SGC E&C 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	51,150	76,376	98,951	131,552	106,928	102,048
Short-Term Investments	5,614	4,474	6,969	4,028	3,803	9,580
Trading Asset Securities	89,200	87,000	82,100	199,100	-	-
Cash & Short-Term Investments	145,965	167,849	188,019	334,680	110,731	111,628
Cash Growth	-42.59%	-10.73%	-43.82%	202.25%	-0.80%	-37.65%
Accounts Receivable	407,127	326,364	394,323	345,172	234,634	256,949
Other Receivables	18,342	34,085	26,182	13,705	7,645	5,868
Receivables	513,138	445,726	455,514	375,017	280,275	291,825
Inventory	37,684	36,298	31,175	11,697	26,019	45,830
Prepaid Expenses	20,419	18,709	9,266	5,596	4,623	3,916
Other Current Assets	72,172	98,581	39,204	66,501	19,152	20,778
Total Current Assets	789,378	767,163	723,178	793,492	440,800	473,976
Property, Plant & Equipment	9,515	11,343	9,578	15,159	12,461	17,452
Long-Term Investments	51,716	48,987	55,413	77,557	47,180	45,275
Other Intangible Assets	5,973	4,363	3,914	4,049	2,277	2,800
Long-Term Accounts Receivable	655.1	982.64	1,419	1,856	4,323	4,760
Long-Term Deferred Tax Assets	55,245	43,225	30,645	26,736	37,529	12,342
Other Long-Term Assets	462,243	411,938	30,300	43,231	38,208	100,549
Total Assets	1,379,196	1,298,758	859,979	973,526	591,722	663,630
Accounts Payable	168,367	213,197	265,165	277,512	177,719	229,172
Accrued Expenses	7,267	5,586	3,887	3,912	3,386	2,401
Short-Term Debt	252,493	206,277	165,032	141,403	3,660	36,971
Current Portion of Long-Term Debt	27,814	4,264	1,880	209.23	323.4	1,939
Current Portion of Leases	5,712	6,252	6,041	6,248	5,585	6,452
Current Income Taxes Payable	-	-	-	219.8	43,754	4,351
Current Unearned Revenue	169,828	191,110	119,695	206,875	44,717	146,934
Other Current Liabilities	45,866	44,833	64,708	72,314	78,483	58,422
Total Current Liabilities	677,347	671,518	626,408	708,693	357,627	486,641
Long-Term Debt	298,500	294,867	5,301	374.82	584.05	6,258
Long-Term Leases	2,163	5,273	905.88	4,427	3,292	7,615
Other Long-Term Liabilities	9,387	10,123	9,028	13,720	25,964	25,421
Total Liabilities	987,398	981,781	641,642	727,214	387,467	525,936
Common Stock	25,700	16,733	16,733	12,997	10,121	7,907
Additional Paid-In Capital	51,246	30,318	20,463	20,463	16,914	16,914
Retained Earnings	93,348	122,463	176,675	229,027	183,997	453,404
Treasury Stock	-415.19	-415.19	-415.19	-6,477	-6,358	-6,264
Comprehensive Income & Other	237,034	157,651	10,280	-4,715	3,989	-330,561
Total Common Equity	406,912	326,749	223,736	251,296	208,665	141,400
Minority Interest	-18,764	-13,422	-5,400	-4,984	-4,409	-3,706
Shareholders' Equity	391,798	316,977	218,337	246,312	204,255	137,694
Total Liabilities & Equity	1,379,196	1,298,758	859,979	973,526	591,722	663,630
Total Debt	586,682	516,933	179,159	152,661	13,444	59,234
Net Cash (Debt)	-440,718	-349,083	8,860	182,019	97,287	52,394
Net Cash Growth	-	-	-95.13%	87.09%	85.68%	-
Net Cash Per Share	-115189.78	-107915.54	2725.41	56209.83	30047.79	12769.58
Filing Date Shares Outstanding	5.03	3.23	3.23	2.49	2.49	2.49
Total Common Shares Outstanding	5.03	3.23	3.23	3.24	3.24	3.24
Working Capital	112,031	95,645	96,771	84,799	83,174	-12,665
Book Value Per Share	80926.23	101011.19	69165.75	77614.84	64396.98	43598.37
Tangible Book Value	400,938	322,386	219,822	247,247	206,387	138,600
Tangible Book Value Per Share	79738.23	99662.29	67955.64	76364.31	63694.17	42734.93
Land	1,070	1,187	1,187	1,187	1,187	1,070
Buildings	1,722	1,884	1,884	3,059	2,793	2,282
Machinery	4,458	4,258	4,086	4,057	3,225	3,260

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.