Synopex 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	51,135	46,179	25,821	29,578	14,221	16,694
Short-Term Investments	-	-	1,580	-	1,347	783.88
Cash & Short-Term Investments	51,135	46,179	27,402	29,578	15,568	17,478
Cash Growth	19.23%	68.53%	-7.36%	89.99%	-10.93%	-44.98%
Accounts Receivable	22,411	18,625	20,139	23,475	30,179	22,373
Other Receivables	5,506	3,372	4,059	3,006	3,669	1,639
Receivables	28,145	22,062	24,251	26,546	35,017	24,096
Inventory	34,474	28,888	25,747	33,877	30,917	20,277
Prepaid Expenses	751.29	452.42	204.24	94.89	125.02	147.6
Other Current Assets	5,192	2,029	5,964	4,250	3,239	2,526
Total Current Assets	119,698	99,611	83,568	94,346	84,867	64,525
Property, Plant & Equipment	131,990	122,441	107,995	107,852	100,512	89,459
Long-Term Investments	2,796	2,963	3,532	2,583	4,496	3,043
Goodwill	1,062	890.72	1,060	1,975	2,431	3,541
Other Intangible Assets	1,304	1,524	844.71	1,005	1,230	1,040
Long-Term Accounts Receivable	-	-	-	-0	-0	-
Long-Term Deferred Tax Assets	3,588	4,026	1,892	3,735	2,740	862.61
Other Long-Term Assets	3,618	3,876	2,397	3,369	6,337	1,003
Total Assets	264,115	235,414	201,314	214,865	202,614	163,474
Accounts Payable	18,887	15,815	18,617	21,788	26,209	25,994
Accrued Expenses	5,938	5,922	5,764	4,290	4,960	1,995
Short-Term Debt	31,800	26,010	22,500	58,304	63,511	46,001
Current Portion of Long-Term Debt	5,800	5,875	299.99	233.32	-	-
Current Portion of Leases	367.6	403.18	361.23	394.01	267.61	193.22
Current Income Taxes Payable	491.35	2,720	2,332	1,095	293.37	264.1
Other Current Liabilities	5,342	3,725	4,427	10,124	11,522	6,412
Total Current Liabilities	68,626	60,470	54,301	96,229	106,763	80,860
Long-Term Debt	4,394	2,324	5,875	6,242	700	1,353
Long-Term Leases	471.5	635.81	752.1	917.51	250.69	211.54
Pension & Post-Retirement Benefits	2,868	2,280	3,597	4,482	5,798	5,478
Long-Term Deferred Tax Liabilities	820.35	820.35	1,432	946.97	-	-
Other Long-Term Liabilities	10,357	1,247	1,231	1,158	415.78	163.75
Total Liabilities	87,537	67,777	67,188	109,975	113,928	88,066
Common Stock	44,297	44,429	42,342	38,137	37,055	37,055
Additional Paid-In Capital	68,092	99,896	99,970	90,808	84,946	84,946
Retained Earnings	64,897	18,200	-9,325	-23,224	-32,473	-41,762
Treasury Stock	-1,221	-2,338	-3,532	-3,478	-3,478	-3,478
Comprehensive Income & Other	627.13	7,597	4,767	2,693	2,584	-1,439
Total Common Equity	176,692	167,784	134,221	104,936	88,634	75,322
Minority Interest	-114.1	-147.3	-95.5	-46.64	52.1	85.44
Shareholders' Equity	176,578	167,637	134,125	104,890	88,686	75,408
Total Liabilities & Equity	264,115	235,414	201,314	214,865	202,614	163,474
Total Debt	42,833	35,248	29,788	66,090	64,729	47,759
Net Cash (Debt)	8,302	10,931	-2,386	-36,513	-49,161	-30,281
Net Cash Per Share	89.80	118.04	-26.72	-422.51	-574.28	-355.40
Filing Date Shares Outstanding	91.78	91.78	91.56	86.45	85.87	85.87
Total Common Shares Outstanding	91.78	91.78	91.29	86.19	85.87	85.87
Working Capital	51,071	39,141	29,267	-1,882	-21,897	-16,335
Book Value Per Share	1925.19	1828.13	1470.22	1217.56	1032.14	877.13
Tangible Book Value	174,327	165,369	132,316	101,956	84,973	70,741
Tangible Book Value Per Share	1899.41	1801.81	1449.35	1182.98	989.51	823.78
Land	39,176	22,398	22,327	18,134	12,096	12,482
Buildings	32,388	34,795	34,691	34,756	31,082	25,985
Machinery	41,302	46,032	29,857	31,979	35,862	36,194
Construction In Progress	8,690	7,023	13,885	15,022	15,505	9,000

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