.78	-3.61	-6.33
Total Common Equity	107,496	106,877	104,201	99,487	94,747	83,909
Shareholders' Equity	107,496	106,877	104,201	99,487	94,747	83,909
Total Liabilities & Equity	159,409	153,367	139,500	136,796	147,279	126,883
Total Debt	22,386	17,621	13,694	13,364	27,509	24,647
Net Cash (Debt)	1,455	14,303	18,525	16,186	11,735	8,453
Net Cash Growth	-87.33%	-22.79%	14.45%	37.93%	38.82%	-
Net Cash Per Share	41.10	404.09	523.37	457.30	331.54	238.83
Filing Date Shares Outstanding	35.4	35.4	35.4	35.4	35.4	35.4
Total Common Shares Outstanding	35.4	35.4	35.4	35.4	35.4	35.4
Working Capital	70,258	74,234	75,316	69,308	63,986	52,612
Book Value Per Share	3037.02	3019.55	2943.93	2810.76	2676.84	2370.64
Tangible Book Value	103,768	103,139	100,460	95,917	91,040	79,514
Tangible Book Value Per Share	2931.71	2913.94	2838.24	2709.89	2572.12	2246.47
Land	13,208	13,208	13,208	13,207	13,134	13,134
Buildings	17,286	17,286	17,068	17,004	16,783	16,594
Machinery	8,042	8,030	7,632	7,682	7,693	7,291
Construction In Progress	14,766	3,692	101.22	33.94	53.2	75

Source: S&P Global Market Intelligence. Standard template. Financial Sources.