KoMiCo Ltd. (KOSDAQ:183300)

KoMiCo 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	151,921	158,377	126,460	59,738	86,433	78,021
Short-Term Investments	18,501	16,029	25,628	33,062	20,473	17,050
Trading Asset Securities	37,225	9,024	-	1,330	-	-
Cash & Short-Term Investments	207,647	183,430	152,088	94,130	106,906	95,071
Cash Growth	42.61%	20.61%	61.57%	-11.95%	12.45%	11.79%
Accounts Receivable	83,272	65,973	40,005	31,432	29,515	23,871
Other Receivables	7,044	8,352	6,696	6,458	701.13	791.19
Receivables	118,728	77,928	47,387	38,065	30,460	24,838
Inventory	52,775	44,661	34,691	8,451	9,444	11,260
Prepaid Expenses	720.07	779.55	521.61	478.4	350.21	440.95
Other Current Assets	12,763	12,520	1,554	824.2	1,542	880.8
Total Current Assets	392,633	319,319	236,241	141,949	148,702	132,490
Property, Plant & Equipment	451,886	402,925	276,799	213,371	209,488	164,654
Long-Term Investments	24,361	52,040	62,956	19,473	5,489	6,405
Goodwill	910.99	910.99	-	-	-	-
Other Intangible Assets	9,996	9,619	7,290	4,260	4,468	2,923
Long-Term Deferred Tax Assets	5,020	4,378	1,602	1,137	1,003	1,225
Other Long-Term Assets	27,759	9,289	7,605	6,819	6,682	7,189
Total Assets	914,234	800,343	593,903	387,797	376,087	315,096
Accounts Payable	18,341	16,470	8,988	6,873	10,309	8,437
Accrued Expenses	14,380	12,801	7,782	8,523	8,701	10,420
Short-Term Debt	143,840	163,098	82,689	37,661	41,667	26,762
Current Portion of Long-Term Debt	4,069	4,410	7,667	6,476	12,463	-
Current Portion of Leases	3,124	2,176	2,138	1,821	1,710	1,392
Current Income Taxes Payable	13,162	23,744	5,058	5,394	2,887	6,343
Current Unearned Revenue	-	-	-	-	7.13	-
Other Current Liabilities	51,370	53,362	36,656	19,193	10,586	8,955
Total Current Liabilities	248,287	276,059	150,977	85,941	88,332	62,310
Long-Term Debt	241,846	112,715	123,320	19,010	45,689	54,925
Long-Term Leases	5,559	5,217	4,198	4,493	5,673	4,770
Long-Term Deferred Tax Liabilities	8,232	10,870	8,082	8,454	2,101	502.13
Other Long-Term Liabilities	5,323	5,342	3,638	2,310	2,041	15,264
Total Liabilities	526,584	424,624	305,923	130,130	154,069	145,712
Common Stock	5,230	5,230	5,230	5,010	5,010	4,994
Additional Paid-In Capital	2,657	7,297	12,339	71,526	71,526	70,675
Retained Earnings	264,985	249,218	197,030	175,799	138,634	95,958
Treasury Stock	-17,855	-12,913	-2,915	-2,915	-911.21	-911.21
Comprehensive Income & Other	16,435	19,412	-1,757	8,246	7,759	-1,332
Total Common Equity	271,452	268,245	209,928	257,667	222,018	169,384
Minority Interest	116,197	107,473	78,053	-	-	-
Shareholders' Equity	387,649	375,718	287,980	257,667	222,018	169,384
Total Liabilities & Equity	914,234	800,343	593,903	387,797	376,087	315,096
Total Debt	398,438	287,615	220,011	69,461	107,203	87,850
Net Cash (Debt)	-190,791	-104,186	-67,923	24,669	-296.84	7,221
Net Cash Per Share	-18684.10	-10074.60	-6669.45	2476.21	-29.74	797.69
Filing Date Shares Outstanding	10.08	10.17	10.38	9.94	9.98	9.95
Total Common Shares Outstanding	10.08	10.17	10.38	9.94	9.98	9.95
Working Capital	144,346	43,260	85,265	56,008	60,370	70,181
Book Value Per Share	26926.15	26372.60	20222.68	25920.71	22239.57	17023.03
Tangible Book Value	260,545	257,715	202,638	253,407	217,550	166,461
Tangible Book Value Per Share	25844.29	25337.37	19520.44	25492.18	21792.03	16729.24
Land	76,757	59,197	34,756	27,200	22,689	16,994
Buildings	145,993	143,464	117,941	92,109	72,733	64,852
Machinery	220,679	208,243	179,578	104,298	88,579	72,192
Construction In Progress	138,658	113,710	26,904	3,648	46,447	26,685

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