HLB Panagene Balance Sheet

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

Millions KRW. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2012	FY 2011
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Cash & Equivalents	20,458	29,747	35,914	10,252	1,439	2,189
Short-Term Investments	4,087	4,094	25,068	66,600	2,100	2,400
Cash & Short-Term Investments	24,545	33,841	60,982	76,852	3,539	4,589
Cash Growth	-57.06%	-44.51%	-20.65%	2071.37%	-22.88%	44.31%
Accounts Receivable	3,375	4,274	3,646	2,165	3,480	12,482
Other Receivables	163.46	176.91	183.58	692.22	-	140.85
Receivables	3,658	4,631	3,830	2,857	3,480	12,623
Inventory	3,114	3,182	3,980	2,906	713.79	6,543
Prepaid Expenses	-	268	135.61	107.89	-	42.46
Other Current Assets	216.03	342.75	517.45	177.36	169.59	370.72
Total Current Assets	31,533	42,264	69,445	82,900	7,903	24,168
Property, Plant & Equipment	16,114	16,099	14,276	7,338	8,413	10,051
Long-Term Investments	29,170	29,737	15,787	-	544.58	281.91
Goodwill	-	1,394	6,609	-	-	6,127
Other Intangible Assets	4,113	2,768	2,922	286.17	8,245	132.11
Long-Term Accounts Receivable	-	-	-	-	400.12	-0
Long-Term Deferred Charges	-	-	-	-	-	1,475
Other Long-Term Assets	596.89	534.13	342.28	389.78	-	187.02
Total Assets	81,737	92,936	109,611	90,914	25,505	42,423

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2012	FY 2011
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Accounts Payable	162.5	647.34	170.36	431.65	1,133	5,759
Accrued Expenses	-	381.29	261.51	161.24	-	30.02
Short-Term Debt	1,318	10,673	20,551	23,018	2,014	6,090
Current Portion of Long-Term Debt	3,620	3,351	2,760	-	-	1,660
Current Portion of Leases	35.94	48.91	95.36	98.09	-	-
Other Current Liabilities	1,251	3,601	4,856	3,426	1,450	1,179
Total Current Liabilities	6,387	18,703	28,693	27,134	4,597	14,718
Long-Term Debt	1,136	1,471	3,935	-	570	10,774
Long-Term Leases	55.28	37.93	38.88	89.37	-	-
Pension & Post-Retirement Benefits	326.08	90.03	642.04	-	706.97	683.12
Other Long-Term Liabilities	188.78	199.08	173.89	117.01	10,708	309.2
Total Liabilities	8,093	20,501	33,483	27,341	16,582	26,485

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2012	FY 2011
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Common Stock	22,764	22,735	21,254	20,502	12,423	12,423
Additional Paid-In Capital	49,539	49,606	105,570	101,278	39,423	40,596
Retained Earnings	1,383	839.16	-61,038	-58,860	-42,923	-37,331
Comprehensive Income & Other	-127.5	-830.82	10,258	652.64	-	250.71
Total Common Equity	73,558	72,350	76,043	63,573	8,923	15,938
Minority Interest	85.63	85.76	84.46	-	-	-
Shareholders' Equity	73,644	72,435	76,128	63,573	8,923	15,938
Total Liabilities & Equity	81,737	92,936	109,611	90,914	25,505	42,423

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2012	FY 2011
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Total Debt	6,165	15,582	27,380	23,205	2,584	18,524
Net Cash (Debt)	18,380	18,259	33,602	53,647	954.89	-13,935
Net Cash Growth	-46.77%	-45.66%	-37.36%	5518.12%	-	-
Net Cash Per Share	400.78	410.56	812.43	1498.30	38.39	-560.87
Filing Date Shares Outstanding	45.6	45.47	42.51	41	25.1	24.85
Total Common Shares Outstanding	45.6	45.47	42.51	41	25.1	24.85
Working Capital	25,147	23,561	40,751	55,766	3,305	9,450
Book Value Per Share	1613.25	1591.13	1788.94	1550.39	355.55	641.47
Tangible Book Value	69,445	68,188	66,512	63,287	677.99	9,679
Tangible Book Value Per Share	1523.05	1499.60	1564.73	1543.41	27.01	389.56
Land	-	5,215	5,156	1,716	-	2,946
Buildings	-	7,942	7,683	4,491	-	6,238
Machinery	-	12,856	11,444	9,232	-	15,367
Construction In Progress	-	1,633	284.09	-	-	60