WIZIT 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	56,710	51,195	29,001	4,392	22,541	8,682
Short-Term Investments	750	3,750	-	15,000	-	-
Trading Asset Securities	6,497	9,511	18,641	-	-	-
Cash & Short-Term Investments	63,957	64,456	47,642	19,392	22,541	8,682
Cash Growth	-8.45%	35.29%	145.68%	-13.97%	159.64%	76.47%
Accounts Receivable	59,056	53,926	29,468	5,306	5,588	5,456
Other Receivables	9,761	10,191	490.02	380.75	106.47	205.58
Receivables	80,812	76,265	32,958	5,687	5,695	5,662
Inventory	77,203	68,333	22,037	4,072	3,940	4,511
Prepaid Expenses	3,114	3,555	1,522	28.46	30.47	53.46
Other Current Assets	7,681	3,907	1,080	63.99	32.72	0.16
Total Current Assets	232,767	216,516	105,239	29,243	32,239	18,908
Property, Plant & Equipment	113,564	75,813	43,298	22,773	21,942	24,308
Long-Term Investments	73,721	78,828	103,440	104,706	99,051	69,525
Goodwill	4,636	1,835	1,363	1,363	1,363	1,565
Other Intangible Assets	4,130	3,234	117.8	19.98	23.93	19.99
Long-Term Accounts Receivable	-0	-0	-0	-0	0	-0
Long-Term Deferred Tax Assets	10,322	7,833	2,358	794.68	496.36	992.67
Long-Term Deferred Charges	345.05	251.32	362.02	-	-	-
Other Long-Term Assets	172,907	178,102	1,056	777.35	1,422	86.88
Total Assets	612,391	562,412	257,234	159,678	156,537	115,405
Accounts Payable	38,108	40,640	22,225	1,940	2,416	2,119
Accrued Expenses	6,956	5,673	2,417	1,526	1,168	1,372
Short-Term Debt	38,431	28,420	19,480	-	-	100
Current Portion of Long-Term Debt	120,221	10,660	10,600	12,600	12,600	13,510
Current Portion of Leases	1,523	2,285	536.2	118.38	78.83	239.48
Current Income Taxes Payable	2,130	4,627	1,393	-	3,330	-
Current Unearned Revenue	18.28	1.59	-	-	-	-
Other Current Liabilities	27,326	19,072	13,630	1,926	1,769	1,930
Total Current Liabilities	234,713	111,377	70,282	18,110	21,362	19,270
Long-Term Debt	13,287	110,367	750	1,350	1,950	2,630
Long-Term Leases	2,068	4,383	455.96	171.57	61.76	49.66
Pension & Post-Retirement Benefits	8,255	7,108	1,648	5.18	520.51	889.83
Long-Term Deferred Tax Liabilities	1,931	1,483	43	1,598	6,485	1,146
Other Long-Term Liabilities	3,836	5,474	301.13	28.5	22.5	217.6
Total Liabilities	264,090	240,192	73,480	21,263	30,403	24,203
Common Stock	59,196	59,196	59,196	51,488	45,116	45,116
Additional Paid-In Capital	25,250	25,474	25,466	23,218	17,429	17,429
Retained Earnings	28,356	24,573	22,364	46,875	33,066	22,668
Treasury Stock	-1,413	-1,601	-432.34	-432.34	-432.34	-432.34
Comprehensive Income & Other	13,303	12,131	10,906	17,104	30,439	5,947
Total Common Equity	124,692	119,773	117,500	138,252	125,618	90,728
Minority Interest	223,609	202,448	66,254	162.03	516.41	474.5
Shareholders' Equity	348,302	322,220	183,754	138,414	126,134	91,202
Total Liabilities & Equity	612,391	562,412	257,234	159,678	156,537	115,405
Total Debt	175,530	156,114	31,822	14,240	14,691	16,529
Net Cash (Debt)	-111,573	-91,658	15,820	5,152	7,850	-7,848
Net Cash Growth	-	-	207.07%	-34.38%	-	-
Net Cash Per Share	-945.89	-739.25	150.89	53.24	87.44	-93.83
Filing Date Shares Outstanding	105.87	105.87	117.95	102.53	89.78	89.78
Total Common Shares Outstanding	105.87	105.87	117.95	102.53	89.78	89.78
Working Capital	-1,946	105,139	34,957	11,133	10,876	-362.28
Book Value Per Share	1177.84	1131.37	996.22	1348.42	1399.10	1010.51
Tangible Book Value	115,927	114,704	116,018	136,869	124,231	89,143
Tangible Book Value Per Share	1095.04	1083.49	983.66	1334.93	1383.65	992.86
Land	71,278	33,771	16,781	13,315	13,315	13,315
Buildings	25,986	34,075	19,422	9,534	8,532	9,764
Machinery	11,564	66,576	32,646	15,244	14,891	15,106
Construction In Progress	48.73	331.41	107.77	19	89.51	92.2

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