Jeju Air Co., Ltd. (KRX:089590)

Jeju Air 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	137,136	189,847	211,816	200,298	294,273	100,918
Short-Term Investments	1,200	3,200	101,200	-	-	-
Trading Asset Securities	-	-	-	170,097	1,000	80,009
Cash & Short-Term Investments	138,336	193,047	313,016	370,395	295,273	180,927
Cash Growth	-62.11%	-38.33%	-15.49%	25.44%	63.20%	-18.68%
Accounts Receivable	52,223	42,810	79,551	45,731	4,555	2,375
Other Receivables	66,464	117,316	8,185	10,721	33,625	40,611
Receivables	129,203	166,249	89,002	58,060	39,899	45,120
Inventory	36,989	34,919	24,079	17,116	12,688	14,660
Prepaid Expenses	15,456	5,390	5,169	3,464	2,597	2,029
Other Current Assets	141,054	73,538	76,272	114,842	40,146	57,680
Total Current Assets	461,039	473,143	507,538	563,876	390,603	300,416
Property, Plant & Equipment	1,260,940	1,136,139	1,127,583	767,698	595,178	679,161
Long-Term Investments	481.14	481.14	514.84	1,002	1,002	1,002
Goodwill	16,274	16,274	16,274	2,114	2,114	2,114
Other Intangible Assets	13,283	15,518	20,227	23,354	32,173	19,731
Long-Term Deferred Tax Assets	234,044	233,191	213,445	236,661	215,026	132,543
Other Long-Term Assets	124,460	123,408	94,976	49,848	30,408	33,137
Total Assets	2,111,310	1,998,506	1,980,894	1,644,675	1,266,756	1,168,566
Accounts Payable	4,001	3,976	4,456	1,076	530.23	418.15
Accrued Expenses	45,055	50,274	43,790	40,044	33,089	16,902
Short-Term Debt	385,647	265,050	195,600	165,600	165,600	165,600
Current Portion of Long-Term Debt	-	-	120,000	66,593	13,410	10,170
Current Portion of Leases	137,043	123,091	107,312	102,627	101,297	115,960
Current Income Taxes Payable	1,216	1,842	4,215	0.83	1,622	96.34
Current Unearned Revenue	-	-	-	-	970.92	1,393
Other Current Liabilities	591,093	677,808	646,130	478,676	171,756	148,311
Total Current Liabilities	1,164,055	1,122,042	1,121,503	854,616	488,275	458,851
Long-Term Debt	-	-	-	150,015	213,937	103,351
Long-Term Leases	421,570	318,784	361,835	177,646	186,749	235,311
Long-Term Unearned Revenue	-	-	-	1,265	1,942	2,781
Long-Term Deferred Tax Liabilities	513.89	424.59	392.54	-	-	-
Other Long-Term Liabilities	192,757	189,237	144,952	163,974	166,598	134,560
Total Liabilities	1,830,766	1,674,433	1,669,691	1,357,024	1,082,667	951,755
Common Stock	80,641	80,641	80,641	76,994	49,760	192,498
Additional Paid-In Capital	121,073	121,073	597,904	561,205	372,573	178,253
Retained Earnings	45,623	89,152	-399,542	-502,122	-311,478	-197,137
Treasury Stock	-2,375	-2,375	-2,375	-2,375	-2,375	-2,375
Comprehensive Income & Other	35,583	35,583	34,575	153,949	75,610	45,573
Shareholders' Equity	280,545	324,073	311,203	287,651	184,089	216,812
Total Liabilities & Equity	2,111,310	1,998,506	1,980,894	1,644,675	1,266,756	1,168,566
Total Debt	944,259	706,926	784,747	662,481	680,992	630,393
Net Cash (Debt)	-805,923	-513,879	-471,731	-292,087	-385,719	-449,466
Net Cash Per Share	-10002.63	-6377.96	-5708.00	-5560.89	-9568.45	-14849.46
Filing Date Shares Outstanding	80.57	80.57	80.57	76.92	49.69	38.43
Total Common Shares Outstanding	80.57	80.57	80.57	76.92	49.69	38.43
Working Capital	-703,016	-648,899	-613,964	-290,740	-97,672	-158,435
Book Value Per Share	3481.95	4022.20	3862.46	3739.43	3704.76	5641.77
Tangible Book Value	250,988	292,282	274,703	262,184	149,802	194,967
Tangible Book Value Per Share	3115.11	3627.63	3409.44	3408.36	3014.74	5073.35
Machinery	176,663	176,396	129,889	124,297	123,240	120,697
Construction In Progress	352,562	393,483	344,970	253,340	79,979	79,741
Leasehold Improvements	-	-	-	-	-	92,712

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.