INVENIA Co., Ltd. (KOSDAQ:079950)

INVENIA 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	1,610	1,297	2,144	15,088	3,067	25,982
Short-Term Investments	-	-	-	4,096	414.93	10
Cash & Short-Term Investments	1,610	1,297	2,144	19,184	3,482	25,992
Cash Growth	-72.60%	-39.51%	-88.83%	450.98%	-86.60%	140.19%
Accounts Receivable	2,872	3,209	8,371	9,258	46,492	17,694
Other Receivables	157.82	339.55	575.43	155.13	2,745	3,025
Receivables	3,056	3,673	8,967	9,441	49,275	20,803
Inventory	14,864	15,955	22,293	19,769	16,914	22,006
Prepaid Expenses	444.94	531.91	827.32	907.48	1,065	894.89
Other Current Assets	12,822	11,210	1,030	11,573	14,110	23,829
Total Current Assets	32,796	32,667	35,261	60,875	84,845	93,526
Property, Plant & Equipment	25,219	25,249	25,508	26,316	30,662	26,031
Long-Term Investments	1.01	1	1,118	1,112	1,107	1,103
Goodwill	-	-	-	35.6	-	-
Other Intangible Assets	788.32	788.32	784.53	2,199	2,605	2,929
Long-Term Deferred Tax Assets	-	-	-	-	521.31	405.35
Other Long-Term Assets	10,916	14,436	24,779	23,118	22,041	17,778
Total Assets	69,842	73,269	87,694	113,687	141,843	142,037
Accounts Payable	2,319	1,826	5,647	2,047	12,640	12,195
Accrued Expenses	3,706	3,662	2,846	3,566	7,679	3,114
Short-Term Debt	21,900	21,900	21,500	31,500	38,000	38,000
Current Portion of Long-Term Debt	7,250	7,500	7,500	7,667	12,680	18,389
Current Portion of Leases	132.97	136.72	94.46	102.94	808.45	812.16
Current Income Taxes Payable	-	-	143.76	2,400	1,072	-
Current Unearned Revenue	-	-	-	-	34.48	34.5
Other Current Liabilities	7,460	7,164	7,428	7,578	10,220	23,023
Total Current Liabilities	42,768	42,188	45,159	54,860	83,134	95,568
Long-Term Debt	-	-	1,000	2,000	1,367	1,583
Long-Term Leases	84.94	115.67	93.6	31.81	348.99	1,061
Long-Term Deferred Tax Liabilities	726.38	731.24	750.7	832.9	-	-
Other Long-Term Liabilities	2,969	3,614	4,221	2,762	2,618	1,695
Total Liabilities	48,332	48,282	52,841	61,229	88,007	101,152
Common Stock	11,600	11,600	11,600	11,600	11,600	11,600
Additional Paid-In Capital	23,236	23,236	23,236	23,236	23,236	23,236
Retained Earnings	-9,517	-6,040	3,907	21,509	22,457	9,588
Treasury Stock	-3,511	-3,511	-3,511	-3,511	-3,100	-3,100
Comprehensive Income & Other	-297.28	-298.02	-379.6	-376.26	-357.56	-439.19
Total Common Equity	21,510	24,987	34,853	52,458	53,836	40,885
Shareholders' Equity	21,510	24,987	34,853	52,458	53,836	40,885
Total Liabilities & Equity	69,842	73,269	87,694	113,687	141,843	142,037
Total Debt	29,368	29,652	30,188	41,301	53,204	59,846
Net Cash (Debt)	-27,758	-28,356	-28,045	-22,117	-49,722	-33,854
Net Cash Per Share	-1273.87	-1301.32	-1287.04	-1003.89	-2256.01	-1536.01
Filing Date Shares Outstanding	21.79	21.79	21.79	21.79	22.04	22.04
Total Common Shares Outstanding	21.79	21.79	21.79	21.79	22.04	22.04
Working Capital	-9,971	-9,521	-9,898	6,015	1,711	-2,042
Book Value Per Share	987.17	1146.74	1599.49	2407.42	2442.64	1855.04
Tangible Book Value	20,722	24,199	34,068	50,223	51,231	37,956
Tangible Book Value Per Share	950.99	1110.56	1563.49	2304.88	2324.47	1722.16
Land	12,250	12,250	12,183	12,181	20,537	13,270
Buildings	13,822	13,822	13,737	7,512	8,821	8,821
Machinery	9,984	9,919	10,481	11,748	20,352	20,332
Construction In Progress	-	-	42.5	5,065	-	-

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