Charm Engineering Co.,Ltd. (KRX:009310)

Charm Engineering 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	17,630	7,734	14,236	17,289	12,198	21,911
Short-Term Investments	40,999	9,176	35,335	12,045	56,033	101,976
Trading Asset Securities	103,131	20,283	10,384	16,172	28,830	16,635
Cash & Short-Term Investments	161,760	37,192	59,954	45,505	97,061	140,522
Cash Growth	323.11%	-37.96%	31.75%	-53.12%	-30.93%	28.46%
Accounts Receivable	6,121	8,069	9,759	13,677	15,297	20,302
Other Receivables	6,990	7,157	8,660	33	686.26	206.49
Receivables	204,301	423,444	366,312	413,296	304,881	280,430
Inventory	703.31	2,673	7,244	6,066	6,741	23,086
Prepaid Expenses	455.54	181.62	130.49	99.58	163.77	248.67
Other Current Assets	17,303	27,165	24,539	22,063	13,019	24,035
Total Current Assets	384,523	490,656	458,179	487,029	421,866	468,322
Property, Plant & Equipment	45,692	47,803	27,188	28,156	32,274	29,542
Long-Term Investments	4.08	4.08	1,004	29,591	28,542	28,677
Goodwill	1,215	1,215	1,215	1,215	1,215	4,648
Other Intangible Assets	1,870	1,988	1,912	1,748	2,259	2,847
Long-Term Accounts Receivable	-	-	-	0	-0	-0
Long-Term Deferred Tax Assets	505.97	2,245	-	-	67.55	261.33
Long-Term Deferred Charges	-	-	-	-	-	1,920
Other Long-Term Assets	51,023	49,559	53,131	47,455	53,552	44,896
Total Assets	562,704	664,305	678,200	739,666	699,102	750,575
Accounts Payable	1,062	1,484	4,283	9,597	8,569	33,417
Accrued Expenses	9,342	12,784	15,520	12,769	11,173	10,253
Short-Term Debt	25,689	22,099	24,999	31,558	37,830	20,169
Current Portion of Long-Term Debt	-	-	-	-	-	12,450
Current Portion of Leases	181.52	214.86	255.15	314.33	406.94	489.68
Current Income Taxes Payable	-	-	-	37.71	344.41	1,732
Current Unearned Revenue	26.3	170.16	2.22	4.84	4.54	9.27
Other Current Liabilities	15,605	15,013	9,944	11,567	19,050	16,220
Total Current Liabilities	51,905	51,764	55,003	65,848	77,378	94,740
Long-Term Debt	-	-	-	-	-	6,464
Long-Term Leases	140.64	151.23	143.75	240.31	225.01	455.29
Long-Term Deferred Tax Liabilities	8,846	7,817	4,636	7,558	-	-
Other Long-Term Liabilities	439,367	534,820	545,239	579,907	535,181	561,311
Total Liabilities	500,260	594,553	605,021	653,554	613,458	663,757
Common Stock	8,912	42,859	42,859	29,859	28,189	28,148
Additional Paid-In Capital	100,659	100,659	104,392	104,392	103,456	105,561
Retained Earnings	-55,776	-84,363	-61,792	-36,997	-35,495	-33,089
Treasury Stock	-1,308	-1,305	-1,305	-1,305	-4,154	-4,154
Comprehensive Income & Other	3,900	4,003	-18,948	-19,012	-15,613	-15,908
Total Common Equity	56,388	61,853	65,205	76,936	76,383	80,559
Minority Interest	6,056	7,900	7,974	9,176	9,260	6,259
Shareholders' Equity	62,444	69,752	73,179	86,112	85,643	86,818
Total Liabilities & Equity	562,704	664,305	678,200	739,666	699,102	750,575
Total Debt	26,011	22,465	25,398	32,113	38,462	40,028
Net Cash (Debt)	135,749	14,727	34,556	13,392	58,598	100,493
Net Cash Growth	1059.93%	-57.38%	158.04%	-77.15%	-41.69%	58.08%
Net Cash Per Share	8042.58	872.51	2750.74	1171.75	5459.16	9506.81
Filing Date Shares Outstanding	16.88	16.88	16.88	11.68	11.01	10.99
Total Common Shares Outstanding	16.88	16.88	16.88	11.68	10.74	10.72
Working Capital	332,617	438,892	403,176	421,181	344,488	373,581
Book Value Per Share	3341.12	3664.41	3863.03	6587.38	7113.35	7513.89
Tangible Book Value	53,303	58,650	62,079	73,973	72,910	73,065
Tangible Book Value Per Share	3158.32	3474.70	3677.80	6333.69	6789.87	6814.89
Land	33,792	35,468	10,929	10,929	12,874	10,602
Buildings	15,505	16,132	18,822	18,822	20,101	18,607
Machinery	6,090	6,090	6,426	6,511	10,403	10,019
Construction In Progress	-	-	-	-	150	502.44

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