IL Science Co., Ltd. (KOSDAQ: 307180)
3,130.00
-40.00 (-1.26%)
Sep 11, 2024, 9:00 AM KST
IL Science Balance Sheet
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 |
---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 |
Cash & Equivalents | 2,573 | 8,041 | 1,080 | 7,052 | 2,405 | 6,857 |
Short-Term Investments | 4,372 | 2,000 | 2,000 | 1,000 | 3,000 | - |
Cash & Short-Term Investments | 6,945 | 10,041 | 3,080 | 8,052 | 5,405 | 6,857 |
Cash Growth | 120.78% | 226.03% | -61.75% | 48.97% | -21.17% | - |
Accounts Receivable | 21,863 | 9,867 | 20,044 | 20,134 | 6,510 | 8,459 |
Other Receivables | 649.4 | 452.63 | 332.76 | 543.67 | 116.22 | 0.55 |
Receivables | 26,146 | 13,134 | 21,523 | 21,417 | 6,903 | 8,480 |
Inventory | 8,921 | 4,736 | 4,809 | 5,702 | 1,360 | 565.52 |
Prepaid Expenses | 197.06 | 231.78 | 353.66 | 259.51 | 160.39 | 19.44 |
Other Current Assets | 1,142 | 1,655 | 1,669 | 7,436 | 1,640 | 499.47 |
Total Current Assets | 43,351 | 29,798 | 31,435 | 42,867 | 15,468 | 16,421 |
Property, Plant & Equipment | 63,690 | 35,183 | 33,121 | 24,522 | 18,802 | 10,134 |
Long-Term Investments | 7,588 | 7,897 | 3,425 | 1,134 | 730.91 | 376.93 |
Goodwill | 7,401 | - | - | 359.03 | 848.25 | - |
Other Intangible Assets | 807.09 | 707.54 | 547.79 | 896.21 | 1,802 | 136.17 |
Long-Term Deferred Tax Assets | 203.3 | 636.11 | 515.15 | 56.6 | 2.86 | 23.09 |
Long-Term Deferred Charges | 24.26 | 27.17 | 33 | 38.82 | 44.64 | 50.46 |
Other Long-Term Assets | 5,719 | 5,099 | 3,643 | 2,885 | 2,281 | 73.29 |
Total Assets | 128,829 | 79,398 | 72,782 | 72,860 | 40,167 | 27,215 |
Accounts Payable | 10,076 | 6,320 | 7,587 | 10,417 | 2,639 | 3,446 |
Accrued Expenses | 1,318 | 377.56 | 339.79 | 278.44 | 185.44 | 79.96 |
Short-Term Debt | 44,486 | 33,182 | 21,420 | 15,225 | 11,227 | 2,879 |
Current Portion of Long-Term Debt | 18,570 | 5,953 | 357.28 | 5,869 | 250 | - |
Current Portion of Leases | 428.58 | 748.45 | 1,648 | 233.99 | 220.69 | 116.38 |
Current Income Taxes Payable | - | - | - | 59.9 | - | - |
Current Unearned Revenue | - | - | - | - | 46.74 | 29.98 |
Other Current Liabilities | 16,735 | 13,961 | 8,896 | 18,706 | 7,522 | 1,926 |
Total Current Liabilities | 91,613 | 60,543 | 40,248 | 50,789 | 22,090 | 8,478 |
Long-Term Debt | 10,328 | 3,922 | 8,520 | 6,173 | 8,101 | 6,440 |
Long-Term Leases | 853 | 489.77 | 628.54 | 239.9 | 252.52 | 96.72 |
Other Long-Term Liabilities | - | 0 | 130 | 244.57 | 130 | 30 |
Total Liabilities | 104,091 | 64,954 | 49,526 | 57,446 | 30,574 | 15,044 |
Common Stock | 2,670 | 2,582 | 2,355 | 2,244 | 2,122 | 1,960 |
Additional Paid-In Capital | 27,978 | 25,069 | 17,819 | 13,608 | 14,813 | 13,693 |
Retained Earnings | -19,952 | -24,755 | -6,198 | -8,136 | -8,857 | -4,291 |
Treasury Stock | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 |
Comprensive Income & Other | 2,893 | 2,808 | 1,710 | 274.22 | 808.58 | 809.65 |
Total Common Equity | 13,588 | 5,704 | 15,686 | 7,989 | 8,886 | 12,171 |
Minority Interest | 11,150 | 8,740 | 7,570 | 7,425 | 707.16 | - |
Shareholders' Equity | 24,738 | 14,444 | 23,256 | 15,414 | 9,593 | 12,171 |
Total Liabilities & Equity | 128,829 | 79,398 | 72,782 | 72,860 | 40,167 | 27,215 |
Total Debt | 74,666 | 44,295 | 32,574 | 27,740 | 20,050 | 9,532 |
Net Cash (Debt) | -67,721 | -34,254 | -29,494 | -19,688 | -14,645 | -2,675 |
Net Cash Per Share | -2576.26 | -1369.82 | -1087.90 | -921.52 | -713.89 | -173.99 |
Filing Date Shares Outstanding | 26.71 | 25.82 | 23.55 | 22.44 | 21.22 | 19.6 |
Total Common Shares Outstanding | 26.71 | 25.82 | 23.55 | 22.44 | 21.22 | 19.6 |
Working Capital | -48,262 | -30,744 | -8,813 | -7,922 | -6,622 | 7,944 |
Book Value Per Share | 508.68 | 220.90 | 665.99 | 356.10 | 418.74 | 620.90 |
Tangible Book Value | 5,380 | 4,996 | 15,138 | 6,734 | 6,236 | 12,035 |
Tangible Book Value Per Share | 201.39 | 193.49 | 642.73 | 300.16 | 293.83 | 613.95 |
Land | 30,851 | 18,031 | 17,339 | 7,566 | 4,746 | 5,408 |
Buildings | 17,933 | 9,928 | 4,566 | 4,623 | 4,509 | 1,277 |
Machinery | 15,196 | 7,012 | 4,824 | 3,282 | 1,725 | 1,177 |
Construction In Progress | 4,208 | 1,365 | 6,748 | 11,394 | 8,424 | 2,898 |
Source: S&P Capital IQ. Standard template. Financial Sources.