Green Optics Balance Sheet

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	1,084	2,220	2,278	2,574	3,109	2,926
Trading Asset Securities	10,802	8,232	-	3,009	2,043	-
Cash & Short-Term Investments	11,886	10,452	2,278	5,583	5,152	2,926
Cash Growth	421.68%	358.74%	-59.19%	8.37%	76.06%	1477.31%
Accounts Receivable	5,292	7,307	5,161	2,536	3,522	4,323
Other Receivables	1,193	1,024	529.58	392.46	180.99	826.78
Receivables	6,484	8,331	5,690	2,928	3,703	5,150
Inventory	32,512	29,763	21,918	15,875	14,373	15,718
Prepaid Expenses	466.35	358.14	276.63	181.35	205.69	207.78
Other Current Assets	1,815	1,572	800.21	438.33	252.28	293.63
Total Current Assets	53,164	50,476	30,963	25,006	23,686	24,296
Property, Plant & Equipment	37,659	37,556	30,696	30,319	30,553	31,959
Long-Term Investments	599.87	595.1	255.85	-	1,030	1,136
Other Intangible Assets	631.41	146.73	53.44	76.04	123.89	224.62
Long-Term Accounts Receivable	-0	0	-0	-0	-0	2.74
Long-Term Deferred Tax Assets	5,844	5,746	4,653	3,969	4,501	3,487
Long-Term Deferred Charges	4,381	3,837	3,243	2,888	2,426	2,051
Other Long-Term Assets	1,582	1,550	1,628	397.01	325.66	470.67
Total Assets	103,861	99,906	71,493	62,655	62,646	63,627

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Accounts Payable	1,436	777.32	1,217	1,544	1,018	574.09
Accrued Expenses	1,214	1,143	873.46	715.8	616.58	722.7
Short-Term Debt	10,954	7,138	14,663	15,406	13,969	17,233
Current Portion of Long-Term Debt	1,067	1,057	891.29	1,091	1,129	2,260
Current Portion of Leases	164.37	192.25	249.83	233.27	226.7	128.81
Current Income Taxes Payable	92.77	42.48	16.54	33.32	11.05	5.09
Other Current Liabilities	11,685	9,858	10,860	9,195	6,126	8,004
Total Current Liabilities	26,614	20,208	28,771	28,218	23,095	28,928
Long-Term Debt	7,082	8,136	4,085	2,301	3,203	4,023
Long-Term Leases	882.45	899.5	399.82	486.7	704.5	461.55
Pension & Post-Retirement Benefits	832.65	58.15	4,162	3,561	3,472	3,604
Other Long-Term Liabilities	3,923	5,042	3,269	1,225	3,251	1,170
Total Liabilities	39,333	34,343	40,687	35,793	33,726	38,187

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Common Stock	5,851	5,851	4,529	4,289	4,182	4,182
Additional Paid-In Capital	52,227	52,227	16,362	11,706	9,813	9,813
Retained Earnings	11,273	10,707	8,891	8,735	11,679	8,451
Comprehensive Income & Other	-4,824	-3,222	-3,068	-3,114	-3,058	-3,069
Total Common Equity	64,527	65,563	26,715	21,616	22,615	19,378
Shareholders' Equity	64,527	65,563	30,807	26,862	28,921	25,441
Total Liabilities & Equity	103,861	99,906	71,493	62,655	62,646	63,627

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Total Debt	20,150	17,423	20,289	19,519	19,231	24,106
Net Cash (Debt)	-8,264	-6,971	-18,011	-13,936	-14,079	-21,180
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-798.01	-720.02	-2035.17	-1661.32	-1683.36	-2973.86
Filing Date Shares Outstanding	11.7	11.7	9.06	8.58	8.36	8.36
Total Common Shares Outstanding	11.7	11.7	9.06	8.58	8.36	8.36
Working Capital	26,550	30,268	2,193	-3,212	590.62	-4,632
Book Value Per Share	5513.95	5602.44	2949.39	2519.72	2704.02	2316.93
Tangible Book Value	63,896	65,416	26,661	21,540	22,492	19,153
Tangible Book Value Per Share	5460.00	5589.91	2943.49	2510.85	2689.20	2290.07
Land	2,645	2,645	2,645	2,645	2,645	2,597
Buildings	16,929	16,752	15,093	14,677	14,698	14,610
Machinery	59,603	57,725	51,068	45,631	43,408	42,093
Construction In Progress	2,385	2,988	1,155	2,579	1,046	155.37