GW Vitek CO.,LTD. Balance Sheet

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

Millions KRW. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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	799.7	449.76	1,556	2,617	7,249	4,807
Short-Term Investments	-	5.5	3,877	5,660	13,905	9,265
Trading Asset Securities	5.91	6.24	3.74	132.98	-	8,026
Cash & Short-Term Investments	805.61	461.5	5,437	8,410	21,155	22,098
Cash Growth	-72.99%	-91.51%	-35.35%	-60.24%	-4.27%	-59.11%
Accounts Receivable	13.54	788.23	3,920	4,916	4,820	3,265
Other Receivables	115.84	140.17	1,392	250.34	218.61	79.26
Receivables	528.88	1,428	6,776	12,517	5,039	3,344
Inventory	1,205	2,437	4,491	7,276	5,006	6,324
Prepaid Expenses	28.97	47.51	452.27	404.7	167.33	302.44
Other Current Assets	953.45	766.44	1,762	2,932	72.18	1,063
Total Current Assets	3,521	5,140	18,919	31,540	31,439	33,132
Property, Plant & Equipment	27,306	28,496	13,338	14,809	4,513	3,905
Long-Term Investments	16,950	17,875	14,804	13,243	1,800	1,000
Goodwill	-	-	-	3,577	-	-
Other Intangible Assets	12.31	13.36	448.97	826.79	824.96	673.5
Long-Term Accounts Receivable	-	-	2,606	-	-	-
Other Long-Term Assets	706.12	2,141	7,668	721.02	238.27	2,444
Total Assets	48,496	53,665	57,884	64,916	38,817	41,155

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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
Accounts Payable	1,606	2,224	3,560	4,645	3,549	2,608
Accrued Expenses	2,480	1,247	885.6	1,004	1,214	703.02
Short-Term Debt	11,007	9,837	8,927	9,699	1,877	14,640
Current Portion of Long-Term Debt	-	3,000	-	-	-	-
Current Portion of Leases	110.47	195.02	208.44	969.61	214.11	143.09
Current Income Taxes Payable	-	-	-	372.23	-	-
Other Current Liabilities	2,419	3,400	10,405	7,640	4,720	7,488
Total Current Liabilities	17,623	19,904	23,985	24,330	11,575	25,582
Long-Term Debt	-	-	3,000	3,000	7,341	2,972
Long-Term Leases	666.19	964.58	1,569	1,785	303.45	124.4
Other Long-Term Liabilities	100	-0	0	0	10	-0
Total Liabilities	18,389	20,868	28,554	29,115	19,229	28,678

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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
Common Stock	46,732	46,732	31,276	24,597	16,294	13,961
Additional Paid-In Capital	43,331	43,331	40,874	37,695	25,738	15,958
Retained Earnings	-60,314	-57,983	-45,732	-30,805	-22,444	-17,443
Comprehensive Income & Other	-1,184	-1,184	2.78	-513.76	-0	0
Total Common Equity	28,565	30,897	26,421	30,973	19,587	12,477
Minority Interest	1,541	1,899	2,909	4,828	-	-
Shareholders' Equity	30,106	32,796	29,330	35,801	19,587	12,477
Total Liabilities & Equity	48,496	53,665	57,884	64,916	38,817	41,155

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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
Total Debt	11,784	13,996	13,704	15,454	9,736	17,879
Net Cash (Debt)	-10,978	-13,535	-8,267	-7,043	11,419	4,220
Net Cash Growth	-	-	-	-	170.63%	-
Net Cash Per Share	-118.02	-154.99	-145.17	-155.57	382.36	207.15
Filing Date Shares Outstanding	93.46	93.46	62.55	49.19	32.59	27.92
Total Common Shares Outstanding	93.46	93.46	62.55	49.19	32.59	27.92
Working Capital	-14,102	-14,764	-5,066	7,209	19,865	7,550
Book Value Per Share	305.63	330.57	422.38	629.62	601.07	446.83
Tangible Book Value	28,553	30,883	25,972	26,569	18,762	11,803
Tangible Book Value Per Share	305.50	330.43	415.20	540.09	575.75	422.71
Land	1,465	1,465	2,436	2,436	1,525	1,525
Buildings	4,123	4,419	4,839	4,839	2,329	2,329
Machinery	5,361	5,460	5,596	5,705	1,579	1,544
Construction In Progress	18,728	18,728	4.93	-	150	-