NDFOS Co., Ltd. (KOSDAQ:238090)

NDFOS 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	16,967	13,925	7,704	15,447	75,647	41,145
Short-Term Investments	-	-	15,033	0	146.77	3,576
Trading Asset Securities	5,844	12,337	22,083	47,643	50,970	28,939
Cash & Short-Term Investments	22,811	26,263	44,819	63,090	126,763	73,661
Cash Growth	-38.73%	-41.40%	-28.96%	-50.23%	72.09%	42.36%
Accounts Receivable	6,177	6,596	8,035	6,013	7,996	11,821
Other Receivables	1,513	739.71	992.14	218.47	1,161	544.21
Receivables	13,427	9,043	12,505	13,563	16,300	14,738
Inventory	16,947	19,505	22,928	27,904	36,776	14,608
Prepaid Expenses	409.66	561.65	642.18	380.81	689.45	729.47
Other Current Assets	435.29	970.39	1,814	1,662	7,673	2,593
Total Current Assets	54,030	56,342	82,708	106,599	188,202	106,330
Property, Plant & Equipment	13,795	14,010	12,694	15,425	17,628	16,828
Long-Term Investments	13,625	9,194	20,521	29,593	568.04	16,313
Goodwill	-	-	848.46	3,416	4,010	594.9
Other Intangible Assets	2,796	2,814	2,085	2,418	5,753	2,370
Long-Term Accounts Receivable	-	-	-	-0	0	-
Long-Term Deferred Tax Assets	4,849	4,849	5,213	8,443	3,390	1,592
Long-Term Deferred Charges	-	-	-	-	1,448	1,601
Other Long-Term Assets	15,492	14,662	11,600	7,113	10,899	28,090
Total Assets	108,470	105,878	141,123	173,006	231,899	174,721
Accounts Payable	684.94	1,751	1,681	1,484	3,424	4,530
Accrued Expenses	684.78	763.44	754.61	840.96	2,451	1,375
Short-Term Debt	5,250	-	-	11,099	2,537	12,848
Current Portion of Long-Term Debt	-	5,340	360	6,510	9,360	610
Current Portion of Leases	907.05	817	578.27	797.71	694.56	517.16
Current Income Taxes Payable	-	-	171.3	-	3,821	2,312
Current Unearned Revenue	5.5	2.7	195.23	1.48	2.53	-
Other Current Liabilities	5,540	5,646	6,282	11,041	29,933	4,501
Total Current Liabilities	13,072	14,320	10,023	31,773	52,223	26,694
Long-Term Debt	-	-	5,340	142.03	6,510	7,630
Long-Term Leases	957.97	980.53	717.5	722.92	1,365	673.72
Long-Term Deferred Tax Liabilities	-	-	-	5.62	1,085	352.17
Other Long-Term Liabilities	191.37	195.22	154.71	89.99	86.86	56.71
Total Liabilities	14,334	15,627	16,310	32,814	61,958	36,071
Common Stock	12,206	12,206	12,206	12,206	12,019	11,032
Additional Paid-In Capital	107,576	105,965	106,595	106,240	110,768	97,175
Retained Earnings	-22,556	-26,428	4,597	22,374	41,917	27,778
Treasury Stock	-3,158	-3,158	-	-4,004	-3,943	-3,961
Comprehensive Income & Other	-21.09	1,589	1,064	1,644	1,428	1,165
Total Common Equity	94,047	90,175	124,463	138,460	162,188	133,189
Minority Interest	88.92	75.32	350.46	1,732	7,753	5,461
Shareholders' Equity	94,136	90,250	124,813	140,192	169,941	138,650
Total Liabilities & Equity	108,470	105,878	141,123	173,006	231,899	174,721
Total Debt	7,115	7,138	6,996	19,271	20,467	22,279
Net Cash (Debt)	15,696	19,125	37,823	43,819	106,297	51,382
Net Cash Growth	-48.13%	-49.44%	-13.68%	-58.78%	106.88%	341.57%
Net Cash Per Share	688.56	832.49	1606.68	1869.59	4499.90	2370.16
Filing Date Shares Outstanding	22.76	22.76	23.54	23.54	23.17	21.64
Total Common Shares Outstanding	22.76	22.76	23.54	23.54	23.17	21.64
Working Capital	40,958	42,022	72,685	74,826	135,980	79,636
Book Value Per Share	4132.00	3961.91	5286.99	5881.57	6998.86	6154.98
Tangible Book Value	91,250	87,361	121,529	132,626	152,425	130,224
Tangible Book Value Per Share	4009.14	3838.28	5162.38	5633.75	6577.56	6017.98
Land	1,978	1,978	1,433	1,481	1,481	1,481
Buildings	7,644	7,644	7,123	7,345	7,359	7,359
Machinery	5,780	5,779	6,319	8,506	12,960	12,666
Construction In Progress	510.97	510.97	191.1	101.43	726.2	93

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