ES Cube 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	9,928	14,684	15,064	14,834	119,034	11,045
Short-Term Investments	269.05	269.21	268	187.75	68,495	74,011
Trading Asset Securities	-	-	-	-	3,034	2,967
Cash & Short-Term Investments	10,197	14,953	15,332	15,022	190,562	88,023
Cash Growth	-38.77%	-2.47%	2.06%	-92.12%	116.49%	-36.89%
Accounts Receivable	4,015	4,880	8,899	6,932	5,469	3,869
Other Receivables	14.92	28.73	13.48	549.18	1,241	3,680
Receivables	4,029	4,909	8,913	7,481	6,710	7,548
Inventory	6,046	5,894	9,620	18,032	13,383	9,415
Prepaid Expenses	562.78	372.63	417.57	644.86	767.37	922
Other Current Assets	53.13	133.25	261.62	130.31	198.68	901.82
Total Current Assets	20,888	26,261	34,544	41,310	211,621	106,811
Property, Plant & Equipment	7,194	7,991	7,836	8,142	33,186	29,330
Long-Term Investments	59,028	51,180	40,248	69,738	-	2,344
Goodwill	-	-	-	-	10,745	10,745
Other Intangible Assets	187.19	194.01	232.8	221.15	1,995	438.14
Long-Term Deferred Tax Assets	5,479	4,760	4,897	2,211	6,673	555.9
Other Long-Term Assets	12.75	24.68	35.45	82.51	818,487	564,640
Total Assets	92,789	90,411	87,793	121,705	1,082,732	714,890
Accounts Payable	319.3	421.68	564.29	5,613	4,633	3,558
Accrued Expenses	608.25	617.34	789.86	1,296	9,511	6,969
Short-Term Debt	-	-	-	-	2,545	2,990
Current Portion of Leases	500.66	363.32	347.58	312.38	894.65	621.69
Current Income Taxes Payable	28.96	35.58	782.52	768.94	324.76	2,966
Current Unearned Revenue	-	-	-	-	2.78	5.69
Other Current Liabilities	2,643	603.79	353.15	568.23	6,341	15,161
Total Current Liabilities	4,100	2,042	2,837	8,559	24,253	32,272
Long-Term Leases	1,176	1,442	1,576	1,766	6,303	3,453
Pension & Post-Retirement Benefits	1,117	1,025	853.57	796.79	826.28	940.68
Other Long-Term Liabilities	0	-0	0	184.8	935,495	608,726
Total Liabilities	6,392	4,509	5,267	11,306	966,877	645,392
Common Stock	69,092	69,092	69,092	69,092	69,092	69,092
Additional Paid-In Capital	26,123	26,123	26,123	26,123	26,123	20,548
Retained Earnings	-14,532	-10,847	-11,686	16,264	-9,499	-18,562
Treasury Stock	-1,007	-1,007	-1,007	-1,007	-1,007	-994.19
Comprehensive Income & Other	6,721	2,541	4.14	-72.7	297.62	-673.01
Total Common Equity	86,397	85,902	82,526	110,399	85,006	69,411
Minority Interest	-	-	-	-	30,849	86.85
Shareholders' Equity	86,397	85,902	82,526	110,399	115,855	69,498
Total Liabilities & Equity	92,789	90,411	87,793	121,705	1,082,732	714,890
Total Debt	1,676	1,806	1,924	2,078	9,742	7,065
Net Cash (Debt)	8,521	13,147	13,408	12,944	180,820	80,959
Net Cash Growth	-42.49%	-1.95%	3.58%	-92.84%	123.35%	14.66%
Net Cash Per Share	636.49	981.56	1001.04	966.39	13499.92	7698.20
Filing Date Shares Outstanding	13.39	13.39	13.39	13.39	13.39	133.97
Total Common Shares Outstanding	13.39	13.39	13.39	13.39	13.39	13.4
Working Capital	16,788	24,220	31,706	32,751	187,369	74,539
Book Value Per Share	6450.38	6413.40	6161.36	8242.38	6346.52	5181.24
Tangible Book Value	86,210	85,708	82,293	110,178	72,266	58,228
Tangible Book Value Per Share	6436.41	6398.91	6143.98	8225.86	5395.36	4346.46
Land	338.56	338.56	338.56	338.56	17,884	17,876
Buildings	4,251	4,600	4,259	4,297	4,640	3,896
Machinery	2,957	3,111	2,751	2,704	2,580	422.32
Construction In Progress	-	-	-	-	-	352.18

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