Solborn, Inc. (KOSDAQ:035610)

Solborn 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	30,321	15,491	15,056	33,219	15,736	40,925
Short-Term Investments	2,576	2,973	13,184	-	257.47	109.03
Trading Asset Securities	139,416	139,841	79,961	49,824	71,668	32,301
Cash & Short-Term Investments	172,312	158,304	108,201	83,043	87,661	73,336
Cash Growth	29.76%	46.30%	30.29%	-5.27%	19.54%	12.16%
Accounts Receivable	24,404	25,316	29,767	29,255	26,204	25,472
Other Receivables	338.73	112.47	311.69	281.59	4,848	2,149
Receivables	24,743	25,928	31,681	30,642	31,736	28,305
Inventory	1,168	842.38	1,864	1,714	1,136	2,402
Prepaid Expenses	2,925	3,707	2,415	1,548	1,125	705.48
Other Current Assets	1,198	1,499	1,208	805.26	583.93	1,052
Total Current Assets	202,347	190,281	145,370	117,753	122,242	105,800
Property, Plant & Equipment	12,906	13,483	10,332	17,315	16,926	16,063
Long-Term Investments	96,389	99,927	80,073	51,021	86,179	61,577
Goodwill	780.61	780.61	780.61	780.61	780.61	780.61
Other Intangible Assets	199.18	268.84	414.12	483.61	548.98	259.09
Long-Term Accounts Receivable	13,265	16,618	4,299	529.82	612.97	889.33
Long-Term Deferred Tax Assets	-	-	236.52	4,251	485.49	2,798
Other Long-Term Assets	30,152	29,960	34,065	28,528	28,199	29,535
Total Assets	356,101	351,354	275,836	220,672	256,070	217,808
Accounts Payable	4,594	4,195	5,989	4,922	4,222	4,835
Accrued Expenses	3,806	2,982	2,536	2,984	1,642	1,903
Short-Term Debt	582.5	851.39	881.58	949.21	1,305	1,186
Current Portion of Leases	1,162	1,037	1,142	1,080	1,365	1,190
Current Income Taxes Payable	529.5	2,272	326.91	-	1,162	345.85
Current Unearned Revenue	8,499	7,157	5,368	4,252	3,550	3,328
Other Current Liabilities	19,248	21,810	17,823	15,418	15,576	14,070
Total Current Liabilities	38,421	40,304	34,065	29,605	28,822	26,857
Long-Term Leases	1,168	1,552	1,670	2,198	966.12	1,377
Long-Term Deferred Tax Liabilities	3,235	4,447	-	-	-	44.18
Other Long-Term Liabilities	737.65	671.19	586.22	925.86	787.76	836.05
Total Liabilities	53,994	56,726	44,855	38,247	35,509	32,585
Common Stock	13,673	13,673	13,673	13,673	13,673	13,673
Additional Paid-In Capital	122,908	122,557	122,400	119,468	118,806	118,790
Retained Earnings	86,532	75,165	38,434	551.97	41,253	23,648
Treasury Stock	-13,275	-13,275	-13,230	-13,230	-12,814	-12,814
Comprehensive Income & Other	4,651	8,382	3,459	3,375	680.77	-4,619
Total Common Equity	214,489	206,503	164,737	123,838	161,598	138,678
Minority Interest	87,617	88,125	66,245	58,586	58,963	46,545
Shareholders' Equity	302,107	294,628	230,981	182,424	220,561	185,223
Total Liabilities & Equity	356,101	351,354	275,836	220,672	256,070	217,808
Total Debt	2,912	3,441	3,693	4,227	3,637	3,753
Net Cash (Debt)	169,400	154,864	104,509	78,817	84,025	69,583
Net Cash Growth	31.28%	48.18%	32.60%	-6.20%	20.76%	13.24%
Net Cash Per Share	7602.24	6944.64	4684.23	3521.94	3734.49	3065.20
Filing Date Shares Outstanding	22.29	22.29	25.67	25.67	25.67	25.67
Total Common Shares Outstanding	22.29	22.29	22.31	25.67	22.48	22.48
Working Capital	163,926	149,977	111,304	88,148	93,420	78,943
Book Value Per Share	9623.35	9265.04	7383.72	4824.82	7188.96	6169.30
Tangible Book Value	213,510	205,454	163,542	122,574	160,269	137,638
Tangible Book Value Per Share	9579.39	9217.95	7330.18	4775.56	7129.81	6123.05
Land	5,300	5,300	1,561	7,187	7,187	6,590
Buildings	8,171	8,171	8,752	9,319	9,319	8,406
Machinery	2,859	5,255	2,811	2,545	2,360	1,887

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