GaeaSoft 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 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	46,729	45,104	177,827	156,375	63,406	118,578
Short-Term Investments	132,200	115,200	-	8,000	93,000	-
Trading Asset Securities	6,400	8,246	10,033	5,419	4,395	7,751
Cash & Short-Term Investments	185,329	168,551	187,860	169,794	160,801	126,329
Cash Growth	7.22%	-10.28%	10.64%	5.59%	27.29%	104.60%
Accounts Receivable	14,396	16,084	14,755	14,523	10,861	12,289
Other Receivables	1,173	1,403	278.99	935.45	690.45	466.44
Receivables	15,568	17,487	15,034	15,461	11,554	12,760
Inventory	16,423	12,102	9,028	7,195	9,769	7,526
Prepaid Expenses	936.2	61.47	54.63	289.92	279.83	70.06
Other Current Assets	2,762	1,471	688.44	1,140	7,882	1,636
Total Current Assets	221,019	199,672	212,665	193,880	190,286	148,321
Property, Plant & Equipment	60,685	64,526	63,106	70,616	67,031	50,988
Long-Term Investments	8,685	8,685	3,464	5,682	6,362	3,857
Goodwill	17,652	17,652	1,989	1,989	1,989	-
Other Intangible Assets	1,170	874.58	801.17	1,840	2,640	366.57
Long-Term Accounts Receivable	-	-	-	13.95	217.71	18.65
Long-Term Deferred Tax Assets	3,792	3,987	4,039	4,072	5,150	6,482
Long-Term Deferred Charges	-	-	-	-	49.24	142.21
Other Long-Term Assets	19,627	20,882	18,682	17,493	17,686	18,741
Total Assets	332,668	316,314	304,782	295,656	291,481	228,994

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Accounts Payable	31,394	29,948	30,081	30,851	24,598	23,612
Accrued Expenses	562.58	2,210	2,197	2,304	2,078	1,725
Short-Term Debt	-	-	4,494	-	3,448	31,654
Current Portion of Long-Term Debt	-	-	-	3,910	-	-
Current Portion of Leases	12,058	11,326	10,642	10,442	10,511	7,743
Current Income Taxes Payable	3,967	2,720	3,117	2,154	6,058	388.32
Current Unearned Revenue	1,240	1,312	1,147	-	-	-
Other Current Liabilities	18,267	16,471	10,602	12,290	14,328	16,756
Total Current Liabilities	67,488	63,985	62,279	61,950	61,021	81,878
Long-Term Leases	21,319	25,415	25,041	34,209	43,136	35,272
Pension & Post-Retirement Benefits	1,131	533.06	81.56	59.59	3,694	5,623
Other Long-Term Liabilities	872.53	851.7	708.06	630.67	530.76	60
Total Liabilities	90,811	90,785	88,110	96,849	108,381	122,834

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Common Stock	7,737	7,737	7,737	7,737	7,737	7,287
Additional Paid-In Capital	128,986	131,131	131,131	131,131	131,003	81,656
Retained Earnings	38,461	25,818	13,418	-4,371	-14,942	-13,117
Treasury Stock	-20,017	-20,017	-10,012	-	-	-
Comprehensive Income & Other	58.27	58.27	0	0	-0	-0
Total Common Equity	155,225	144,727	142,274	134,498	123,798	75,827
Minority Interest	86,632	80,802	74,398	64,310	59,302	30,333
Shareholders' Equity	241,857	225,529	216,672	198,807	183,100	106,160
Total Liabilities & Equity	332,668	316,314	304,782	295,656	291,481	228,994

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Total Debt	33,376	36,741	40,177	48,561	57,095	74,669
Net Cash (Debt)	151,953	131,810	147,683	121,233	103,706	51,660
Net Cash Growth	16.00%	-10.75%	21.82%	16.90%	100.75%	156.97%
Net Cash Per Share	11279.18	9545.75	9828.06	7834.41	6738.28	3544.54
Filing Date Shares Outstanding	13.48	13.48	14.53	15.47	15.47	14.57
Total Common Shares Outstanding	13.48	13.48	14.53	15.47	15.47	14.57
Working Capital	153,531	135,686	150,386	131,931	129,264	66,442
Book Value Per Share	11516.16	10737.28	9793.78	8691.60	8000.18	5202.68
Tangible Book Value	136,402	126,200	139,484	130,669	119,170	75,460
Tangible Book Value Per Share	10119.69	9362.76	9601.73	8444.18	7701.09	5177.52
Land	25,978	25,978	25,978	5,641	5,641	1,111
Buildings	4,098	4,098	4,098	4,098	4,098	857.06
Machinery	2,978	2,957	2,777	2,631	2,066	1,075
Construction In Progress	-	-	-	15,487	681.85	2,531