Sunjin Beauty Science Co.Ltd (KOSDAQ:086710)

KOSDAQ:086710 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	15,764	11,081	9,515	10,478	13,801	11,922
Trading Asset Securities	-	-	-	1,021	-	-
Cash & Short-Term Investments	15,764	11,081	9,515	11,499	13,801	11,922
Cash Growth	29.31%	16.46%	-17.25%	-16.68%	15.76%	43.81%
Accounts Receivable	13,639	12,275	12,261	9,952	9,888	10,279
Other Receivables	2,076	1,757	1,338	21,630	1,272	1,209
Receivables	15,715	14,032	13,599	31,582	11,160	11,488
Inventory	23,334	20,245	15,887	12,881	10,404	9,616
Prepaid Expenses	-	449.84	638.47	449.4	502.05	753.94
Other Current Assets	1,650	820.99	199.48	392.39	213.65	16.53
Total Current Assets	56,463	46,629	39,839	56,803	36,080	33,797
Property, Plant & Equipment	114,384	101,709	81,208	74,942	63,116	55,425
Long-Term Investments	3,351	2,950	2,693	2,248	2,530	2,581
Other Intangible Assets	1,231	603.06	627.59	667.56	694.47	766.08
Long-Term Deferred Tax Assets	1,579	1,066	510.84	337.4	1,297	242.83
Other Long-Term Assets	1,062	1,028	894.07	512.1	3,840	56.41
Total Assets	178,180	154,084	125,772	135,571	107,618	93,165
Accounts Payable	-	4,660	3,889	4,947	2,407	3,084
Accrued Expenses	-	3,586	3,226	4,913	2,626	3,108
Short-Term Debt	22,537	12,500	12,200	7,700	6,514	9,000
Current Portion of Long-Term Debt	15,178	15,466	5,054	9,172	2,875	5,717
Current Portion of Leases	36.41	14.14	-	-	5.05	4.77
Current Income Taxes Payable	-	699.61	573.56	3,488	147.86	-
Current Unearned Revenue	-	-	-	-	0.12	-
Other Current Liabilities	20,054	3,649	1,981	2,372	2,103	4,377
Total Current Liabilities	57,805	40,574	26,924	32,591	16,678	25,291
Long-Term Debt	31,069	28,259	23,625	33,916	40,688	33,663
Long-Term Leases	102.1	43.82	-	-	0.87	5.93
Other Long-Term Liabilities	437.48	500.87	531.63	517.05	443.29	211.68
Total Liabilities	91,411	71,265	52,936	68,704	59,039	60,361
Common Stock	6,102	6,102	6,102	6,102	3,058	2,418
Additional Paid-In Capital	12,849	12,849	12,849	12,849	15,919	2,268
Retained Earnings	65,304	61,334	52,693	47,320	27,809	26,715
Treasury Stock	-1,244	-1,244	-1,244	-1,244	-189.51	-189.51
Comprehensive Income & Other	91.11	-144.47	-537.33	-462.08	-135.17	-252.63
Total Common Equity	83,101	78,896	69,862	64,564	46,461	30,960
Minority Interest	3,668	3,923	2,974	2,303	2,117	1,844
Shareholders' Equity	86,769	82,819	72,836	66,867	48,578	32,804
Total Liabilities & Equity	178,180	154,084	125,772	135,571	107,618	93,165
Total Debt	68,923	56,282	40,878	50,788	50,082	48,390
Net Cash (Debt)	-53,159	-45,201	-31,363	-39,289	-36,281	-36,468
Net Cash Per Share	-4426.10	-3763.56	-2611.34	-3242.66	-3016.42	-3792.78
Filing Date Shares Outstanding	12.01	12.01	12.01	12.01	6.09	9.62
Total Common Shares Outstanding	12.01	12.01	12.01	12.01	12.18	9.62
Working Capital	-1,342	6,054	12,915	24,212	19,402	8,506
Book Value Per Share	6919.16	6569.02	5816.83	5375.73	3816.05	3219.86
Tangible Book Value	81,870	78,293	69,234	63,896	45,767	30,193
Tangible Book Value Per Share	6816.68	6518.80	5764.57	5320.15	3759.01	3140.19
Land	7,957	7,957	3,984	3,984	2,704	4,411
Buildings	66,042	50,663	40,429	35,590	26,129	21,089
Machinery	70,481	58,624	53,989	48,896	49,829	45,695
Construction In Progress	1,470	12,797	4,777	4,618	9,390	6,042

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