Ubion Co.Ltd. Balance Sheet

Financials in millions KRW. Fiscal year is October - September.

Millions KRW. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Dec '24 Dec 31, 2024	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Cash & Equivalents	4,315	1,635	1,425	729.5
Short-Term Investments	1,551	1,507	1,971	350
Cash & Short-Term Investments	5,866	3,142	3,396	1,080
Cash Growth	87.93%	-7.48%	214.59%	-
Accounts Receivable	3,763	2,565	879.02	1,144
Other Receivables	347.88	135.14	100.32	31.8
Receivables	4,111	2,700	979.34	1,176
Inventory	665.57	821.82	890.68	1,088
Prepaid Expenses	229.83	253.79	887.01	850.13
Other Current Assets	7,000	8,156	8,913	6,625
Total Current Assets	17,873	15,074	15,066	10,820
Property, Plant & Equipment	1,949	1,509	1,448	1,493
Long-Term Investments	1,255	1,523	1,550	2,431
Goodwill	234.16	234.16	234.16	-
Other Intangible Assets	524.65	459	315.24	632.91
Long-Term Accounts Receivable	3.46	3.22	20.31	42.85
Long-Term Deferred Tax Assets	2,299	2,571	1,899	1,746
Long-Term Deferred Charges	1,094	1,164	1,564	827.9
Other Long-Term Assets	619.23	611.83	733.54	834.05
Total Assets	25,880	23,149	22,830	18,828
Accounts Payable	1,752	3,040	2,363	1,999
Accrued Expenses	5,327	4,538	4,594	4,278
Short-Term Debt	4,420	3,770	-	-
Current Portion of Leases	590.62	296.38	372.19	521.12
Current Income Taxes Payable	0.58	-	5.32	-
Other Current Liabilities	5,431	4,629	6,013	7,200
Total Current Liabilities	17,521	16,273	13,348	13,998
Long-Term Leases	312.84	255.05	61.99	232.27
Other Long-Term Liabilities	260.34	74.22	71.45	56.41
Total Liabilities	18,094	16,783	13,635	14,450
Common Stock	1,971	1,971	1,971	1,681
Additional Paid-In Capital	3,207	5,207	7,817	2,787
Retained Earnings	2,455	-930.52	-645.5	-101.3
Comprehensive Income & Other	11.89	-7.27	-2.22	10.68
Total Common Equity	7,645	6,240	9,141	4,378
Minority Interest	140.84	126.16	53.9	-
Shareholders' Equity	7,786	6,367	9,194	4,378
Total Liabilities & Equity	25,880	23,149	22,830	18,828
Total Debt	5,323	4,321	434.18	753.39
Net Cash (Debt)	542.83	-1,179	2,962	326.11
Net Cash Growth	-73.18%	-	808.23%	-
Net Cash Per Share	27.79	-59.83	153.09	19.39
Filing Date Shares Outstanding	19.8	19.71	19.71	16.9
Total Common Shares Outstanding	19.8	19.71	19.71	16.9
Working Capital	352.27	-1,199	1,719	-3,178
Book Value Per Share	386.18	316.56	463.69	259.02
Tangible Book Value	6,887	5,547	8,591	3,745
Tangible Book Value Per Share	347.85	281.40	435.82	221.58
Machinery	1,441	1,329	1,117	2,527

Source: S&P Capital IQ. Standard template. Financial Sources.