MS Autotech Co.,Ltd (KOSDAQ:123040)

MS Autotech Co.,Ltd 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	151,105	273,023	258,057	142,933	120,542	98,851
Short-Term Investments	85,925	46,139	17,163	20,095	21,958	9,246
Cash & Short-Term Investments	237,030	319,162	275,219	163,028	142,501	108,098
Cash Growth	-19.89%	15.97%	68.82%	14.41%	31.83%	47.10%
Accounts Receivable	216,927	249,234	253,489	255,395	209,621	114,249
Other Receivables	12,505	11,940	3,915	13,077	4,248	8,762
Receivables	229,549	261,288	270,054	271,847	215,142	123,724
Inventory	147,863	155,825	182,222	230,479	177,864	108,314
Prepaid Expenses	11,252	3,605	21,347	22,853	9,169	8,696
Other Current Assets	126,764	84,276	97,817	68,843	38,381	34,419
Total Current Assets	752,458	824,155	846,659	757,051	583,058	383,251
Property, Plant & Equipment	770,614	828,647	704,819	710,979	644,421	594,191
Long-Term Investments	27,333	8,202	26,663	25,495	30,131	11,966
Goodwill	720.38	720.38	720.38	720.38	720.38	720.38
Other Intangible Assets	3,381	2,648	1,518	4,771	4,953	4,509
Long-Term Accounts Receivable	1,387	-	-	-	-	-
Long-Term Deferred Tax Assets	18,370	17,155	8,573	-	-	1,916
Other Long-Term Assets	53,410	59,057	74,325	37,132	34,449	22,077
Total Assets	1,628,247	1,740,985	1,665,142	1,542,201	1,308,408	1,025,311
Accounts Payable	164,659	176,699	193,039	158,401	174,711	87,468
Accrued Expenses	9,788	8,023	7,875	8,734	7,963	7,628
Short-Term Debt	251,875	235,920	294,617	274,196	167,518	364,639
Current Portion of Long-Term Debt	40,167	151,523	158,337	107,709	157,973	-
Current Portion of Leases	12,018	13,914	10,755	11,346	6,040	-
Current Income Taxes Payable	5,726	20,291	13,999	19,691	8,451	9,846
Current Unearned Revenue	-	-	-	-	-	0.48
Other Current Liabilities	161,125	131,477	150,467	167,635	119,457	124,819
Total Current Liabilities	645,357	737,847	829,089	747,713	642,112	594,401
Long-Term Debt	323,655	170,780	120,831	218,134	254,884	165,378
Long-Term Leases	-	92,802	78,049	75,769	35,264	-
Long-Term Unearned Revenue	-	-	1,782	-	-	-
Long-Term Deferred Tax Liabilities	32,081	36,637	20,538	18,310	10,298	8,525
Other Long-Term Liabilities	5,591	6,270	27,270	2,349	1,947	970.73
Total Liabilities	1,024,916	1,061,688	1,095,888	1,080,294	961,517	788,151
Common Stock	31,314	34,586	22,829	21,824	21,802	17,364
Additional Paid-In Capital	68,037	148,048	72,824	62,621	142,432	93,153
Retained Earnings	98,902	82,822	81,770	70,036	-54,566	-89,292
Treasury Stock	-30,740	-57,174	-387.95	-387.95	-387.95	-387.95
Comprehensive Income & Other	55,477	88,052	33,507	29,980	30,100	26,824
Total Common Equity	222,989	296,333	210,542	184,074	139,381	47,662
Minority Interest	380,342	382,964	358,711	277,834	207,510	189,498
Shareholders' Equity	603,331	679,298	569,253	461,907	346,891	237,160
Total Liabilities & Equity	1,628,247	1,740,985	1,665,142	1,542,201	1,308,408	1,025,311
Total Debt	627,714	664,939	662,590	687,155	621,678	530,017
Net Cash (Debt)	-390,684	-345,777	-387,371	-524,126	-479,178	-421,919
Net Cash Per Share	-7205.09	-6963.83	-8475.55	-11467.93	-13505.69	-12316.47
Filing Date Shares Outstanding	54.98	55.02	45.59	43.58	43.54	34.66
Total Common Shares Outstanding	54.98	55.02	45.59	43.58	43.54	34.66
Working Capital	107,101	86,308	17,570	9,338	-59,054	-211,150
Book Value Per Share	4055.96	5385.85	4617.78	4223.48	3201.22	1375.01
Tangible Book Value	218,888	292,965	208,304	178,582	133,708	42,432
Tangible Book Value Per Share	3981.36	5324.62	4568.70	4097.49	3070.93	1224.15
Land	262,676	262,364	211,460	214,728	213,650	213,353
Buildings	192,211	195,464	176,019	187,634	160,742	131,953
Machinery	725,320	762,014	674,754	581,640	535,828	655,654
Construction In Progress	20,432	20,700	49,289	22,541	40,115	53,364

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