SeA Mechanics Co., Ltd (KOSDAQ:396300)

SeA Mechanics 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	19,865	31,530	13,346	20,993	10,445	3,835
Short-Term Investments	11,000	-	4,000	-	-	8,430
Trading Asset Securities	4,200	8,000	-	-	-	-
Cash & Short-Term Investments	35,065	39,530	17,346	20,993	10,445	12,265
Cash Growth	104.90%	127.90%	-17.37%	100.98%	-14.83%	-23.04%
Accounts Receivable	8,456	11,337	8,321	9,338	8,804	10,985
Other Receivables	517.07	311.05	154.34	141.06	61.48	1,237
Receivables	8,973	11,648	8,475	9,479	8,865	12,222
Inventory	7,505	6,153	6,590	4,278	5,085	3,855
Prepaid Expenses	775.04	426.13	388.55	711.82	259.46	413.8
Other Current Assets	5,504	3,592	3,198	2,278	1,371	1,706
Total Current Assets	57,823	61,349	35,998	37,739	26,026	30,461
Property, Plant & Equipment	59,975	59,597	57,541	37,618	25,381	16,545
Long-Term Investments	3,220	2,183	497.53	0	-0	-
Other Intangible Assets	1,456	1,503	1,606	387.35	477.16	229.39
Long-Term Accounts Receivable	-	-	0	-	-	-
Long-Term Deferred Tax Assets	5,412	5,315	4,428	1,531	624.93	-
Other Long-Term Assets	1,559	1,745	1,907	1,692	1,209	132.8
Total Assets	129,652	131,950	101,977	78,967	53,719	47,368
Accounts Payable	6,809	6,043	7,690	6,824	6,961	7,365
Accrued Expenses	1,663	2,218	1,448	1,338	1,639	1,613
Short-Term Debt	46,480	46,430	17,830	400	-	-
Current Portion of Long-Term Debt	-	62.22	244.65	184.11	-	-
Current Income Taxes Payable	-	45.09	109.55	81.61	640.18	518.92
Current Unearned Revenue	-	2.49	9.97	9.97	9.97	-
Other Current Liabilities	4,490	5,111	3,629	5,625	3,827	4,046
Total Current Liabilities	59,457	59,912	30,960	14,463	13,077	13,543
Long-Term Debt	-	-	62.22	298.59	469.67	-
Long-Term Unearned Revenue	-	-	2.49	12.46	22.43	-
Pension & Post-Retirement Benefits	194.73	177.23	460.08	248.32	137.41	-
Long-Term Deferred Tax Liabilities	-	-	-	-	-	5.25
Other Long-Term Liabilities	184.29	184.29	207.36	194.21	289.8	348.4
Total Liabilities	59,862	60,273	31,693	15,217	13,996	13,897
Common Stock	2,649	2,649	2,649	2,649	2,184	624
Additional Paid-In Capital	19,597	19,597	19,597	19,597	131.39	1,691
Retained Earnings	49,167	50,646	48,228	41,916	38,090	31,889
Treasury Stock	-1,433	-1,026	-	-	-	-
Comprehensive Income & Other	-189.33	-189.33	-189.33	-411.09	-682.7	-732.56
Shareholders' Equity	69,790	71,677	70,284	63,751	39,722	33,472
Total Liabilities & Equity	129,652	131,950	101,977	78,967	53,719	47,368
Total Debt	46,521	46,492	18,137	882.7	469.67	-
Net Cash (Debt)	-11,456	-6,962	-791.23	20,110	9,976	12,265
Net Cash Growth	-	-	-	101.59%	-18.66%	40.41%
Net Cash Per Share	-440.29	-263.82	-29.77	782.83	456.88	562.16
Filing Date Shares Outstanding	25.94	26.14	26.49	26.49	21.76	21.82
Total Common Shares Outstanding	25.94	26.14	26.49	26.49	21.76	21.82
Working Capital	-1,634	1,437	5,037	23,276	12,949	16,918
Book Value Per Share	2690.13	2742.10	2653.29	2406.64	1825.57	1534.22
Tangible Book Value	68,335	70,174	68,678	63,363	39,245	33,242
Tangible Book Value Per Share	2634.02	2684.60	2592.65	2392.02	1803.64	1523.71
Land	6,143	6,143	6,143	6,143	6,143	5,862
Buildings	18,827	18,826	18,005	8,632	9,063	8,640
Machinery	47,552	46,515	45,215	29,442	25,571	16,639
Construction In Progress	15,910	14,187	9,595	12,729	1,915	2,065

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