In the F CO.,LTD. (KRX:014990)

In the F 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	1,507	1,989	5,961	7,240	15,615	10,189
Short-Term Investments	1,800	1,650	1,650	1,650	1,200	1,800
Cash & Short-Term Investments	3,307	3,639	7,611	8,890	16,815	11,989
Cash Growth	-22.63%	-52.20%	-14.38%	-47.13%	40.26%	26.24%
Accounts Receivable	9,310	10,800	13,771	14,044	14,336	13,180
Other Receivables	112.89	73.42	62.19	136.41	1,017	129.47
Receivables	9,423	10,873	13,834	14,181	15,353	13,310
Inventory	29,328	30,493	26,791	30,869	39,881	51,633
Prepaid Expenses	447.5	221.95	190.14	782.75	32.4	17.34
Other Current Assets	260.71	290.59	88.39	90.05	150.57	47.49
Total Current Assets	42,766	45,517	48,515	54,812	72,233	76,997
Property, Plant & Equipment	17,380	19,309	10,559	12,389	19,389	28,262
Long-Term Investments	0	-0	0	-	-0	-0
Other Intangible Assets	476.07	544.76	792.4	1,618	1,522	778.74
Other Long-Term Assets	54,245	55,964	55,723	50,925	35,903	32,611
Total Assets	114,868	121,334	115,589	119,745	129,047	138,648
Accounts Payable	11,195	13,320	14,156	15,747	17,770	19,076
Accrued Expenses	182.22	186.42	226.93	233.71	227.08	204.83
Short-Term Debt	20,400	20,400	26,150	32,500	32,900	39,988
Current Portion of Long-Term Debt	-	-	9,853	6,996	2,000	600
Current Portion of Leases	4,845	4,936	3,641	5,221	6,288	7,332
Current Income Taxes Payable	0	-	-	-	1.19	0.61
Current Unearned Revenue	115.8	115.8	115.8	115.8	-	-
Other Current Liabilities	7,984	9,804	10,521	11,992	12,625	13,676
Total Current Liabilities	44,722	48,762	64,665	72,806	71,812	80,879
Long-Term Debt	18,000	18,000	-	-	6,982	2,000
Long-Term Leases	7,737	8,467	3,843	2,933	4,751	9,858
Long-Term Unearned Revenue	704.47	733.42	849.22	965.02	-	-
Long-Term Deferred Tax Liabilities	1,402	1,402	1,262	1,103	-	-
Other Long-Term Liabilities	1,013	6,111	5,346	817.91	98.86	143.67
Total Liabilities	79,098	83,474	75,965	81,801	87,338	97,457
Common Stock	37,556	37,556	37,556	35,356	35,356	29,466
Additional Paid-In Capital	49,924	49,924	49,924	48,109	48,109	37,604
Retained Earnings	-56,005	-53,914	-52,152	-49,815	-40,332	-24,455
Treasury Stock	-7.57	-7.57	-7.57	-7.57	-7.57	-7.57
Comprehensive Income & Other	4,302	4,302	4,302	4,302	-1,417	-1,417
Shareholders' Equity	35,769	37,860	39,623	37,944	41,708	41,191
Total Liabilities & Equity	114,868	121,334	115,589	119,745	129,047	138,648
Total Debt	50,982	51,803	43,487	47,650	52,921	59,779
Net Cash (Debt)	-47,675	-48,164	-35,876	-38,760	-36,106	-47,790
Net Cash Per Share	-634.73	-641.25	-491.12	-548.15	-598.60	-810.97
Filing Date Shares Outstanding	75.11	75.11	75.11	70.71	70.71	58.93
Total Common Shares Outstanding	75.11	75.11	75.11	70.71	70.71	58.93
Working Capital	-1,956	-3,245	-16,150	-17,994	420.24	-3,882
Book Value Per Share	476.23	504.07	527.53	536.62	589.85	698.98
Tangible Book Value	35,293	37,316	38,831	36,326	40,187	40,412
Tangible Book Value Per Share	469.89	496.81	516.98	513.73	568.33	685.76
Land	-	-	-	-	1,851	1,851
Buildings	-	-	-	-	2,376	2,376
Machinery	18,216	19,084	17,991	18,810	20,859	21,807
Construction In Progress	-	-	-	-	-	336.62

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