Wooshin Systems Co., Ltd. (KRX:017370)

Wooshin Systems 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	36,620	19,442	70,605	43,444	70,049	42,056
Short-Term Investments	49,575	24,066	29,280	24,499	8,973	8,520
Trading Asset Securities	-	-	-	-	1,004	144.09
Cash & Short-Term Investments	86,195	43,507	99,885	67,943	80,026	50,720
Cash Growth	32.42%	-56.44%	47.01%	-15.10%	57.78%	83.33%
Accounts Receivable	111,487	147,241	58,303	47,103	33,451	73,366
Other Receivables	3,384	2,809	1,900	1,298	51.02	545.6
Receivables	116,671	151,850	62,003	50,451	33,590	73,911
Inventory	33,679	32,233	41,669	22,938	40,255	33,362
Prepaid Expenses	4,026	5,326	5,106	4,290	3,514	4,538
Other Current Assets	12,604	44,472	32,494	5,157	20,832	8,671
Total Current Assets	253,175	277,389	241,157	150,779	178,218	171,202
Property, Plant & Equipment	131,019	129,781	120,683	118,794	122,508	130,431
Long-Term Investments	9,875	5,835	1,901	4,473	3,884	3,690
Goodwill	850.46	850.46	850.46	850.46	850.46	850.46
Other Intangible Assets	1,875	1,885	1,240	1,195	1,204	1,510
Long-Term Deferred Tax Assets	2,479	2,565	1,410	824.52	-	536.66
Long-Term Deferred Charges	1,860	1,761	1,084	780.74	662.17	1,813
Other Long-Term Assets	13,709	13,687	12,136	4,819	2,279	14,483
Total Assets	414,842	433,753	380,460	282,516	309,606	324,517
Accounts Payable	44,685	44,244	50,607	30,381	41,477	34,751
Accrued Expenses	3,281	5,060	3,741	3,882	3,489	2,497
Short-Term Debt	154,016	169,584	109,228	105,758	105,570	104,115
Current Portion of Long-Term Debt	2,176	2,417	7,190	11,976	19,716	13,668
Current Portion of Leases	87.18	157.54	252.15	287.33	222.85	552.09
Current Income Taxes Payable	6,439	9,547	1,853	3,889	1,090	1,265
Current Unearned Revenue	1.35	2.03	2.03	2.1	2.1	-
Other Current Liabilities	52,936	57,124	94,455	21,883	22,943	32,988
Total Current Liabilities	263,622	288,134	267,330	178,058	194,510	189,836
Long-Term Debt	8,117	10,961	10,710	8,627	19,599	24,172
Long-Term Leases	-	43.18	92.44	307.07	38.39	204.12
Long-Term Deferred Tax Liabilities	4,960	4,061	4,926	4,486	2,493	3,603
Other Long-Term Liabilities	476.74	441.69	495.43	451.26	506.09	1,388
Total Liabilities	279,710	305,512	284,057	192,467	220,359	224,285
Common Stock	9,157	9,157	9,157	9,157	9,157	9,157
Additional Paid-In Capital	18,768	18,768	18,768	18,768	18,567	18,618
Retained Earnings	112,979	107,630	76,701	71,244	65,819	77,817
Treasury Stock	-10,633	-9,483	-8,591	-7,762	-6,139	-6,139
Comprehensive Income & Other	4,860	2,168	368.28	-1,359	532.7	-758.34
Total Common Equity	135,132	128,241	96,404	90,049	87,936	98,695
Minority Interest	-	-	-	-	1,311	1,537
Shareholders' Equity	135,132	128,241	96,404	90,049	89,247	100,232
Total Liabilities & Equity	414,842	433,753	380,460	282,516	309,606	324,517
Total Debt	164,396	183,162	127,473	126,955	145,146	142,711
Net Cash (Debt)	-78,201	-139,655	-27,588	-59,012	-65,120	-91,991
Net Cash Per Share	-5051.40	-9007.44	-1769.48	-3645.34	-3971.32	-5599.34
Filing Date Shares Outstanding	15.42	15.42	15.55	15.8	16.4	16.4
Total Common Shares Outstanding	15.42	15.42	15.55	15.8	16.4	16.4
Working Capital	-10,447	-10,746	-26,173	-27,279	-16,292	-18,633
Book Value Per Share	8763.20	8316.35	6200.23	5700.94	5362.78	6018.89
Tangible Book Value	132,407	125,506	94,313	88,003	85,882	96,335
Tangible Book Value Per Share	8586.48	8138.97	6065.76	5571.46	5237.46	5874.96
Land	57,137	57,122	56,399	58,215	57,844	57,587
Buildings	54,423	54,113	53,640	57,754	55,723	54,381
Machinery	88,015	86,212	78,481	73,496	72,803	70,970
Construction In Progress	16,746	15,167	10,932	1,258	668.74	1,022

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