PIMS Inc. (KOSDAQ:347770)

PIMS Inc. 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4,832	5,495	3,729	5,824	5,690	17,141
Short-Term Investments	316	390.84	447.4	243.23	697.36	10,515
Cash & Short-Term Investments	5,148	5,886	4,177	6,067	6,388	27,656
Cash Growth	-25.84%	40.92%	-31.16%	-5.02%	-76.90%	323.80%
Accounts Receivable	12,438	9,788	14,395	19,762	15,159	6,395
Other Receivables	244.63	286.54	12.58	84.66	56.57	571.61
Receivables	12,711	10,109	14,408	19,846	15,215	6,966
Inventory	7,131	6,565	8,032	4,040	5,318	1,775
Prepaid Expenses	-	188.03	521.64	1,619	2,759	652.09
Other Current Assets	837.24	516.54	440.53	1,438	269.02	627.29
Total Current Assets	25,827	23,264	27,579	33,010	29,949	37,677
Property, Plant & Equipment	52,612	49,921	52,940	55,867	55,017	26,376
Long-Term Investments	3,800	3,800	726.9	520.74	356.98	57.86
Goodwill	1,204	1,204	1,204	1,204	1,204	1,204
Other Intangible Assets	597.79	601.6	454.34	432.94	576.2	403.58
Long-Term Deferred Tax Assets	1,647	1,667	3,387	2,714	1,518	1,173
Other Long-Term Assets	595.27	172.62	226.41	289.93	213.19	491.25
Total Assets	86,309	80,654	86,518	94,040	88,834	67,383
Accounts Payable	6,181	4,994	5,502	12,905	10,930	3,875
Accrued Expenses	1,326	1,351	1,341	-	1,539	1,249
Short-Term Debt	15,000	10,000	8,200	8,500	3,179	-
Current Portion of Long-Term Debt	1,500	1,500	214.65	215.16	215.16	407.43
Current Portion of Leases	585.08	436.9	626.48	472.04	883.82	1,014
Current Income Taxes Payable	-	6.92	358.44	215.64	965.79	111.3
Other Current Liabilities	1,725	1,992	1,628	5,423	2,253	668.83
Total Current Liabilities	26,317	20,281	17,870	27,731	19,966	7,325
Long-Term Debt	6,625	7,375	8,875	9,090	9,305	9,703
Long-Term Leases	786.84	351.85	454.98	490.14	586	872.45
Long-Term Deferred Tax Liabilities	-	-	2.79	-	-	-
Other Long-Term Liabilities	-0	0	54.25	54.22	56.07	193.01
Total Liabilities	33,729	28,008	27,257	37,365	29,912	18,094
Common Stock	11,528	11,528	11,528	3,909	3,788	3,632
Additional Paid-In Capital	26,679	26,679	26,679	34,351	31,556	29,685
Retained Earnings	14,752	15,483	21,136	22,546	20,713	13,406
Treasury Stock	-	-	-	-4,211	-	-
Comprehensive Income & Other	1,237	671.04	530.31	-11.17	538.69	1,028
Total Common Equity	54,196	54,361	59,873	56,584	56,594	47,751
Minority Interest	-1,615	-1,715	-612.04	90.26	2,328	1,538
Shareholders' Equity	52,581	52,646	59,261	56,674	58,922	49,289
Total Liabilities & Equity	86,309	80,654	86,518	94,040	88,834	67,383
Total Debt	24,497	19,664	18,371	18,767	14,169	11,997
Net Cash (Debt)	-19,349	-13,778	-14,194	-12,700	-7,781	15,660
Net Cash Growth	-	-	-	-	-	261.47%
Net Cash Per Share	-846.53	-602.79	-621.01	-564.65	-342.43	806.85
Filing Date Shares Outstanding	22.86	22.86	22.86	22.86	22.73	21.79
Total Common Shares Outstanding	22.86	22.86	22.86	22.86	22.73	21.79
Working Capital	-489.59	2,983	9,709	5,279	9,984	30,352
Book Value Per Share	2371.07	2378.30	2619.47	2475.57	2490.38	2190.95
Tangible Book Value	52,393	52,555	58,215	54,947	54,814	46,143
Tangible Book Value Per Share	2292.22	2299.29	2546.90	2403.93	2412.03	2117.17
Land	13,057	13,057	13,057	13,057	13,057	13,000
Buildings	17,000	14,416	14,416	14,416	14,204	-
Machinery	36,664	35,640	28,318	19,853	14,842	9,198
Construction In Progress	6,114	3,888	5,916	11,587	15,705	4,410

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.