TSE Co., Ltd (KOSDAQ:131290)

TSE 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	40,582	45,022	38,626	52,403	29,500	33,606
Short-Term Investments	14,662	37,292	38,139	54,952	53,298	27,969
Cash & Short-Term Investments	55,244	82,313	76,765	107,355	82,798	61,575
Cash Growth	-24.52%	7.23%	-28.49%	29.66%	34.47%	63.98%
Accounts Receivable	108,488	107,371	66,587	67,589	60,906	44,230
Other Receivables	1,233	1,300	706.79	1,887	1,462	683.1
Receivables	110,120	109,062	67,483	69,913	62,728	45,147
Inventory	76,170	62,394	51,567	43,054	36,709	32,788
Prepaid Expenses	5,049	4,663	2,675	2,629	2,215	1,627
Other Current Assets	12,997	10,463	8,855	5,297	7,766	6,217
Total Current Assets	259,581	268,897	207,346	228,247	192,217	147,354
Property, Plant & Equipment	190,048	188,519	184,409	162,102	132,244	118,513
Long-Term Investments	18,861	20,909	22,259	19,417	21,002	14,151
Goodwill	-	7,436	7,436	7,436	7,436	7,436
Other Intangible Assets	17,685	5,427	4,175	3,068	2,765	2,015
Long-Term Deferred Tax Assets	9,985	8,589	6,335	4,310	3,384	2,129
Long-Term Deferred Charges	-	4,628	4,399	4,552	5,605	5,035
Other Long-Term Assets	12,020	8,827	5,926	6,240	6,705	3,994
Total Assets	514,933	519,408	443,121	435,836	371,789	301,073
Accounts Payable	20,349	16,178	9,935	10,977	13,405	10,374
Accrued Expenses	9,268	8,226	7,244	7,058	6,120	5,737
Short-Term Debt	25,000	25,000	25,200	22,900	24,200	22,695
Current Portion of Long-Term Debt	12,500	12,025	1,760	3,052	5,007	3,568
Current Portion of Leases	638.16	599.95	280.32	251.36	319.25	164.45
Current Income Taxes Payable	9,907	14,413	2,740	11,145	15,323	6,548
Other Current Liabilities	12,891	13,383	13,801	16,201	11,245	11,292
Total Current Liabilities	90,553	89,824	60,961	71,584	75,620	60,378
Long-Term Debt	-	625	9,400	8,353	7,303	6,518
Long-Term Leases	1,516	1,462	600.33	631.23	803.83	137.66
Long-Term Deferred Tax Liabilities	722.33	689.19	1,002	1,118	3,706	-
Other Long-Term Liabilities	16,827	17,012	14,811	20,175	10,319	4,234
Total Liabilities	114,560	114,778	90,925	105,060	101,611	76,156
Common Stock	5,531	5,531	5,531	5,531	5,531	5,531
Additional Paid-In Capital	42,849	42,849	40,538	31,212	28,063	26,783
Retained Earnings	295,104	296,315	246,486	252,170	207,327	164,992
Treasury Stock	-6,867	-6,867	-9,382	-2,748	-4,916	-5,277
Comprehensive Income & Other	3,187	4,943	10,146	3,695	4,049	3,070
Total Common Equity	339,804	342,772	293,319	289,860	240,054	195,099
Minority Interest	55,616	56,927	54,505	40,915	30,125	29,819
Shareholders' Equity	400,374	404,630	352,196	330,776	270,179	224,917
Total Liabilities & Equity	514,933	519,408	443,121	435,836	371,789	301,073
Total Debt	39,655	39,712	37,241	35,187	37,633	33,084
Net Cash (Debt)	15,590	42,602	39,525	72,168	45,165	28,491
Net Cash Growth	-59.87%	7.79%	-45.23%	59.79%	58.52%	309.49%
Net Cash Per Share	1448.48	3967.51	3690.22	6683.77	4245.73	2723.10
Filing Date Shares Outstanding	10.79	10.79	10.68	10.88	10.65	10.61
Total Common Shares Outstanding	10.79	10.79	10.68	10.86	10.65	10.61
Working Capital	169,028	179,073	146,385	156,663	116,597	86,976
Book Value Per Share	31505.60	31780.74	27452.87	26686.16	22550.16	18380.01
Tangible Book Value	322,120	329,909	281,707	279,356	229,853	185,648
Tangible Book Value Per Share	29865.95	30588.13	26366.12	25719.08	21591.93	17489.63
Land	-	22,908	22,593	18,632	18,350	14,787
Buildings	-	61,894	60,389	39,245	38,071	32,795
Machinery	-	267,032	237,458	216,038	215,578	192,709
Construction In Progress	-	6,591	13,604	25,631	1,871	13,591

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