SD SYSTEM Co., Ltd (KOSDAQ:121890)

SD SYSTEM 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	5,200	8,973	5,075	5,727	3,803	2,605
Short-Term Investments	1,938	500	2,000	-	-	402.77
Cash & Short-Term Investments	7,138	9,473	7,075	5,727	3,803	3,008
Cash Growth	50.68%	33.89%	23.55%	50.59%	26.43%	-41.09%
Accounts Receivable	2,784	2,757	1,656	1,303	5,044	1,795
Other Receivables	347.93	85.06	102.31	12.4	3.86	184.03
Receivables	3,132	2,842	1,758	1,315	5,048	1,979
Inventory	647.21	380.3	770.48	1,126	915.61	1,920
Prepaid Expenses	5.47	12.23	14.77	13.02	13.78	20.6
Other Current Assets	207.62	160.97	85.5	147.77	264.18	934.3
Total Current Assets	11,130	12,868	9,705	8,329	10,044	7,862
Property, Plant & Equipment	2,227	2,261	2,331	2,433	2,283	2,303
Long-Term Investments	2,152	2,091	1,989	1,910	1,856	1,755
Other Intangible Assets	204.77	242.09	319.3	371.61	33.5	33.5
Long-Term Accounts Receivable	-0	-0	-0	0	0	0
Other Long-Term Assets	191.75	233.28	267.26	294.71	13.52	144.25
Total Assets	15,906	17,695	14,611	13,339	14,230	12,097
Accounts Payable	148.12	168.63	54.65	60.71	14.44	282.21
Accrued Expenses	223.86	280.74	219.52	223.65	186.77	374.15
Current Portion of Leases	24.07	24.26	41.69	47.48	41.32	162.32
Current Unearned Revenue	707.51	2,891	870.64	137.37	64.68	1,737
Other Current Liabilities	3,679	3,490	1,327	3,401	5,750	3,783
Total Current Liabilities	4,783	6,855	2,514	3,870	6,058	6,339
Long-Term Leases	23.75	10.39	3.44	18.88	-	39.09
Other Long-Term Liabilities	96.21	92.87	75.19	72.94	99.53	136.99
Total Liabilities	4,909	6,958	2,592	3,962	6,259	6,622
Common Stock	6,646	6,646	6,343	6,343	4,805	4,805
Additional Paid-In Capital	18,799	18,799	18,105	18,105	17,654	17,654
Retained Earnings	-14,449	-14,708	-12,429	-15,071	-14,487	-16,984
Comprehensive Income & Other	-0	-0	-0	-0	-0	-0
Shareholders' Equity	10,996	10,737	12,019	9,377	7,971	5,475
Total Liabilities & Equity	15,906	17,695	14,611	13,339	14,230	12,097
Total Debt	47.82	34.65	45.13	66.35	41.32	201.42
Net Cash (Debt)	7,090	9,439	7,030	5,660	3,762	2,806
Net Cash Growth	51.53%	34.26%	24.20%	50.48%	34.03%	-
Net Cash Per Share	-	728.62	554.16	520.77	391.46	304.41
Filing Date Shares Outstanding	-	13.29	12.69	12.69	9.61	9.61
Total Common Shares Outstanding	-	13.29	12.69	12.69	9.61	9.61
Working Capital	6,347	6,013	7,191	4,459	3,987	1,523
Book Value Per Share	-	807.81	947.39	739.12	829.51	569.74
Tangible Book Value	10,791	10,495	11,699	9,005	7,937	5,441
Tangible Book Value Per Share	-	789.59	922.22	709.83	826.03	566.25
Land	1,253	1,253	1,253	1,253	1,253	1,253
Buildings	1,451	1,451	1,451	1,451	1,451	1,451
Machinery	422.48	422.06	487.17	495.05	1,100	1,209
Construction In Progress	-	-	-	-	15	-

Updated Mar 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.