MH Ethanol Co.,Ltd. (KRX:023150)

MH Ethanol 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	22,988	27,885	26,113	14,941	26,580	12,487
Short-Term Investments	3,010	2,940	2,420	12,410	3,032	3,514
Trading Asset Securities	189.41	105.29	74.45	100.63	-	-
Cash & Short-Term Investments	26,188	30,930	28,608	27,452	29,612	16,002
Cash Growth	37.17%	8.12%	4.21%	-7.30%	85.06%	43.45%
Accounts Receivable	13,064	11,991	12,139	11,660	9,911	9,609
Other Receivables	889.37	912.18	474.65	424.43	295.68	295.24
Receivables	18,137	18,096	18,957	15,380	11,703	12,349
Inventory	8,981	9,846	10,964	8,773	9,186	8,357
Prepaid Expenses	1,670	687.84	659.59	627.82	629.52	681.24
Other Current Assets	756.42	751.31	695.77	503.57	943.44	339.09
Total Current Assets	55,732	60,312	59,885	52,735	52,074	37,729
Property, Plant & Equipment	324,118	326,130	366,741	376,474	385,960	395,517
Long-Term Investments	9,296	9,569	8,576	8,041	7,793	11,367
Goodwill	4,164	4,164	4,164	4,164	4,164	4,164
Other Intangible Assets	894.83	895.1	896.18	897.26	905.84	354.76
Long-Term Accounts Receivable	-	0	-	-	-0	-0
Long-Term Deferred Tax Assets	18.76	18.76	2,257	3,898	-	-
Other Long-Term Assets	645.34	612.85	748.87	230.34	564.36	547.18
Total Assets	395,862	401,702	445,232	447,440	451,461	449,679
Accounts Payable	3,075	442.94	497.21	631.88	541.84	496.35
Accrued Expenses	4,356	9,763	2,529	2,674	2,530	2,262
Short-Term Debt	69,347	72,146	72,819	73,992	45,808	44,521
Current Portion of Long-Term Debt	106,233	110,907	8,701	13,974	143,194	7,137
Current Portion of Leases	100.27	154.69	1,606	1,341	1,334	1,992
Current Income Taxes Payable	683.85	1,111	771.89	1,491	1,554	963.16
Other Current Liabilities	96,598	95,560	96,541	96,838	102,369	88,767
Total Current Liabilities	280,394	290,086	183,465	190,942	297,330	146,139
Long-Term Debt	12,202	12,424	120,434	119,333	24,479	164,314
Long-Term Leases	186.14	210.37	21,309	21,349	21,477	21,551
Long-Term Deferred Tax Liabilities	19,845	19,698	19,474	18,962	18,728	18,385
Other Long-Term Liabilities	79.7	94.36	154.07	98.11	1,180	16,036
Total Liabilities	315,155	324,599	346,162	352,043	366,757	369,254
Common Stock	4,597	4,597	4,597	4,597	4,597	4,597
Additional Paid-In Capital	3,493	3,493	3,493	3,493	3,493	3,493
Retained Earnings	70,442	69,512	74,890	71,972	68,412	65,491
Treasury Stock	-6,496	-6,496	-5,886	-5,886	-5,886	-5,886
Comprehensive Income & Other	-6,590	-6,629	-7,293	-7,609	-7,782	-6,321
Total Common Equity	65,445	64,475	69,800	66,565	62,833	61,373
Minority Interest	15,262	12,628	29,270	28,832	21,870	19,053
Shareholders' Equity	80,707	77,103	99,070	95,398	84,703	80,425
Total Liabilities & Equity	395,862	401,702	445,232	447,440	451,461	449,679
Total Debt	188,069	195,842	224,869	229,989	236,291	239,514
Net Cash (Debt)	-161,880	-164,911	-196,261	-202,537	-206,679	-223,512
Net Cash Per Share	-25087.53	-25458.60	-30154.43	-31118.74	-31755.05	-34341.49
Filing Date Shares Outstanding	6.41	6.41	6.51	6.51	6.51	6.51
Total Common Shares Outstanding	6.41	6.41	6.51	6.51	6.51	6.51
Working Capital	-224,662	-229,774	-123,580	-138,206	-245,256	-108,410
Book Value Per Share	10212.15	10060.83	10724.41	10227.42	9654.02	9429.59
Tangible Book Value	60,386	59,416	64,740	61,504	57,763	56,854
Tangible Book Value Per Share	9422.71	9271.35	9946.88	9449.73	8875.02	8735.25
Land	110,159	110,159	110,150	110,150	110,150	110,510
Buildings	266,682	266,598	280,672	277,441	275,525	273,172
Machinery	29,959	29,594	27,761	28,427	28,033	26,314
Construction In Progress	5,843	4,845	3,148	2,741	2,040	2,165

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