Lotte Energy Materials Corporation (KRX:020150)

Lotte Energy Materials 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	317,342	418,623	551,987	200,612	234,580	136,680
Short-Term Investments	107,332	76,437	20,034	22,809	3,284	14,100
Trading Asset Securities	-	-	104,592	707,901	369,644	142,682
Cash & Short-Term Investments	424,674	495,059	676,614	931,321	607,508	293,462
Cash Growth	-43.34%	-26.83%	-27.35%	53.30%	107.01%	-26.68%
Accounts Receivable	162,810	176,247	204,908	141,178	162,884	102,993
Other Receivables	3,005	1,848	2,675	32,510	2,101	1,274
Receivables	226,020	178,545	207,956	173,947	165,111	104,429
Inventory	281,237	333,180	345,033	305,073	134,866	101,794
Prepaid Expenses	10,368	8,308	9,043	9,649	10,462	7,720
Other Current Assets	21,092	16,360	23,354	16,358	41,464	11,491
Total Current Assets	963,391	1,031,452	1,262,000	1,436,348	959,411	518,895
Property, Plant & Equipment	1,133,630	1,127,894	1,000,401	873,976	673,797	453,675
Long-Term Investments	26,556	23,493	95,793	90,717	100,356	89,586
Goodwill	-	17.8	17.8	17.8	17.8	-
Other Intangible Assets	38,444	29,467	12,190	10,526	8,223	6,721
Long-Term Accounts Receivable	-	-	-	-	3,835	-
Long-Term Deferred Tax Assets	79,670	66,762	18,093	13,940	3,580	7,701
Long-Term Deferred Charges	-	-	-	-	-	393.39
Other Long-Term Assets	2,705	2,815	3,630	3,995	3,577	3,261
Total Assets	2,244,518	2,282,023	2,392,247	2,430,280	1,753,565	1,081,010
Accounts Payable	11,915	15,703	30,040	30,908	23,081	18,049
Accrued Expenses	17,009	13,578	14,256	19,088	21,308	17,373
Short-Term Debt	1,983	17,999	200,291	35,329	5,176	4,753
Current Portion of Long-Term Debt	-	186.65	212.64	264.28	264.28	264.28
Current Portion of Leases	7,522	7,490	8,244	8,778	7,231	3,194
Current Income Taxes Payable	8,151	8,291	1,558	8,627	6,757	1,490
Current Unearned Revenue	28,222	32,130	38,684	27,467	24,558	21,274
Other Current Liabilities	32,067	22,263	39,514	46,082	60,186	42,173
Total Current Liabilities	106,870	117,641	332,800	176,544	148,562	108,571
Long-Term Debt	107,002	106,826	5,653	184,886	179,877	49,426
Long-Term Leases	15,830	17,010	17,615	13,172	10,308	4,657
Long-Term Unearned Revenue	330.52	479.8	722.8	1,109	4,907	10,948
Long-Term Deferred Tax Liabilities	3,847	3,836	16,550	10,514	7,123	2,771
Other Long-Term Liabilities	111,714	107,840	24,221	25,015	18,975	18,888
Total Liabilities	372,164	380,067	426,414	440,193	404,285	227,382
Common Stock	26,183	23,055	23,055	23,055	23,055	23,055
Additional Paid-In Capital	1,348,935	929,178	1,137,696	1,140,278	696,945	386,859
Retained Earnings	190,709	237,456	243,419	293,741	256,976	203,028
Comprehensive Income & Other	175,275	143,939	29,325	2,832	11,622	-1,726
Total Common Equity	1,741,102	1,333,628	1,433,495	1,459,906	988,599	611,217
Minority Interest	131,253	568,328	532,337	530,180	360,681	242,411
Shareholders' Equity	1,872,355	1,901,956	1,965,833	1,990,086	1,349,280	853,628
Total Liabilities & Equity	2,244,518	2,282,023	2,392,247	2,430,280	1,753,565	1,081,010
Total Debt	132,337	149,511	232,016	242,430	202,856	62,295
Net Cash (Debt)	292,336	345,548	444,598	688,891	404,652	231,167
Net Cash Growth	-42.96%	-22.28%	-35.46%	70.24%	75.05%	-32.26%
Net Cash Per Share	6259.67	7493.87	9641.93	14939.89	8761.01	5013.30
Filing Date Shares Outstanding	52.37	46.11	46.11	46.11	46.11	46.11
Total Common Shares Outstanding	52.37	46.11	46.11	46.11	46.11	46.11
Working Capital	856,521	913,812	929,199	1,259,804	810,848	410,325
Book Value Per Share	33249.05	28922.23	31088.04	31660.81	21439.62	13255.39
Tangible Book Value	1,702,658	1,304,143	1,421,287	1,449,363	980,358	604,496
Tangible Book Value Per Share	32514.90	28282.80	30823.28	31432.15	21260.91	13109.64
Land	-	55,532	67,154	67,154	67,154	56,672
Buildings	-	229,280	198,452	204,960	141,380	103,793
Machinery	-	890,358	762,144	716,415	482,553	339,547
Construction In Progress	-	384,617	309,229	164,384	223,147	167,111

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