Daelim Paper Balance Sheet

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	13,504	11,570	17,477	20,645	22,990
Short-Term Investments	46,535	32,087	39,403	23,763	4,000
Trading Asset Securities	5,007	8,361	1,145	1,033	197.55
Cash & Short-Term Investments	65,046	52,017	58,024	45,442	27,187
Cash Growth	25.05%	-10.35%	27.69%	67.14%	172.75%
Accounts Receivable	25,786	23,741	24,872	27,318	29,778
Other Receivables	498.19	1,112	825.82	340.56	309.97
Receivables	26,512	25,055	25,940	27,813	30,202
Inventory	4,177	7,388	5,618	7,094	6,021
Prepaid Expenses	180.85	176.58	191.56	175.88	223.47
Other Current Assets	0.5	192.75	122.7	152.75	356.08
Total Current Assets	95,916	84,830	89,896	80,677	63,990
Property, Plant & Equipment	158,610	159,765	151,457	150,711	136,686
Long-Term Investments	65,571	64,240	65,186	60,007	57,541
Other Intangible Assets	914.07	960.06	960.06	377.52	217.99
Long-Term Accounts Receivable	-	-	-	-	0
Other Long-Term Assets	7,228	7,570	5,272	5,689	5,349
Total Assets	328,274	317,364	312,771	297,462	263,785
Accounts Payable	6,739	5,379	5,809	6,226	8,113
Accrued Expenses	961.92	798.35	697.77	649.47	602.35
Current Portion of Long-Term Debt	619.5	2,108	2,108	2,264	7,420
Current Portion of Leases	167.53	526.49	479.95	390.49	420.2
Current Income Taxes Payable	328.67	-	2,393	4,103	5,201
Current Unearned Revenue	-	-	15.09	56.71	-
Other Current Liabilities	7,699	6,211	6,942	7,120	6,273
Total Current Liabilities	16,516	15,023	18,444	20,810	28,029
Long-Term Debt	-	619.5	2,728	4,836	7,099
Long-Term Leases	263.08	430.61	503.07	110.74	495.79
Pension & Post-Retirement Benefits	156.09	531.07	56.53	-	206.96
Long-Term Deferred Tax Liabilities	27,738	26,273	27,728	24,453	20,141
Other Long-Term Liabilities	713.99	381.08	335.49	315.49	315.49
Total Liabilities	45,387	43,258	49,795	50,524	56,287
Common Stock	4,500	4,500	4,500	4,500	4,500
Additional Paid-In Capital	-196.93	308.96	308.96	308.96	308.96
Retained Earnings	201,794	197,545	185,255	168,016	144,802
Treasury Stock	-	-5,775	-5,480	-1,708	-
Comprehensive Income & Other	76,790	77,528	78,393	75,821	57,886
Shareholders' Equity	282,888	274,107	262,976	246,938	207,497
Total Liabilities & Equity	328,274	317,364	312,771	297,462	263,785
Total Debt	1,050	3,685	5,819	7,601	15,435
Net Cash (Debt)	63,996	48,333	52,206	37,841	11,753
Net Cash Growth	32.41%	-7.42%	37.96%	221.98%	-
Net Cash Per Share	7652.27	5795.34	6111.83	4247.47	1305.84
Filing Date Shares Outstanding	8.45	8.34	8.37	8.8	9
Total Common Shares Outstanding	8.45	8.34	8.37	8.8	9
Working Capital	79,400	69,807	71,452	59,868	35,961
Book Value Per Share	33490.07	32886.24	31418.93	28061.10	23055.26
Tangible Book Value	281,974	273,147	262,016	246,560	207,279
Tangible Book Value Per Share	33381.85	32771.05	31304.23	28018.20	23031.04
Land	83,610	82,615	81,961	81,961	61,568
Buildings	36,543	35,074	34,243	33,142	32,648
Machinery	117,005	98,435	93,377	92,240	89,480
Construction In Progress	5,134	17,117	6,902	391.79	1,696

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