ISU Abxis Co., Ltd. (KOSDAQ:086890)

ISU Abxis 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	17,103	24,945	96,330	21,095	14,347	11,464
Short-Term Investments	3,348	3,741	23,008	34,862	25,283	6,004
Cash & Short-Term Investments	20,451	28,686	119,338	55,957	39,630	17,468
Cash Growth	-34.71%	-75.96%	113.27%	41.20%	126.88%	-44.49%
Accounts Receivable	25,145	21,212	17,899	11,926	9,915	7,098
Other Receivables	414.95	666.82	1,387	1,433	547.07	230.27
Receivables	25,560	21,879	19,286	13,359	10,462	7,328
Inventory	35,955	33,063	20,122	8,022	18,083	20,396
Prepaid Expenses	384.15	151.68	68.51	103.7	525.82	1,821
Other Current Assets	103.24	523.83	235.58	332.31	115.26	84.69
Total Current Assets	82,453	84,303	159,050	77,774	68,817	47,098
Property, Plant & Equipment	21,389	21,703	16,879	15,914	16,238	18,007
Long-Term Investments	11,822	5,613	4,283	22,365	50,400	-
Other Intangible Assets	606.3	638.48	464.59	457.09	604	719.59
Long-Term Deferred Tax Assets	20,558	20,217	-	-	-	-
Long-Term Deferred Charges	31,574	27,364	25,316	20,063	14,319	15,354
Other Long-Term Assets	160.3	137.23	487.23	339.65	353.14	68.74
Total Assets	168,817	160,231	206,738	137,271	151,091	82,747
Accounts Payable	1,284	2,962	4,949	1,863	1,220	1,280
Accrued Expenses	482.64	455.28	384.21	258.63	227.49	270.15
Short-Term Debt	26,532	14,663	48,119	30,440	-	-
Current Portion of Long-Term Debt	-	26,526	64,435	-	-	-
Current Portion of Leases	640.32	629.32	365.11	763.34	675.09	661.41
Other Current Liabilities	24,983	6,654	5,591	35,270	3,714	4,540
Total Current Liabilities	54,063	51,890	123,844	68,595	5,836	6,751
Long-Term Debt	-	-	-	-	23,097	23,584
Long-Term Leases	2,148	2,051	335.06	367.96	924.51	1,437
Long-Term Deferred Tax Liabilities	-	-	244.66	244.66	244.66	3,126
Other Long-Term Liabilities	300.35	278.27	72.37	0	45,456	-0
Total Liabilities	61,712	59,368	129,551	72,860	79,141	39,173
Common Stock	18,531	17,952	17,306	16,591	16,591	14,132
Additional Paid-In Capital	180,674	175,481	167,040	157,763	157,763	132,858
Retained Earnings	-95,123	-95,593	-110,182	-112,968	-105,428	-106,441
Comprehensive Income & Other	3,024	3,024	3,024	3,024	3,024	3,024
Shareholders' Equity	107,106	100,863	77,188	64,411	71,950	43,574
Total Liabilities & Equity	168,817	160,231	206,738	137,271	151,091	82,747
Total Debt	29,320	43,870	113,255	31,572	24,696	25,682
Net Cash (Debt)	-8,869	-15,185	6,083	24,386	14,934	-8,214
Net Cash Growth	-	-	-75.05%	63.29%	-	-
Net Cash Per Share	-202.16	-352.43	181.82	734.89	464.10	-301.74
Filing Date Shares Outstanding	37.06	35.9	34.61	33.18	33.18	28.26
Total Common Shares Outstanding	37.06	35.9	34.61	33.18	33.18	28.26
Working Capital	28,390	32,412	35,206	9,179	62,980	40,347
Book Value Per Share	2889.88	2809.32	2230.13	1941.10	2168.31	1541.65
Tangible Book Value	106,500	100,225	76,723	63,954	71,346	42,855
Tangible Book Value Per Share	2873.52	2791.54	2216.71	1927.32	2150.10	1516.19
Land	1,718	1,718	1,718	1,718	1,718	1,718
Buildings	10,774	10,774	10,774	10,774	10,774	10,774
Machinery	8,733	8,536	3,581	3,849	3,849	3,849
Construction In Progress	194.11	29.64	303.16	-	-	-

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