MiCo Ltd. 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	179,599	224,894	170,532	131,961	180,518	150,441
Short-Term Investments	-	26,032	35,628	48,062	21,638	24,922
Trading Asset Securities	20,742	-	-	1,330	1,166	-
Cash & Short-Term Investments	200,341	250,926	206,160	181,353	203,322	175,363
Cash Growth	-17.65%	21.71%	13.68%	-10.80%	15.94%	56.99%
Accounts Receivable	-	109,888	44,385	48,643	45,250	32,185
Other Receivables	-	11,212	8,565	7,990	2,556	1,380
Receivables	-	137,126	102,904	59,157	49,740	34,042
Inventory	107,534	82,788	57,252	44,794	30,885	27,682
Prepaid Expenses	8,491	7,412	551.82	1,049	436.69	518.32
Other Current Assets	372,863	117,967	2,379	1,977	3,162	3,177
Total Current Assets	689,229	596,219	369,247	288,330	287,546	240,782
Property, Plant & Equipment	731,827	600,267	355,672	335,346	321,325	231,152
Long-Term Investments	61,214	52,708	72,145	61,444	85,750	27,767
Goodwill	15,527	15,527	1,123	1,291	-	-
Other Intangible Assets	29,929	33,440	8,434	11,073	8,625	6,224
Long-Term Deferred Tax Assets	46,025	37,807	11,639	10,836	9,021	2,387
Long-Term Deferred Charges	0.01	0.01	0.01	0.01	200.36	562.1
Other Long-Term Assets	83,836	19,722	10,984	21,517	5,552	9,777
Total Assets	1,657,586	1,392,676	833,895	731,153	718,274	518,858
Accounts Payable	51,472	41,310	9,094	11,151	13,093	10,902
Accrued Expenses	6,574	2,641	1,035	2,294	3,080	5,519
Short-Term Debt	355,481	286,452	165,791	113,711	98,258	76,643
Current Portion of Long-Term Debt	92,573	58,911	19,846	14,162	19,795	15,671
Current Portion of Leases	5,403	4,264	2,259	2,511	2,626	1,839
Current Income Taxes Payable	19,991	29,322	12,866	8,994	15,155	6,972
Current Unearned Revenue	2,143	2,135	-	-	7.13	-
Other Current Liabilities	168,015	184,458	60,838	36,346	35,666	18,526
Total Current Liabilities	701,652	609,493	271,729	189,170	187,679	136,073
Long-Term Debt	340,466	161,918	140,440	95,089	94,952	104,134
Long-Term Leases	7,656	8,616	4,447	5,344	7,081	5,324
Pension & Post-Retirement Benefits	23,425	17,637	18,786	15,578	18,775	14,699
Long-Term Deferred Tax Liabilities	32,906	38,595	27,678	30,885	25,211	275.43
Other Long-Term Liabilities	15,893	23,569	4,731	18,786	12,099	23,390
Total Liabilities	1,121,999	859,828	467,811	354,853	345,796	283,896
Common Stock	16,708	16,708	16,708	16,708	16,708	15,658
Additional Paid-In Capital	186,916	199,732	192,821	197,914	190,582	93,012
Retained Earnings	-21,653	-46,641	-64,088	-36,932	19,482	39,317
Treasury Stock	-18,070	-18,062	-18,062	-18,062	-14,112	-7,124
Comprehensive Income & Other	-48,606	-50,330	-51,474	-17,816	-22,063	-24,873
Total Common Equity	115,295	101,407	75,904	141,812	190,597	115,989
Minority Interest	420,291	431,440	290,180	234,488	181,881	118,972
Shareholders' Equity	535,587	532,848	366,084	376,300	372,478	234,961
Total Liabilities & Equity	1,657,586	1,392,676	833,895	731,153	718,274	518,858
Total Debt	801,579	520,161	332,783	230,819	222,712	203,611
Net Cash (Debt)	-601,238	-269,236	-126,623	-49,466	-19,390	-28,248
Net Cash Per Share	-19078.44	-8548.22	-4020.28	-1561.40	-628.48	-920.36
Filing Date Shares Outstanding	31.5	31.5	31.5	31.5	31.91	30.31
Total Common Shares Outstanding	31.5	31.5	31.5	31.5	31.91	30.31
Working Capital	-12,424	-13,274	97,518	99,160	99,867	104,709
Book Value Per Share	3660.62	3219.68	2409.95	4502.53	5972.62	3826.99
Tangible Book Value	69,839	52,440	66,347	129,449	181,972	109,765
Tangible Book Value Per Share	2217.39	1664.97	2106.50	4109.99	5702.34	3621.64
Land	156,173	138,801	78,904	56,741	50,278	31,540
Buildings	185,030	223,203	144,784	137,511	119,756	89,341
Machinery	138,220	273,696	200,948	185,819	149,509	122,108
Construction In Progress	182,914	134,944	24,833	7,996	58,370	39,657

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