SMCore.Inc Balance Sheet

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	4,773	4,103	12,713	10,969	10,613	29,574
Short-Term Investments	-	-	-	3,506	3,506	3,506
Cash & Short-Term Investments	4,773	4,103	12,713	14,475	14,119	33,080
Cash Growth	-52.50%	-67.73%	-12.17%	2.52%	-57.32%	121.49%
Accounts Receivable	16,294	26,374	12,581	37,171	16,040	18,616
Other Receivables	129.37	1,555	7.36	12.9	816.8	6.6
Receivables	16,423	27,930	12,589	37,184	16,857	18,622
Inventory	2,516	3,342	1,607	1,309	908.13	749.36
Prepaid Expenses	305.24	151.24	366.24	130.78	133.2	113.82
Other Current Assets	57,082	43,994	35,790	37,142	40,307	18,785
Total Current Assets	81,099	79,520	63,066	90,241	72,324	71,350
Property, Plant & Equipment	24,601	25,034	15,629	16,719	17,798	19,073
Long-Term Investments	194.78	157.28	157.28	157.28	157.28	157.28
Other Intangible Assets	1,253	1,409	1,441	1,222	1,285	1,275
Long-Term Accounts Receivable	-0	-0	0	-0	0	0
Long-Term Deferred Tax Assets	537.09	448.3	-	-	-	-
Other Long-Term Assets	3,573	3,006	1,513	1,600	1,281	1,040
Total Assets	111,261	109,582	81,807	109,939	92,845	92,895
Accounts Payable	6,731	18,276	12,368	19,564	9,569	6,287
Accrued Expenses	4,973	7,506	4,117	3,583	1,987	2,952
Short-Term Debt	15,683	-	-	5,043	6,210	5,244
Current Portion of Leases	2,012	1,468	224.31	389.1	365.78	145.74
Current Income Taxes Payable	-	178.77	-	-	-	-
Other Current Liabilities	15,219	13,187	14,687	10,082	4,455	5,614
Total Current Liabilities	44,618	40,616	31,397	38,661	22,588	20,243
Long-Term Leases	5,125	5,584	137.24	244.54	165.3	367.08
Pension & Post-Retirement Benefits	3,949	3,196	1,414	506.92	941.8	2,495
Long-Term Deferred Tax Liabilities	-	-	-	288.54	316.92	8.07
Other Long-Term Liabilities	400.2	323.52	192.05	0	0	-
Total Liabilities	54,092	49,719	33,140	39,701	24,012	23,113
Common Stock	10,017	10,017	10,017	10,017	10,017	10,017
Additional Paid-In Capital	38,117	38,507	38,507	38,507	38,507	38,507
Retained Earnings	7,451	9,965	-496.77	19,566	16,706	17,671
Treasury Stock	-1,969	-2,985	-2,985	-1,470	-0.05	-0.05
Comprehensive Income & Other	3,552	4,359	3,625	3,619	3,603	3,587
Total Common Equity	57,169	59,863	48,667	70,238	68,834	69,782
Minority Interest	0	0	-	-	-	-
Shareholders' Equity	57,169	59,863	48,667	70,238	68,834	69,782
Total Liabilities & Equity	111,261	109,582	81,807	109,939	92,845	92,895
Total Debt	22,821	7,052	361.54	5,676	6,741	5,757
Net Cash (Debt)	-18,048	-2,949	12,352	8,799	7,378	27,323
Net Cash Growth	-	-	40.38%	19.26%	-73.00%	132.32%
Net Cash Per Share	-916.76	-150.79	630.75	439.45	368.27	1363.84
Filing Date Shares Outstanding	19.72	19.55	19.55	19.79	20.03	20.03
Total Common Shares Outstanding	19.72	19.55	19.55	19.79	20.03	20.03
Working Capital	36,480	38,904	31,668	51,580	49,737	51,107
Book Value Per Share	2899.45	3061.50	2488.91	3548.70	3435.85	3483.17
Tangible Book Value	55,916	58,454	47,226	69,016	67,548	68,507
Tangible Book Value Per Share	2835.90	2989.45	2415.19	3486.96	3371.70	3419.55
Land	-	5,981	5,981	5,981	5,981	5,981
Buildings	-	9,966	9,924	9,921	9,918	9,915
Machinery	-	13,856	11,005	10,729	11,279	11,116
Construction In Progress	-	544	-	-	-	-

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