Saeron Automotive Corporation
KRX:075180.KS
3880 (KRW) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash & Cash Equivalents
| 61,875.15 | 97,386.809 | 73,656.84 | 50,744.49 | 70,255.445 | 73,905.108 | 47,728.55 | 35,788.564 | 23,741.824 | 18,065.444 | 23,473.08 | 21,456.318 | 20,456.58 | 23,316.521 | 25,967.958 | 8,697.8 | 10,625.428 |
Short Term Investments
| 32,341 | 223.457 | 27,350.673 | 34,112 | 13,000 | 10,151.791 | 39,197.528 | 58,683.804 | 49,337.608 | 38,738.312 | 21,729.007 | 6,145.492 | 16,372.595 | 14,136.701 | 6,000.713 | 25,875.093 | 22,306.837 |
Cash and Short Term Investments
| 94,216.15 | 97,610.266 | 101,007.513 | 84,856.49 | 83,255.445 | 84,056.899 | 86,926.078 | 94,472.368 | 73,079.432 | 56,803.756 | 45,202.087 | 27,601.81 | 36,829.175 | 37,453.222 | 31,968.671 | 34,572.893 | 32,932.265 |
Net Receivables
| 29,376.782 | 30,573.007 | 33,242.342 | 39,285.101 | 42,274.111 | 48,415.258 | 60,501.92 | 52,474.473 | 58,919.013 | 56,507.363 | 61,562.334 | 58,004.968 | 57,634.867 | 46,482.348 | 33,598.145 | 24,143.791 | 28,080.795 |
Inventory
| 22,883.445 | 20,907.456 | 16,208.502 | 14,927.508 | 15,191.33 | 16,923.181 | 22,284.014 | 17,739.299 | 17,551.103 | 17,559.474 | 15,792.816 | 15,315.512 | 16,434.676 | 13,311.093 | 11,808.048 | 11,439.581 | 10,423.317 |
Other Current Assets
| 1,118.687 | 3.236 | 13.095 | 4.659 | 5.105 | 579.753 | 54.074 | 45.017 | 17.929 | 16.764 | 10.312 | 7.665 | 8.025 | 8.391 | 4.45 | 10.045 | 39.706 |
Total Current Assets
| 147,595.062 | 149,093.965 | 150,471.452 | 139,073.757 | 140,725.992 | 149,975.091 | 169,766.087 | 164,731.157 | 149,567.478 | 130,887.357 | 122,567.55 | 100,929.956 | 110,906.742 | 97,255.054 | 77,379.314 | 70,166.31 | 71,476.083 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 62,968.855 | 63,024.414 | 79,529.24 | 72,927.377 | 80,361.465 | 91,012.436 | 69,844.611 | 68,994.747 | 71,436.259 | 68,625.711 | 64,228.983 | 64,488.028 | 55,899.024 | 46,704.621 | 39,535.148 | 37,292.351 | 40,045.038 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,699.911 | 2,652.779 | 2,740.33 | 3,901.427 | 4,430.84 | 4,970.632 | 4,735.375 | 2,732.117 | 3,080.72 | 3,178.471 | 4,126.799 | 3,172.106 | 3,311.945 | 1,187.006 | 168.474 | 189.771 | 848.458 |
Goodwill and Intangible Assets
| 2,699.911 | 2,652.779 | 2,740.33 | 3,901.427 | 4,430.84 | 4,970.632 | 4,735.375 | 2,732.117 | 3,080.72 | 3,178.471 | 4,126.799 | 3,172.106 | 3,311.945 | 1,187.006 | 168.474 | 189.771 | 848.458 |
Long Term Investments
| 32,113.922 | 29,920.204 | 2,832.385 | -9,817.447 | 7,112.501 | 7,553.453 | -19,117.368 | -33,201.428 | -29,314.598 | -23,696.806 | -10,920.636 | 4,935.419 | -6,194.116 | -10,717.31 | -3,092.482 | -23,310.107 | -19,812.163 |
Tax Assets
| 7,375.885 | 6,000.388 | 4,685.569 | 5,344.255 | 7,204.133 | 1,523.098 | 241.124 | 59,245.098 | 50,131.64 | 39,526.263 | 22,751.699 | 6,508.231 | 16,932.867 | 63.437 | 242.16 | 26,314.827 | 0.759 |
Other Non-Current Assets
| 4,817.457 | 5,518.012 | 28,119.521 | 36,655.889 | 15,711.808 | 12,016.9 | 41,143.456 | 1,240.065 | 1,086.531 | 876.004 | -0 | 658.384 | 476.691 | 17,151.525 | 8,987.839 | 2,787.82 | 24,472.647 |
Total Non-Current Assets
| 109,976.029 | 107,115.797 | 117,907.046 | 109,011.501 | 114,820.747 | 117,076.519 | 96,847.199 | 99,010.599 | 96,420.552 | 88,509.643 | 80,186.845 | 79,762.167 | 70,426.411 | 54,389.279 | 45,841.139 | 43,274.662 | 45,554.739 |
Total Assets
| 257,571.092 | 256,209.762 | 268,378.498 | 248,085.258 | 255,546.739 | 267,051.61 | 266,613.285 | 263,741.756 | 245,988.03 | 219,396.999 | 202,754.394 | 180,692.123 | 181,333.153 | 151,644.333 | 123,220.453 | 113,440.972 | 117,030.821 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 11,821.92 | 11,469.788 | 8,585.431 | 11,859.252 | 13,047.243 | 12,199.805 | 14,910.388 | 18,553.488 | 17,867.236 | 18,240.27 | 19,710.463 | 21,038.566 | 25,236.003 | 17,568 | 11,695.258 | 7,481.301 | 7,872.105 |
Short Term Debt
| 784.735 | 740.321 | 699.223 | 654.439 | 535.822 | 100 | 100 | 100 | 100 | 100 | 3,605.811 | 4,370.173 | 3,492.433 | 3,470.126 | 2,377.295 | 7,549.29 | 3,337.052 |
Tax Payables
| 20.16 | 485.866 | 3,480.701 | 732.994 | 1,341.987 | 2,265.505 | 1,370.523 | 2,301.368 | 2,800.568 | 2,760.635 | 3,613.627 | 1,475.306 | 1,616.813 | 1,016.835 | 345.937 | 2,136.607 | 2,844.229 |
Deferred Revenue
| 20.16 | 70.421 | 15,987.632 | 10,720.217 | 12,685.705 | 2,265.505 | 14,779.541 | 14,937.765 | 15,126.144 | 11,803.278 | 13,421.012 | 8,072.111 | 12,044.669 | 1,016.835 | 7,844.828 | 2,136.607 | 2,844.229 |
Other Current Liabilities
| 10,939.152 | 10,252.664 | -0 | -0.002 | -0.001 | 12,414.116 | 0.001 | 0.001 | 0 | 0.001 | 0 | 455.66 | 2,597.806 | 7,096.65 | 0.001 | 5,624.25 | 6,584.147 |
Total Current Liabilities
| 23,565.966 | 22,533.194 | 25,272.285 | 23,233.906 | 26,268.77 | 26,979.425 | 29,789.93 | 33,591.254 | 33,093.38 | 30,143.549 | 36,737.285 | 33,936.511 | 43,370.911 | 29,151.611 | 21,917.382 | 22,791.448 | 20,637.533 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 219.392 | 664.773 | 1,132.405 | 1,434.849 | 1,220.766 | 0 | 0 | 0 | 0 | 0 | 0 | 2,486.43 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 397.059 | 407.439 | 427.566 | 391.602 | 397.019 | 0 | 0 | 0 | 0 | 0 | 0 | 2,011.718 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 911.952 | 779.059 | 1,023.724 | 2,216.728 | 11,451.423 | 14,529.871 | 14,949.673 | 14,000.734 | 12,701.319 | 11,120.849 | 8,617.555 | 5,977.708 | 5,052.378 | 3,716.1 | 2,780.796 | 2,840.043 | 765.257 |
Other Non-Current Liabilities
| 2,174.94 | 1,852.983 | 2,137.581 | 2,896.55 | 3,233.423 | 3,191.387 | 2,248.551 | 2,010.356 | 2,416.621 | 1,523.511 | 1,147.651 | 0 | 1,782.356 | 1,863.22 | 1,935.386 | 2,044.957 | 2,365.205 |
Total Non-Current Liabilities
| 3,703.342 | 3,704.253 | 4,721.277 | 6,939.73 | 16,302.631 | 17,721.258 | 17,198.224 | 16,011.09 | 15,117.94 | 12,644.36 | 9,765.205 | 10,475.857 | 6,834.734 | 5,579.32 | 4,716.182 | 4,885 | 3,130.462 |
Total Liabilities
| 27,269.308 | 26,237.447 | 29,993.562 | 30,173.636 | 42,571.401 | 44,700.683 | 46,988.154 | 49,602.344 | 48,211.32 | 42,787.909 | 46,502.49 | 44,412.368 | 50,205.645 | 34,730.931 | 26,633.564 | 27,676.448 | 23,767.995 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 | 9,600 |
Retained Earnings
| 152,028.888 | 206,746.158 | 213,425.614 | 200,811.102 | 191,956.436 | 203,707.144 | 204,354.356 | 194,569.063 | 175,467.456 | 155,467.584 | 136,179.257 | 118,550.01 | 115,975.31 | 102,633.665 | 94,351.569 | 87,884.959 | 74,379.153 |
Accumulated Other Comprehensive Income/Loss
| 59,052.653 | 59,260.508 | 59,081.253 | 48,858.034 | 45,956.048 | 41,644.756 | 41,061.225 | 42,625.298 | 42,234.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9,620.242 | -45,634.351 | -43,721.93 | -41,357.513 | -34,537.146 | -32,600.973 | -35,390.449 | -32,654.948 | -29,525.737 | 11,541.506 | 10,472.647 | 8,129.745 | 5,552.198 | 4,679.737 | -7,364.68 | -11,720.435 | 9,283.673 |
Total Shareholders Equity
| 230,301.783 | 229,972.315 | 238,384.936 | 217,911.622 | 212,975.338 | 222,350.927 | 219,625.131 | 214,139.412 | 197,776.71 | 176,609.09 | 156,251.904 | 136,279.755 | 131,127.508 | 116,913.402 | 96,586.889 | 85,764.524 | 93,262.826 |
Total Equity
| 230,301.783 | 229,972.315 | 238,384.936 | 217,911.622 | 212,975.338 | 222,350.927 | 219,625.131 | 214,139.412 | 197,776.71 | 176,609.09 | 156,251.904 | 136,279.755 | 131,127.508 | 116,913.402 | 96,586.889 | 85,764.524 | 93,262.826 |
Total Liabilities & Shareholders Equity
| 257,571.092 | 256,209.762 | 268,378.498 | 248,085.258 | 255,546.739 | 267,051.61 | 266,613.285 | 263,741.756 | 245,988.03 | 219,396.999 | 202,754.394 | 180,692.123 | 181,333.153 | 151,644.333 | 123,220.453 | 113,440.972 | 117,030.821 |