Seoul Information Service 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	20,220	13,881	3,156	5,247	8,351	10,759
Short-Term Investments	1,000	-	10,139	15,500	9,532	12,363
Trading Asset Securities	-	-	1,527	-	-	-
Cash & Short-Term Investments	21,220	13,881	14,822	20,747	17,883	23,123
Cash Growth	69.95%	-6.35%	-28.56%	16.02%	-22.66%	15.67%
Accounts Receivable	4,390	4,001	2,866	3,192	5,358	3,949
Other Receivables	3.85	10.24	178.31	81.87	40.5	47.46
Receivables	4,394	4,011	3,044	3,273	5,398	3,997
Prepaid Expenses	482.67	23.27	24.75	26.55	24.01	28.32
Other Current Assets	191.3	205.11	1,761	806.83	475.4	358.01
Total Current Assets	26,288	18,121	19,652	24,854	23,780	27,506
Property, Plant & Equipment	1,119	967.5	1,410	2,331	1,861	3,484
Long-Term Investments	5,779	10,403	5,869	3,100	3,479	1,715
Other Intangible Assets	825.29	945.08	1,403	1,724	2,002	940.34
Long-Term Deferred Tax Assets	511.21	511.21	1,050	1,319	1,320	765.52
Other Long-Term Assets	6,295	5,782	5,506	5,491	5,564	1,562
Total Assets	40,817	36,730	34,889	38,820	38,008	35,972
Accrued Expenses	929.15	1,434	862.93	1,420	1,426	2,199
Current Portion of Leases	432.6	401.16	537.49	738.6	378.75	552.54
Current Income Taxes Payable	1,804	160.81	-	186.2	1,153	823.83
Other Current Liabilities	2,153	3,450	2,217	2,561	2,616	2,571
Total Current Liabilities	5,319	5,445	3,618	4,906	5,574	6,146
Long-Term Leases	33.65	27.73	103.94	483.8	114.11	175.5
Other Long-Term Liabilities	319.71	609.82	2,058	3,030	2,880	1,280
Total Liabilities	5,673	6,083	5,780	8,420	8,568	7,601
Common Stock	17,750	17,750	17,750	17,750	17,750	17,750
Retained Earnings	16,533	11,964	10,931	12,187	11,202	6,585
Treasury Stock	-2,571	-2,571	-580.77	-580.77	-580.77	-580.77
Comprehensive Income & Other	37.9	37.9	608.34	608.34	608.34	1,726
Total Common Equity	31,750	27,181	28,709	29,965	28,980	25,480
Minority Interest	3,394	3,466	400.4	434.99	459.65	2,890
Shareholders' Equity	35,144	30,647	29,109	30,400	29,439	28,370
Total Liabilities & Equity	40,817	36,730	34,889	38,820	38,008	35,972
Total Debt	466.25	428.89	641.43	1,222	492.86	728.04
Net Cash (Debt)	20,754	13,452	14,180	19,525	17,390	22,395
Net Cash Growth	74.23%	-5.13%	-27.37%	12.28%	-22.35%	15.56%
Net Cash Per Share	611.99	391.94	409.97	564.50	502.77	647.47
Filing Date Shares Outstanding	33.74	33.74	34.59	34.59	34.59	34.59
Total Common Shares Outstanding	33.74	33.74	34.59	34.59	34.59	34.59
Working Capital	20,969	12,675	16,034	19,948	18,206	21,360
Book Value Per Share	941.00	805.59	830.03	866.34	837.86	736.68
Tangible Book Value	30,925	26,236	27,306	28,241	26,977	24,540
Tangible Book Value Per Share	916.54	777.58	789.48	816.49	779.96	709.50
Land	18.41	3.51	3.51	3.51	3.51	3.51
Buildings	141.52	106.18	106.18	106.18	106.18	106.18
Machinery	5,361	5,463	5,419	6,395	7,215	7,238
Construction In Progress	-	19.4	80.5	90.04	74.46	1,071

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