Silla Sg Co., Ltd. (KOSDAQ:025870)

Silla Sg 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	3,635	451.21	620.83	594.64	1,208	1,759
Short-Term Investments	399	204	155	195	306	310
Cash & Short-Term Investments	4,034	655.21	775.83	789.64	1,514	2,069
Cash Growth	133.26%	-15.55%	-1.75%	-47.84%	-26.83%	-62.23%
Accounts Receivable	2,031	2,038	1,995	2,434	2,119	2,041
Other Receivables	48.92	29.14	25.46	19.2	31.03	112.76
Receivables	2,080	2,067	2,020	2,453	2,150	2,154
Inventory	25,089	17,957	22,456	20,304	16,046	10,508
Prepaid Expenses	157.95	48.77	58.83	66.59	85.78	102.42
Other Current Assets	34.02	108.08	193.66	402.83	945.12	667.51
Total Current Assets	31,395	20,836	25,504	24,016	20,741	15,501
Property, Plant & Equipment	12,178	11,983	15,486	15,463	13,256	14,198
Long-Term Investments	925.38	1,131	996.4	939.24	804.22	991.19
Other Intangible Assets	1,361	960.68	960.68	960.68	960.9	961.51
Other Long-Term Assets	9,925	10,953	6,427	6,476	9,040	9,170
Total Assets	55,784	45,864	49,374	47,855	44,802	40,822
Accounts Payable	2,347	2,708	1,697	1,203	1,462	1,047
Accrued Expenses	1,548	1,033	775.48	723.97	971.51	792.73
Short-Term Debt	19,276	8,027	12,905	11,753	9,708	8,037
Current Portion of Long-Term Debt	7,300	300	3,331	7,425	425	3,125
Current Portion of Leases	371.78	460.67	56.09	18.75	20.16	51.21
Other Current Liabilities	3,275	1,345	1,497	3,299	3,532	830.69
Total Current Liabilities	34,117	13,874	20,261	24,423	16,119	13,884
Long-Term Debt	3,150	10,300	7,600	3,931	11,356	8,781
Long-Term Leases	26.6	172.69	76.37	16.09	8.45	28.61
Pension & Post-Retirement Benefits	-	-	-	-	-	496.63
Long-Term Deferred Tax Liabilities	1,478	1,470	1,591	1,550	1,405	1,024
Other Long-Term Liabilities	913.52	2,684	2,374	253.52	-	2,177
Total Liabilities	39,686	28,500	31,903	30,175	28,889	26,392
Common Stock	2,000	2,000	2,000	2,000	2,000	2,000
Retained Earnings	2,922	4,187	4,295	4,504	2,737	1,254
Comprehensive Income & Other	11,176	11,176	11,176	11,176	11,176	11,176
Shareholders' Equity	16,098	17,363	17,471	17,680	15,913	14,431
Total Liabilities & Equity	55,784	45,864	49,374	47,855	44,802	40,822
Total Debt	30,124	19,260	23,969	23,144	21,518	20,023
Net Cash (Debt)	-26,090	-18,605	-23,193	-22,354	-20,004	-17,954
Net Cash Per Share	-6522.59	-4651.29	-5798.22	-5588.61	-5001.09	-4488.53
Filing Date Shares Outstanding	4	4	4	4	4	4
Total Common Shares Outstanding	4	4	4	4	4	4
Working Capital	-2,722	6,962	5,243	-407.28	4,622	1,617
Book Value Per Share	4024.56	4340.85	4367.75	4420.09	3978.34	3607.63
Tangible Book Value	14,738	16,403	16,510	16,720	14,952	13,469
Tangible Book Value Per Share	3684.39	4100.68	4127.58	4179.92	3738.11	3367.25
Land	5,930	5,930	8,363	8,363	5,723	5,723
Buildings	4,801	4,801	8,663	8,663	7,043	6,987
Machinery	16,189	15,678	15,193	14,401	14,259	14,117
Construction In Progress	-	160.2	-	-	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.