Com2uS 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	Mar '26 Mar 31, 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	156,317	108,936	152,960	143,194	173,215	253,740
Short-Term Investments	108,915	107,134	94,873	158,992	239,121	225,100
Trading Asset Securities	20,000	40,198	40,000	10,000	12,034	39,829
Cash & Short-Term Investments	285,231	256,267	287,833	312,186	424,370	518,669
Cash Growth	14.54%	-10.97%	-7.80%	-26.43%	-18.18%	-19.84%
Accounts Receivable	76,656	77,778	93,107	75,591	75,564	63,903
Other Receivables	7,785	14,167	11,120	14,551	10,987	3,439
Receivables	96,581	94,046	107,883	93,795	93,258	68,662
Inventory	6,467	8,759	15,942	8,878	10,133	6,209
Prepaid Expenses	44,697	40,045	20,566	14,387	10,086	6,760
Other Current Assets	18,679	16,767	22,049	19,376	59,734	44,609
Total Current Assets	451,656	415,884	454,272	448,621	597,581	644,909
Property, Plant & Equipment	41,548	40,880	65,400	58,793	97,605	86,819
Long-Term Investments	898,754	996,779	926,131	847,358	764,181	716,560
Goodwill	-	40,779	100,122	191,422	246,420	217,413
Other Intangible Assets	68,899	13,778	24,373	74,607	109,003	125,034
Long-Term Deferred Tax Assets	10,465	10,402	10,858	1,095	3,427	2,204
Long-Term Deferred Charges	-	24.25	48.5	72.75	97	761.94
Other Long-Term Assets	83,704	86,461	53,930	73,206	60,532	65,095
Total Assets	1,555,552	1,615,624	1,645,983	1,716,013	1,898,846	1,858,805

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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
Accrued Expenses	21,745	28,758	32,615	21,774	6,375	4,207
Short-Term Debt	197,869	220,112	185,258	28,423	120,749	40,797
Current Portion of Long-Term Debt	71,984	71,971	524.99	121,802	5,878	9,030
Current Portion of Leases	7,436	7,013	8,184	7,323	6,264	5,709
Current Income Taxes Payable	5,937	857.71	10,919	13,475	12,050	13,455
Current Unearned Revenue	23,960	16,617	24,130	16,007	11,290	10,682
Other Current Liabilities	101,382	114,199	139,616	95,934	111,519	67,555
Total Current Liabilities	430,313	459,528	401,247	304,738	274,126	151,434
Long-Term Debt	700	700	88,062	71,399	195,159	193,876
Long-Term Leases	7,878	7,324	13,026	12,309	3,915	4,361
Long-Term Unearned Revenue	55.86	63.36	68.31	-	1,014	83.47
Pension & Post-Retirement Benefits	1,415	1,339	3,318	3,208	3,841	3,115
Long-Term Deferred Tax Liabilities	32,355	40,372	16,661	39,118	42,985	66,035
Other Long-Term Liabilities	5,603	5,319	33,149	7,210	3,217	3,144
Total Liabilities	478,320	514,644	555,532	437,982	524,256	422,048

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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	6,433	6,433	6,433	6,433	6,433	6,433
Additional Paid-In Capital	207,752	207,752	208,311	208,090	208,084	208,136
Retained Earnings	793,494	876,995	848,796	967,108	966,189	945,196
Treasury Stock	-58,150	-116,300	-118,378	-118,994	-98,268	-97,255
Comprehensive Income & Other	21,229	20,459	19,326	52,040	56,525	111,343
Total Common Equity	970,758	995,339	964,488	1,114,677	1,138,963	1,173,853
Minority Interest	75,455	73,761	85,386	122,089	183,871	239,088
Shareholders' Equity	1,077,232	1,100,980	1,090,451	1,278,031	1,374,590	1,436,758
Total Liabilities & Equity	1,555,552	1,615,624	1,645,983	1,716,013	1,898,846	1,858,805

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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	285,867	307,120	295,055	241,256	331,965	253,773
Net Cash (Debt)	-635.8	-50,852	-7,222	70,930	92,405	264,896
Net Cash Growth	-	-	-	-23.24%	-65.12%	-58.54%
Net Cash Per Share	-55.51	-4439.08	-632.35	6120.03	7766.97	22174.43
Filing Date Shares Outstanding	11.44	11.44	11.42	11.41	11.89	11.88
Total Common Shares Outstanding	11.44	11.44	11.42	11.41	11.89	11.88
Working Capital	21,343	-43,644	53,025	143,883	323,455	493,475
Book Value Per Share	84820.39	86968.11	84442.95	97650.82	95809.32	98792.44
Tangible Book Value	901,859	940,782	839,993	848,648	783,539	831,406
Tangible Book Value Per Share	78800.31	82201.17	73543.13	74345.49	65911.17	69971.84
Land	-	3,059	1,261	-	46,954	47,364
Buildings	-	3,126	2,206	190.39	7,268	7,139
Machinery	-	26,842	27,793	27,282	29,506	24,207
Construction In Progress	-	35.43	28,071	23,171	13,379	3,345