APRO Co., Ltd (KOSDAQ:262260)

APRO 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	38,437	13,145	14,764	25,321	10,329	15,070
Short-Term Investments	335.96	385.45	-	466.96	12,000	14,132
Cash & Short-Term Investments	38,773	13,531	14,764	25,788	22,329	29,203
Cash Growth	182.09%	-8.36%	-42.75%	15.50%	-23.54%	106.45%
Accounts Receivable	21,284	44,755	25,920	13,636	23,769	2,921
Other Receivables	161.95	143.43	1,442	7,118	2,052	752.51
Receivables	22,636	45,919	28,383	21,988	27,455	4,841
Inventory	59,658	79,744	52,214	30,485	8,103	1,948
Prepaid Expenses	4,123	6,282	5,866	300.62	164.56	79.44
Other Current Assets	111,663	106,878	73,539	25,520	15,615	21,822
Total Current Assets	236,852	252,354	174,767	104,082	73,666	57,893
Property, Plant & Equipment	127,976	127,541	64,289	28,757	21,489	14,911
Long-Term Investments	6,079	6,069	4,378	2,818	1,978	742.94
Other Intangible Assets	1,877	1,895	1,463	1,447	877.73	298.34
Long-Term Deferred Tax Assets	2,324	2,111	824.89	2,024	1,463	-
Other Long-Term Assets	24,764	24,649	674.02	1,109	613.6	174.82
Total Assets	399,904	414,653	246,397	140,254	100,129	74,146
Accounts Payable	114,989	115,434	76,437	44,305	38,946	13,772
Accrued Expenses	686.57	1,436	2,337	197.14	162.06	156.48
Short-Term Debt	53,297	63,523	30,160	-	-	-
Current Portion of Long-Term Debt	-	-	-	-	-	240
Current Portion of Leases	1,400	1,416	284.02	150.25	283.29	124.98
Current Income Taxes Payable	1,823	671.92	1,151	-	62.93	-
Other Current Liabilities	70,774	75,661	52,633	34,108	1,207	614.48
Total Current Liabilities	242,969	258,142	163,001	78,760	40,661	14,907
Long-Term Debt	60,843	60,843	10,000	1,293	-	-
Long-Term Leases	345.43	667.19	505.08	69.95	122.51	202.28
Long-Term Deferred Tax Liabilities	-	-	-	-	-	481.07
Other Long-Term Liabilities	1,250	1,250	-	209.46	-	-0
Total Liabilities	305,408	320,903	173,507	80,332	40,783	15,591
Common Stock	7,234	7,234	7,231	7,220	3,533	3,440
Additional Paid-In Capital	45,322	45,322	45,454	45,351	47,033	45,113
Retained Earnings	19,701	18,278	14,621	2,130	3,659	4,100
Treasury Stock	-876.37	-825.57	-897.05	-541.38	-880.59	-68.9
Comprehensive Income & Other	7,025	7,024	6,110	5,660	5,827	5,808
Total Common Equity	78,405	77,033	72,519	59,820	59,172	58,393
Minority Interest	-5,178	-3,970	-261.15	101.83	173.45	162.25
Shareholders' Equity	94,496	93,750	72,891	59,922	59,345	58,555
Total Liabilities & Equity	399,904	414,653	246,397	140,254	100,129	74,146
Total Debt	115,885	126,449	40,949	1,513	405.8	567.26
Net Cash (Debt)	-77,113	-112,919	-26,185	24,275	21,923	28,635
Net Cash Growth	-	-	-	10.73%	-23.44%	142.72%
Net Cash Per Share	-5355.38	-7836.69	-1817.40	1691.69	1595.98	2453.56
Filing Date Shares Outstanding	14.36	14.37	14.4	14.41	7.04	13.76
Total Common Shares Outstanding	14.36	14.37	14.4	14.41	7.04	13.76
Working Capital	-6,117	-5,788	11,765	25,322	33,005	42,986
Book Value Per Share	5459.60	5359.57	5036.91	4152.60	8402.20	4244.51
Tangible Book Value	76,528	75,138	71,056	58,373	58,294	58,094
Tangible Book Value Per Share	5328.89	5227.73	4935.29	4052.16	8277.57	4222.82
Land	32,497	32,497	11,225	10,536	8,765	9,084
Buildings	29,252	29,252	9,399	9,393	9,056	2,755
Machinery	7,575	7,104	6,618	6,692	6,037	1,461
Construction In Progress	-	59,616	41,102	6,213	147.82	3,571

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