
Ilsung Construction Co., Ltd.
KRX:013360.KS
3175 (KRW) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 20,625.808 | 25,344.505 | 19,169.988 | 41,795.088 | 22,125.345 | 17,335.952 | 21,237.674 | 20,858.316 | 22,065.66 | 21,661.931 | 14,185.075 | 26,539.532 | 32,414.503 | 17,910.808 | 13,677.842 | 14,150.619 | 25,570.404 | 39,608.182 |
Short Term Investments
| 0 | 500 | 2,039 | 1,739 | 1,739 | 739 | 57,680.127 | 46,133.175 | 34,084.151 | 21,929.266 | 26,214.917 | 20,944.577 | 16,029.202 | 18,310.061 | 21,483.914 | 26,399.835 | 1,142.65 | 1,982.923 |
Cash and Short Term Investments
| 20,625.808 | 25,844.505 | 21,208.988 | 43,534.088 | 23,864.345 | 18,074.952 | 78,917.801 | 66,991.491 | 56,149.811 | 43,591.197 | 40,399.992 | 47,484.109 | 48,443.705 | 36,220.869 | 35,161.756 | 40,550.454 | 26,713.054 | 41,591.105 |
Net Receivables
| 140,531.463 | 136,207.889 | 178,639.749 | 141,901.685 | 76,015.287 | 184,316.266 | 78,360.552 | 98,197.745 | 56,372.333 | 35,641.137 | 37,200.845 | 47,844.623 | 90,144.338 | 0 | 0 | 54,035.845 | 47,078.463 | 29,552 |
Inventory
| 2,978.371 | 2,741.648 | 3,036.58 | 14,764.411 | 13,493.263 | 15,576.68 | 19,405.653 | 23,260.078 | 32,253.392 | 40,215.184 | 61,359.189 | 42,682.235 | 54,864.567 | 49,290.408 | 74,119.987 | 43,195.755 | 14,463.477 | 27,180.624 |
Other Current Assets
| 14,051.551 | 48,129.706 | 40,056.218 | 47,482.726 | 32,668.007 | 72,787.14 | 89,677.185 | 61,549.546 | 62,079.441 | 61,368.739 | 41,305.578 | 63,835.729 | 81,591.931 | 96,861.993 | 49,758.384 | 67,881.07 | 94,259.431 | 52,058.249 |
Total Current Assets
| 178,187.193 | 212,923.748 | 219,850.373 | 212,446.66 | 126,299.076 | 238,227.543 | 212,143.231 | 207,241.786 | 174,723.577 | 160,804.99 | 159,181.241 | 185,367.002 | 184,900.203 | 182,373.269 | 159,040.127 | 151,627.279 | 135,435.962 | 120,829.978 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 11,896.734 | 12,955.172 | 15,023.935 | 8,825.405 | 6,474.623 | 4,688.9 | 3,113.714 | 2,121.6 | 2,579.887 | 2,699.499 | 3,161.765 | 2,110.511 | 1,826.369 | 1,646.142 | 42,679.995 | 43,199.237 | 21,226.359 | 26,621.557 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 634.012 | 906.474 | 1,116.527 | 1,271.755 | 3,217.841 | 3,646.414 | 3,099.808 | 3,715.096 | 2,399.843 | 1,937.673 | 1,851.201 | 1,820.556 | 2,039.975 | 2,278.577 | 340.396 | 2,868.97 | 433.439 | 586.204 |
Goodwill and Intangible Assets
| 634.012 | 906.474 | 1,116.527 | 1,271.755 | 3,217.841 | 3,646.414 | 3,099.808 | 3,715.096 | 2,399.843 | 1,937.673 | 1,851.201 | 1,820.556 | 2,039.975 | 2,278.577 | 340.396 | 2,868.97 | 433.439 | 586.204 |
Long Term Investments
| 171,080.495 | 24,206.363 | 26,705.68 | 29,803.685 | 32,476.011 | 31,429.344 | -26,749.138 | -15,771.167 | -4,309.355 | 8,578.354 | 6,400.225 | 10,531.152 | 15,818.535 | 11,177.616 | 2,634.849 | -3.495 | 23,995.147 | 21,297.634 |
Tax Assets
| 3,459.97 | 0 | 3,604.029 | 119,005.282 | 130,042.956 | 72,870.391 | 115,155.223 | 105,965.586 | 95,531.646 | 76,113.624 | 405.359 | 198.288 | 56,871.907 | 59,676.904 | 1,081.976 | 0 | 9,270.267 | 6,647.832 |
Other Non-Current Assets
| 176,242.244 | 158,321.675 | 147,001.453 | 7,934.587 | 0 | 0.001 | 1,983.677 | 2,025.994 | 6,531.946 | 7,344.589 | 93,739.43 | 84,745.938 | 3,626.952 | 2,463.63 | 36,878.573 | 36,189.892 | 847.634 | 232.958 |
Total Non-Current Assets
| 192,232.96 | 196,389.685 | 193,451.624 | 166,840.714 | 172,211.432 | 112,635.049 | 96,603.284 | 98,057.108 | 102,733.967 | 96,673.739 | 105,557.979 | 99,406.446 | 80,183.738 | 77,242.869 | 83,615.789 | 82,254.604 | 55,772.846 | 55,386.185 |
Total Assets
| 370,420.153 | 409,313.433 | 413,301.997 | 379,287.374 | 298,510.508 | 350,862.593 | 308,746.515 | 305,298.894 | 277,457.544 | 257,478.729 | 264,739.219 | 284,773.448 | 265,083.941 | 259,616.139 | 242,655.916 | 233,881.883 | 191,208.808 | 176,216.163 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 25,484.353 | 35,819.977 | 39,503.125 | 33,342.656 | 21,622.313 | 11,901.426 | 43,462.713 | 4,405.7 | 17,503.706 | 8,513.642 | 10,228.344 | 8,132.15 | 14,099.72 | 10,612.102 | 7,778.744 | 8,322.042 | 3,217.405 | 3,817.212 |
Short Term Debt
| 80,108.291 | 82,206.651 | 67,676.913 | 43,302.977 | 57,060.108 | 102,617.041 | 71,584.477 | 61,715.151 | 71,072.937 | 72,956.789 | 85,980.8 | 32,690.542 | 33,690 | 26,590 | 28,587.447 | 37,244.996 | 12,535.916 | 3,006.078 |
Tax Payables
| 1.239 | 264.942 | 2,605.136 | 2,647.812 | 473.95 | 128.757 | 2.584 | 73.478 | 148.849 | 0.019 | 912.052 | 878.898 | 18.905 | 0.264 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 63,193.83 | 87,051.477 | 62,504.015 | 62,022.071 | 2.584 | 48,848.589 | 65,027.227 | 47,323.608 | 49,034.681 | 46,807.519 | 43,970.274 | 44,589.947 | 35,445.318 | 0 | 40,573.007 | 0 |
Other Current Liabilities
| 109,794.611 | 102,702.645 | 105,410.817 | 84,403.667 | 62,030.065 | 101,168.719 | 63,899.295 | 90,848.032 | 64,878.379 | 47,323.591 | 48,122.628 | 45,928.622 | 43,951.369 | 44,589.683 | 35,445.317 | 27,950.194 | 40,573.006 | 48,631.282 |
Total Current Liabilities
| 215,388.494 | 220,994.215 | 215,195.99 | 163,697.112 | 141,186.436 | 215,815.943 | 178,949.069 | 157,042.361 | 153,603.87 | 128,794.041 | 145,243.825 | 87,630.212 | 91,759.994 | 81,792.049 | 71,811.508 | 73,517.232 | 56,326.327 | 55,454.572 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 51,966.962 | 36,982.287 | 54,873.306 | 86,176.76 | 41,886.695 | 8,892.764 | 10,812.141 | 37,470 | 15,403.36 | 26,563.468 | 12,000 | 51,990.8 | 33,000 | 12,960.507 | 15,000 | 9,000 | 11,522.12 | 1,646.32 |
Deferred Revenue Non-Current
| 12,528.264 | 10.825 | 2,109.556 | 125.174 | 618.767 | 9,673.031 | 6,081.82 | 42.516 | 95.697 | 216.223 | 366.599 | 612.674 | 0 | 7,039.493 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | -10.825 | 11,702.663 | 2,357.791 | 8,267.993 | 7,746.235 | 7,298.038 | 7,274.235 | 10,936.601 | 11,763.498 | 18,287.661 | 16,960.578 | 0 | 1,334.838 | 3,095.549 | 2,304.608 | 0 | 0 |
Other Non-Current Liabilities
| 23,724.443 | 26,279.457 | 11,043.489 | 20,072.499 | 16,248.48 | 35,058.682 | 28,895.09 | 19,266.568 | 10,936.601 | 0.001 | 0 | 0 | 8,555.633 | 637.201 | 5,130.037 | 5,759.264 | 7,079.261 | 9,010.332 |
Total Non-Current Liabilities
| 88,219.67 | 63,272.569 | 77,619.458 | 106,249.259 | 67,021.935 | 43,951.446 | 39,707.231 | 64,053.319 | 26,435.658 | 38,543.19 | 30,654.26 | 69,564.052 | 41,555.633 | 29,011.532 | 23,225.586 | 17,063.872 | 18,601.381 | 10,656.652 |
Total Liabilities
| 303,608.164 | 284,266.785 | 292,815.448 | 269,946.371 | 208,208.371 | 259,767.389 | 218,656.301 | 221,095.68 | 180,039.528 | 167,337.231 | 175,898.085 | 157,194.263 | 133,315.626 | 110,803.581 | 95,037.094 | 90,581.104 | 74,927.708 | 66,111.224 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 310.62 | 310.62 | 310.62 | 310.62 | 310.62 | 3,219 | 3,219 | 3,219 | 3,219 | 3,219 | 3,219 |
Common Stock
| 27,012.44 | 27,012.44 | 27,012.44 | 27,012.44 | 27,012.44 | 27,012.44 | 27,012.44 | 26,701.82 | 26,701.82 | 26,701.82 | 26,701.82 | 26,701.82 | 23,793.44 | 23,793.44 | 23,793.44 | 23,793.44 | 23,793.44 | 23,793.44 |
Retained Earnings
| -35,248.612 | 23,255.254 | 23,152.028 | 19,271.526 | 14,847.552 | 12,110.58 | 10,963.155 | 10,793.256 | 23,758.894 | 20,818.897 | 18,798.227 | 57,651.918 | 61,608.48 | 78,520.906 | 56,485.484 | 53,566.212 | 47,464.566 | 41,309.648 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 37,305.112 | 36,304.1 | 34,623.88 | 36,661.802 | 36,808.284 | 40,214.103 | 40,350.649 | 39,524.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 74,730.349 | 74,463.674 | 70,010.439 | 44,641.21 | 44,641.21 | 52,049.85 | 44,641.21 | 44,641.21 | 46,720.094 | 42,382.019 | 41,127.438 | 42,930.705 | 43,141.476 | 43,265.996 | 64,120.898 | 62,722.127 | 41,804.093 | 41,782.85 |
Total Shareholders Equity
| 66,494.177 | 124,731.369 | 120,174.907 | 109,205.467 | 90,362.368 | 91,172.87 | 90,171.927 | 84,280.885 | 97,491.428 | 90,213.355 | 88,853.319 | 127,595.062 | 131,762.395 | 148,799.342 | 147,618.822 | 143,300.779 | 116,281.099 | 110,104.938 |
Total Equity
| 66,811.989 | 125,046.648 | 120,486.549 | 109,341.003 | 90,302.137 | 91,095.204 | 90,090.214 | 84,203.213 | 97,418.015 | 90,141.498 | 88,841.135 | 127,579.184 | 131,768.315 | 148,812.558 | 147,618.822 | 143,300.779 | 116,281.099 | 110,104.938 |
Total Liabilities & Shareholders Equity
| 370,102.341 | 409,313.433 | 413,301.997 | 379,287.374 | 298,510.508 | 350,862.593 | 308,746.515 | 305,298.894 | 277,457.544 | 257,478.729 | 264,739.219 | 284,773.448 | 265,083.941 | 259,616.139 | 242,655.916 | 233,881.883 | 191,208.807 | 176,216.162 |