Bonne Co., Ltd. (KOSDAQ:226340)

Bonne Balance Sheet

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	17,157	8,121	4,837	9,754	25,642
Short-Term Investments	-	5,000	7,292	5,907	4,454
Trading Asset Securities	-	-	598.58	758.3	1,509
Cash & Short-Term Investments	17,157	13,121	12,727	16,419	31,606
Cash Growth	30.76%	3.09%	-22.49%	-48.05%	108.21%
Accounts Receivable	6,405	9,753	9,010	4,551	5,292
Other Receivables	1,145	226.93	308.36	143.21	283.34
Receivables	7,550	10,080	9,356	5,230	5,608
Inventory	4,289	6,162	3,088	2,121	2,741
Prepaid Expenses	965.73	257.39	196.81	382.59	606.39
Other Current Assets	2,195	904.67	954.23	611.17	589.28
Total Current Assets	32,156	30,525	26,322	24,764	41,151
Property, Plant & Equipment	22,655	8,798	8,967	9,195	7,408
Long-Term Investments	5,401	6,686	4,397	3,785	2,624
Goodwill	12,788	16,830	18,345	18,998	-
Other Intangible Assets	5,818	6,725	7,741	8,771	499.48
Other Long-Term Assets	3,793	17,768	17,813	18,033	1,390
Total Assets	82,610	87,333	83,585	83,546	54,464
Accounts Payable	3,707	5,484	4,744	3,723	2,232
Accrued Expenses	568.59	458.8	524.19	505.6	471.71
Short-Term Debt	57	11,402	16,847	17,566	12,041
Current Portion of Long-Term Debt	7,474	13,511	529	224	-
Current Portion of Leases	105.94	51.47	75.38	178.56	70.9
Current Income Taxes Payable	797.15	661.26	257.97	395.8	568.73
Current Unearned Revenue	-	-	38.4	-	-
Other Current Liabilities	2,214	10,076	12,591	13,104	5,944
Total Current Liabilities	14,923	41,644	35,607	35,697	21,329
Long-Term Debt	8,017	49.86	17,846	18,129	-
Long-Term Leases	221.58	47.17	98.64	143.02	94.76
Long-Term Deferred Tax Liabilities	901.48	569.81	181.65	1,317	448.94
Other Long-Term Liabilities	90	140	140	60	-
Total Liabilities	24,601	42,768	53,944	56,444	22,405
Common Stock	4,195	3,521	3,070	3,070	3,070
Additional Paid-In Capital	48,639	26,592	17,007	16,175	20,922
Retained Earnings	-2,942	5,978	5,616	4,279	9,361
Treasury Stock	-0.07	-0.07	-0.07	-0.07	-0.07
Comprehensive Income & Other	-1,193	-1,173	-1,075	-1,118	-828.51
Total Common Equity	48,700	34,918	24,617	22,406	32,525
Minority Interest	4,114	4,767	5,024	4,696	-465.75
Shareholders' Equity	58,009	44,565	29,641	27,102	32,059
Total Liabilities & Equity	82,610	87,333	83,585	83,546	54,464
Total Debt	15,875	25,062	35,396	36,241	12,207
Net Cash (Debt)	1,281	-11,941	-22,669	-19,821	19,399
Net Cash Growth	-	-	-	-	38.11%
Net Cash Per Share	32.31	-366.71	-738.41	-645.66	631.90
Filing Date Shares Outstanding	41.95	35.21	30.7	30.7	30.7
Total Common Shares Outstanding	41.95	35.21	30.7	30.7	30.7
Working Capital	17,233	-11,119	-9,285	-10,933	19,822
Book Value Per Share	1160.83	991.69	801.88	729.84	1059.45
Tangible Book Value	30,094	11,363	-1,469	-5,363	32,025
Tangible Book Value Per Share	717.33	322.70	-47.84	-174.71	1043.18
Land	18,004	6,833	6,833	6,833	6,155
Buildings	4,107	1,869	1,869	1,869	888.04
Machinery	447.57	486.32	492.79	508.48	370.92
Construction In Progress	620	-	-	-	-

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