STCube 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	18,386	34,668	19,762	21,862	14,125	28,237
Short-Term Investments	57,374	55,000	15,000	30,000	5,000	15,000
Cash & Short-Term Investments	75,761	89,668	34,762	51,862	19,125	43,237
Cash Growth	376.90%	157.95%	-32.97%	171.17%	-55.77%	-0.43%
Accounts Receivable	1,075	2,308	1,064	498.58	1,015	1,449
Other Receivables	-	1,159	1,116	2,214	416.93	104.04
Receivables	1,075	4,818	3,180	3,712	1,532	1,553
Inventory	1,478	1,440	397.07	319.42	420.72	470.8
Prepaid Expenses	-	430.13	307.44	169.01	133.03	150.68
Other Current Assets	1,646	1,714	1,281	362.61	623.28	563.42
Total Current Assets	79,960	98,069	39,929	56,426	21,835	45,975
Property, Plant & Equipment	9,876	10,732	2,316	2,090	1,714	2,338
Long-Term Investments	1,353	1,363	1,362	1,082	1,317	1,311
Other Intangible Assets	391.98	392.82	367.92	370.48	386.78	67.05
Long-Term Accounts Receivable	-	-	-	6.98	-	-
Other Long-Term Assets	2,817	1,197	1,433	544.49	458.16	512.08
Total Assets	94,398	111,904	45,957	61,069	25,861	50,453
Accounts Payable	-	601.42	564.71	50.02	402.47	635.24
Accrued Expenses	-	336.94	324.86	317.16	301.51	248.21
Short-Term Debt	-	-	-	-	2,515	3,515
Current Portion of Leases	1,408	1,467	868.2	876.93	606.52	605.51
Other Current Liabilities	841.86	1,139	2,520	3,116	1,517	1,009
Total Current Liabilities	2,250	3,545	4,277	4,360	5,343	6,013
Long-Term Debt	-	-	-	-	-	212.63
Long-Term Leases	7,711	8,650	894.85	1,044	683.64	876.15
Pension & Post-Retirement Benefits	5,754	5,345	5,227	4,446	3,670	3,133
Other Long-Term Liabilities	95.8	88.67	250.21	-	0	4,193
Total Liabilities	15,811	17,628	10,649	9,850	9,696	14,427
Common Stock	33,992	33,992	23,295	22,345	15,951	15,855
Additional Paid-In Capital	184,203	184,202	115,482	102,575	52,029	50,052
Retained Earnings	-139,797	-124,407	-103,315	-78,529	-59,335	-37,710
Treasury Stock	-168.3	-168.3	-168.3	-168.3	-168.3	-168.3
Comprehensive Income & Other	357.16	656.92	13.53	4,997	7,687	7,997
Shareholders' Equity	78,587	94,276	35,308	51,220	16,164	36,026
Total Liabilities & Equity	94,398	111,904	45,957	61,069	25,861	50,453
Total Debt	9,119	10,118	1,763	1,920	3,805	5,209
Net Cash (Debt)	66,642	79,550	32,999	49,942	15,320	38,029
Net Cash Growth	883.39%	141.07%	-33.92%	226.00%	-59.71%	32.43%
Net Cash Per Share	1027.67	1629.77	711.91	1278.48	481.50	1224.25
Filing Date Shares Outstanding	67.93	67.93	46.23	43.6	30.53	30.34
Total Common Shares Outstanding	67.93	67.93	46.59	44.64	31.85	31.66
Working Capital	77,709	94,524	35,651	52,066	16,491	39,962
Book Value Per Share	1156.82	1387.77	757.84	1147.41	507.50	1137.88
Tangible Book Value	78,195	93,883	34,940	50,849	15,778	35,959
Tangible Book Value Per Share	1151.05	1381.99	749.94	1139.11	495.35	1135.76
Land	26.19	26.19	26.19	26.19	26.19	26.19
Buildings	62.15	62.15	62.15	62.15	62.15	62.15
Machinery	7,709	7,297	6,240	5,848	5,406	4,772

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