KOSDAQ:083450 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	68,618	71,889	55,109	48,616	42,485	42,436
Short-Term Investments	42,212	42,805	47,634	46,554	29,377	11,335
Trading Asset Securities	24,234	8,149	3,000	-	-	-
Cash & Short-Term Investments	135,064	122,843	105,743	95,169	71,862	53,771
Cash Growth	19.31%	16.17%	11.11%	32.43%	33.64%	27.33%
Accounts Receivable	53,771	61,908	53,469	41,117	46,782	46,777
Other Receivables	1,554	1,391	1,776	861	400.85	156.57
Receivables	55,893	63,803	56,163	42,441	47,471	47,302
Inventory	71,589	54,589	41,617	43,594	52,188	35,800
Prepaid Expenses	4,157	2,316	1,489	1,829	933.91	879.01
Other Current Assets	2,660	583.76	1,123	732.76	6,408	4,462
Total Current Assets	269,363	244,134	206,135	183,766	178,862	142,215
Property, Plant & Equipment	95,003	87,050	77,696	70,328	51,354	47,368
Long-Term Investments	30,712	24,990	23,772	6,909	6,868	2,816
Goodwill	166.98	166.98	166.98	-	-	-
Other Intangible Assets	4,637	4,947	3,479	3,240	3,025	2,907
Long-Term Accounts Receivable	222.3	43.16	1,405	1,734	906.72	848.2
Long-Term Deferred Tax Assets	11,506	9,291	7,469	7,688	5,442	6,685
Long-Term Deferred Charges	-	-	-	-	-	339.66
Other Long-Term Assets	11,182	14,732	13,953	5,117	4,694	3,064
Total Assets	424,069	386,311	334,828	279,780	251,831	206,243

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	20,796	16,247	13,200	10,653	11,816	13,541
Accrued Expenses	13,192	5,875	5,624	5,907	4,898	5,002
Short-Term Debt	10,085	12,160	10,160	5,300	3,300	3,525
Current Portion of Leases	720.82	689	537	658.92	225.66	233.82
Current Income Taxes Payable	10,635	7,951	11,060	3,782	7,544	10,310
Other Current Liabilities	32,811	31,350	19,541	14,115	15,463	17,748
Total Current Liabilities	88,241	74,271	60,122	40,416	43,246	50,359
Long-Term Debt	-	75	2,375	2,981	2,975	3,275
Long-Term Leases	552.76	609.61	440.42	480.26	190.41	168.22
Pension & Post-Retirement Benefits	-	-	-	-	-	574.71
Other Long-Term Liabilities	8,389	6,700	3,597	2,803	4,072	502.98
Total Liabilities	97,183	81,655	66,535	46,680	50,483	54,880

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	9,309	9,309	9,309	4,659	4,659	4,659
Additional Paid-In Capital	10,103	9,420	9,435	11,005	10,970	9,657
Retained Earnings	306,960	288,622	248,891	212,055	181,218	136,546
Treasury Stock	-7,046	-8,201	-8,549	-2,823	-2,915	-4,656
Comprehensive Income & Other	3,268	2,033	424.34	593.39	1,005	-259.74
Total Common Equity	322,594	301,182	259,510	225,490	194,937	145,946
Minority Interest	4,292	3,473	8,784	7,611	6,411	5,418
Shareholders' Equity	326,886	304,656	268,294	233,101	201,348	151,364
Total Liabilities & Equity	424,069	386,311	334,828	279,780	251,831	206,243

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	11,359	13,534	13,513	9,420	6,691	7,202
Net Cash (Debt)	123,705	109,309	92,230	85,749	65,171	46,569
Net Cash Growth	24.31%	18.52%	7.56%	31.58%	39.94%	26.14%
Net Cash Per Share	6897.86	6111.32	5022.96	4705.90	3613.52	2587.48
Filing Date Shares Outstanding	17.96	17.89	17.86	18.03	18.01	17.63
Total Common Shares Outstanding	17.96	17.89	17.86	18.03	18.01	17.63
Working Capital	181,122	169,863	146,013	143,350	135,616	91,856
Book Value Per Share	17958.40	16838.11	14527.02	12509.82	10826.83	8278.99
Tangible Book Value	317,790	296,068	255,863	222,250	191,912	143,039
Tangible Book Value Per Share	17690.97	16552.19	14322.90	12330.05	10658.83	8114.10
Land	32,767	32,751	32,027	17,675	17,672	17,482
Buildings	42,567	42,350	41,204	20,057	20,668	19,680
Machinery	24,749	12,117	10,948	2,877	2,737	2,467
Construction In Progress	14,068	8,511	2,688	26,365	7,115	4,426