STAGEONE ENTER 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	1,462	10,052	7,900	14,273	30,750	40,435
Short-Term Investments	200	200	200	200	25,000	10,100
Trading Asset Securities	3,600	5,600	2,383	-	-	-
Cash & Short-Term Investments	5,262	15,852	10,483	14,473	55,750	50,535
Cash Growth	-71.24%	51.21%	-27.57%	-74.04%	10.32%	201.13%
Accounts Receivable	1,230	64.39	279.1	186.78	459.41	2,211
Other Receivables	6,866	3,105	989.17	1,731	2,204	7,746
Receivables	16,706	10,633	3,184	4,134	11,891	10,325
Inventory	23.04	30.2	20.05	-	-	-
Prepaid Expenses	31.1	57.31	63.42	67.06	80.98	17.18
Other Current Assets	7,204	8,253	11,506	12,205	9,889	5,404
Total Current Assets	29,227	34,825	25,257	30,879	77,611	66,281
Property, Plant & Equipment	1,975	4,327	7,903	11,227	3,126	1,102
Long-Term Investments	43,124	35,653	45,627	60,303	56,099	65,009
Goodwill	3,485	3,485	3,485	3,485	4,073	5,436
Other Intangible Assets	3,796	2,877	2,232	2,945	4,567	877.84
Long-Term Accounts Receivable	-	91.24	0	-	-	-
Other Long-Term Assets	15,210	15,562	27,469	25,708	19,888	1,961
Total Assets	97,834	98,266	111,974	135,691	166,507	142,066
Accounts Payable	-	-	-	234.96	22	-
Accrued Expenses	147.35	226.71	185.35	55.93	304.61	94.17
Short-Term Debt	7,741	7,296	17,827	15,735	3,495	37,463
Current Portion of Leases	568.51	1,468	898.13	934.79	555.42	544.75
Current Income Taxes Payable	-	-	-	8.26	-	-
Current Unearned Revenue	0.09	0.24	0.07	0.87	0.86	0.01
Other Current Liabilities	9,417	8,250	15,066	18,842	10,009	6,957
Total Current Liabilities	17,874	17,240	33,976	35,812	14,387	45,058
Long-Term Leases	295.58	1,356	1,177	1,599	713.37	217.31
Other Long-Term Liabilities	183.32	200	170	0	0	-
Total Liabilities	18,353	18,796	35,323	37,410	15,101	45,276
Common Stock	5,936	5,266	2,403	48,063	46,622	27,770
Additional Paid-In Capital	204,895	200,078	226,541	180,951	177,036	105,162
Retained Earnings	-129,907	-123,741	-149,684	-128,035	-69,644	-33,535
Treasury Stock	-301.74	-301.74	-273	-273	-273	-273
Comprehensive Income & Other	-1,619	-2,558	-2,336	-2,425	-2,335	-2,335
Total Common Equity	79,003	78,743	76,651	98,281	151,405	96,789
Minority Interest	477.97	727.41	-	-	1	1
Shareholders' Equity	79,481	79,470	76,651	98,281	151,406	96,790
Total Liabilities & Equity	97,834	98,266	111,974	135,691	166,507	142,066
Total Debt	8,605	10,119	19,902	18,268	4,764	38,225
Net Cash (Debt)	-3,343	5,733	-9,419	-3,795	50,987	12,310
Net Cash Growth	-	-	-	-	314.18%	-
Net Cash Per Share	-59.35	154.72	-392.03	-160.85	2629.07	967.43
Filing Date Shares Outstanding	59.32	52.61	24.03	24.03	23.31	13.88
Total Common Shares Outstanding	59.32	52.61	24.03	24.03	23.31	13.88
Working Capital	11,353	17,584	-8,719	-4,933	63,224	21,223
Book Value Per Share	1331.82	1496.65	3190.30	4090.55	6496.53	6973.45
Tangible Book Value	71,722	72,381	70,933	91,850	142,766	90,476
Tangible Book Value Per Share	1209.07	1375.73	2952.32	3822.90	6125.81	6518.58
Land	-	-	3,777	4,633	-	-
Buildings	-	-	604.51	1,885	-	-
Machinery	695.94	742.77	785.85	756.07	959.08	285.25
Construction In Progress	76.28	-	-	-	113.5	-

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