DreamCIS, Inc. (KOSDAQ:223250)

DreamCIS 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	34,770	22,663	5,804	8,950	3,492	4,166
Short-Term Investments	2,000	3,278	9,445	14,009	29,000	27,536
Trading Asset Securities	-	5,033	5,828	31.82	-	-
Cash & Short-Term Investments	36,770	30,974	21,077	22,990	32,492	31,703
Cash Growth	78.46%	46.95%	-8.32%	-29.24%	2.49%	179.03%
Accounts Receivable	10,749	15,010	5,998	7,602	4,935	3,504
Other Receivables	1,697	2,919	1,886	1,780	1,738	278.5
Receivables	13,096	18,580	7,884	9,382	6,673	3,782
Inventory	376.11	339.01	642.76	4.32	-	-
Prepaid Expenses	1,147	1,071	403.47	437.41	608.15	314.65
Other Current Assets	16,370	15,537	12,101	8,948	6,663	7,332
Total Current Assets	67,759	66,500	42,108	41,762	46,436	43,132
Property, Plant & Equipment	4,917	5,264	5,415	5,822	4,799	1,128
Long-Term Investments	16,568	16,087	14,351	3,752	3,524	2,528
Goodwill	25,223	25,223	21,703	21,703	-	-
Other Intangible Assets	2,682	2,916	3,212	2,816	304.2	249.49
Long-Term Deferred Tax Assets	1,775	1,873	1,212	953.74	1,127	1,478
Other Long-Term Assets	713.56	675.41	625.48	1,157	514.68	78.51
Total Assets	119,638	118,538	88,627	77,966	56,705	48,593
Accrued Expenses	1,736	2,165	2,142	1,472	1,093	906.76
Short-Term Debt	800	800	800	1,290	-	-
Current Portion of Leases	1,203	1,213	1,118	966.29	668.63	516.95
Current Income Taxes Payable	928.34	965.42	485.62	446.21	579.58	27.12
Other Current Liabilities	34,381	33,585	23,635	19,686	13,281	10,316
Total Current Liabilities	39,048	38,728	28,181	23,860	15,622	11,767
Long-Term Leases	1,367	1,755	2,374	3,175	2,840	338.47
Other Long-Term Liabilities	959.37	1,377	1,012	411.38	262.88	27.53
Total Liabilities	41,930	41,983	31,696	27,524	18,726	12,133
Common Stock	11,900	11,900	11,855	2,963	2,830	2,783
Additional Paid-In Capital	15,193	15,193	14,901	23,844	20,943	20,083
Retained Earnings	30,585	29,736	24,428	20,716	16,332	13,103
Treasury Stock	-	-	-	-2,093	-2,556	-
Comprehensive Income & Other	11,214	11,132	3,724	3,527	431.03	491.46
Total Common Equity	68,893	67,961	54,909	48,956	37,980	36,460
Minority Interest	8,815	8,594	2,022	1,486	-	-
Shareholders' Equity	77,707	76,555	56,931	50,442	37,980	36,460
Total Liabilities & Equity	119,638	118,538	88,627	77,966	56,705	48,593
Total Debt	3,370	3,768	4,291	5,431	3,509	855.43
Net Cash (Debt)	33,400	27,206	16,786	17,559	28,983	30,847
Net Cash Growth	100.18%	62.08%	-4.40%	-39.42%	-6.04%	195.24%
Net Cash Per Share	1406.12	1144.75	716.32	772.38	1284.26	1511.72
Filing Date Shares Outstanding	23.8	23.8	23.71	23.05	21.84	22.26
Total Common Shares Outstanding	23.8	23.8	23.71	23.05	21.84	22.26
Working Capital	28,712	27,772	13,928	17,902	30,814	31,365
Book Value Per Share	2894.73	2855.60	2315.91	2124.12	1739.31	1637.67
Tangible Book Value	40,987	39,822	29,993	24,437	37,676	36,211
Tangible Book Value Per Share	1722.20	1673.26	1265.05	1060.28	1725.38	1626.46
Land	106.04	106.04	106.04	106.04	-	-
Buildings	384.24	384.24	384.24	384.24	-	-
Machinery	2,082	2,167	1,885	1,495	1,305	2,241
Construction In Progress	294.19	204.19	121.09	-	-	-

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