Seojin Automotive Co.,Ltd. (KOSDAQ:122690)

Seojin Automotive 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	74,303	84,316	71,969	37,467	11,355	14,646
Short-Term Investments	7,402	2,900	4,349	810.78	747.06	200.01
Trading Asset Securities	33,784	165.53	163.2	160.9	3	3
Cash & Short-Term Investments	115,489	87,381	76,481	38,438	12,105	14,849
Cash Growth	4.32%	14.25%	98.97%	217.55%	-18.48%	7.81%
Accounts Receivable	320,624	277,951	251,712	253,240	211,338	152,992
Other Receivables	13,752	153.54	48.82	90.6	19.87	11.29
Receivables	338,887	282,740	263,036	257,843	216,132	154,009
Inventory	220,251	209,551	150,652	136,540	125,273	101,578
Prepaid Expenses	16,125	13,855	13,337	13,217	5,329	4,647
Other Current Assets	46,470	55,591	51,396	41,383	28,628	32,161
Total Current Assets	737,222	649,119	554,902	487,421	387,467	307,245
Property, Plant & Equipment	1,099,653	870,653	639,157	512,015	470,215	498,114
Long-Term Investments	8,079	8,249	7,443	9,745	9,550	11,037
Goodwill	6,770	6,770	6,770	5,667	-	-
Other Intangible Assets	10,470	11,051	9,319	7,327	5,514	7,750
Long-Term Accounts Receivable	-	0	-0	0	-0	-0
Long-Term Deferred Tax Assets	1,777	10,759	5,137	6,092	6,681	7,195
Long-Term Deferred Charges	8,210	7,299	6,810	4,058	4,515	5,882
Other Long-Term Assets	18,960	18,042	16,013	14,069	24,272	14,448
Total Assets	1,891,757	1,582,555	1,246,163	1,047,178	911,509	855,318
Accounts Payable	413,357	344,212	297,024	330,067	266,072	279,594
Accrued Expenses	11,581	13,626	12,170	10,759	11,085	10,435
Short-Term Debt	384,806	379,561	192,352	165,203	210,960	250,348
Current Portion of Long-Term Debt	103,288	83,402	97,503	60,591	43,507	31,829
Current Portion of Leases	4,613	3,931	3,736	2,818	1,862	1,697
Current Income Taxes Payable	10,787	8,369	7,479	3,976	4,274	2,137
Current Unearned Revenue	-	-	-	-	200	-
Other Current Liabilities	114,406	122,529	90,931	75,059	59,034	50,048
Total Current Liabilities	1,042,838	955,629	701,193	648,473	596,995	626,088
Long-Term Debt	272,479	247,872	193,617	107,841	54,873	18,690
Long-Term Leases	11,693	11,698	12,906	3,424	1,883	1,196
Long-Term Deferred Tax Liabilities	39,362	23,632	18,013	15,685	9,821	10,017
Other Long-Term Liabilities	8,626	16,139	11,654	17,006	12,363	11,356
Total Liabilities	1,438,435	1,308,207	985,539	834,666	729,528	723,411
Common Stock	10,922	10,922	10,614	10,521	9,771	9,771
Additional Paid-In Capital	48,718	48,718	47,257	47,421	47,661	53,865
Retained Earnings	44,549	31,607	33,963	28,443	17,725	12,668
Treasury Stock	-5,634	-5,634	-5,634	-5,634	-5,634	-5,634
Comprehensive Income & Other	77,417	7,022	2,371	2,359	3,171	-1,856
Total Common Equity	175,972	92,635	88,572	83,110	72,694	68,813
Minority Interest	277,349	181,713	172,052	129,402	108,987	62,793
Shareholders' Equity	453,322	274,348	260,624	212,512	181,981	131,907
Total Liabilities & Equity	1,891,757	1,582,555	1,246,163	1,047,178	911,509	855,318
Total Debt	776,879	726,463	500,113	339,877	313,085	303,760
Net Cash (Debt)	-661,390	-639,082	-423,632	-301,439	-300,981	-288,911
Net Cash Per Share	-25748.61	-24173.44	-15547.24	-14410.99	-14389.08	-14879.03
Filing Date Shares Outstanding	21.72	21.72	21.1	20.92	19.42	19.42
Total Common Shares Outstanding	21.72	21.72	21.1	20.92	19.42	19.42
Working Capital	-305,615	-306,510	-146,291	-161,052	-209,528	-318,843
Book Value Per Share	8101.68	4264.86	4196.87	3973.27	3743.78	3543.92
Tangible Book Value	158,732	74,814	72,482	70,117	67,180	61,064
Tangible Book Value Per Share	7307.95	3444.41	3434.50	3352.09	3459.81	3144.81
Land	349,579	152,782	162,576	144,911	135,975	145,515
Buildings	165,721	101,440	162,961	125,852	115,054	109,082
Machinery	972,218	290,925	680,478	794,763	773,292	751,839
Construction In Progress	319,651	310,424	84,684	57,007	16,132	24,664

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.