ISC Co., 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	51,490	39,869	267,987	53,687	51,109	37,126
Short-Term Investments	272,873	305,000	29,447	31,037	-	787.04
Trading Asset Securities	1,753	1,773	22,851	22,218	3,251	3,963
Cash & Short-Term Investments	326,116	346,641	320,285	106,942	54,360	41,876
Cash Growth	2.88%	8.23%	199.49%	96.73%	29.81%	41.72%
Accounts Receivable	68,122	32,908	21,034	20,934	22,845	20,987
Other Receivables	2,486	7,055	2,341	1,095	666.46	921.21
Receivables	70,718	40,180	23,627	22,417	23,805	22,319
Inventory	22,510	15,440	15,435	22,541	14,495	12,036
Prepaid Expenses	2,576	1,480	1,059	5,719	4,548	1,214
Other Current Assets	1,073	1,364	1,395	4,124	1,131	810.94
Total Current Assets	422,994	405,105	361,801	161,743	98,339	78,256
Property, Plant & Equipment	90,513	93,802	95,209	136,014	112,883	68,468
Long-Term Investments	5,848	8,299	8,826	12,830	15,785	29,102
Goodwill	13,044	13,044	13,951	13,951	1,589	1,589
Other Intangible Assets	4,849	4,637	7,456	9,258	7,607	11,840
Long-Term Accounts Receivable	34.86	47.3	62.42	-	-	-
Long-Term Deferred Tax Assets	6,056	7,926	6,994	5,206	5,999	4,226
Other Long-Term Assets	47,272	49,702	46,464	18,457	19,101	45,296
Total Assets	592,754	582,883	541,813	358,432	261,725	239,466
Accounts Payable	35,022	7,566	4,807	8,201	1,248	2,214
Accrued Expenses	8,260	8,847	7,223	8,670	4,119	3,734
Short-Term Debt	20,000	20,000	37,785	33,013	13,607	39,835
Current Portion of Long-Term Debt	-	-	2,000	-	1,227	1,122
Current Portion of Leases	359.77	163.64	282.77	402.29	390.01	280.77
Current Income Taxes Payable	8,502	11,608	2,351	16,864	6,639	4,392
Current Unearned Revenue	8.55	382.07	466.55	505.36	529.08	373.21
Other Current Liabilities	4,375	3,704	3,337	13,730	7,087	7,284
Total Current Liabilities	76,528	52,271	58,252	81,386	34,848	59,235
Long-Term Debt	-	97.98	3,184	5,195	514.55	1,397
Long-Term Leases	528.19	204.43	357.14	505.1	383.38	220.11
Pension & Post-Retirement Benefits	-	-	113.37	2.14	69.2	874.94
Long-Term Deferred Tax Liabilities	143.23	2,854	2,796	408.92	-	1,296
Other Long-Term Liabilities	1,286	4,314	3,658	2,908	3,334	3,720
Total Liabilities	78,485	59,741	68,361	90,405	39,149	66,744
Common Stock	10,599	10,599	10,599	8,700	8,272	7,071
Additional Paid-In Capital	289,685	315,707	315,707	117,802	111,442	72,731
Retained Earnings	239,243	222,041	173,300	170,874	130,580	102,010
Treasury Stock	-17,881	-17,881	-17,881	-17,881	-17,881	-4,418
Comprehensive Income & Other	-7,984	-7,676	-8,396	-11,412	-9,737	-4,733
Total Common Equity	513,662	522,789	473,329	268,083	222,676	172,661
Minority Interest	607.38	353.02	123.86	-55.52	-100.65	61.01
Shareholders' Equity	514,269	523,142	473,453	268,027	222,575	172,722
Total Liabilities & Equity	592,754	582,883	541,813	358,432	261,725	239,466
Total Debt	20,888	20,466	43,610	39,115	16,122	42,854
Net Cash (Debt)	305,228	326,175	276,675	67,826	38,238	-978.28
Net Cash Growth	2.97%	17.89%	307.92%	77.38%	-	-
Net Cash Per Share	14436.75	15427.51	15150.63	3771.61	2605.63	-57.85
Filing Date Shares Outstanding	20.46	20.46	20.46	16.67	15.81	13.9
Total Common Shares Outstanding	20.46	20.46	20.46	16.67	15.81	13.9
Working Capital	346,466	352,834	303,548	80,357	63,491	19,021
Book Value Per Share	25100.52	25546.50	23129.61	16085.02	14083.04	12418.85
Tangible Book Value	495,769	505,107	451,922	244,874	213,480	159,232
Tangible Book Value Per Share	24226.17	24682.50	22083.54	14692.49	13501.43	11452.97
Land	15,141	15,179	17,891	43,749	43,663	20,275
Buildings	54,415	60,512	65,031	46,864	45,599	27,913
Machinery	69,903	70,712	63,098	60,281	43,356	65,504
Construction In Progress	3,772	1,869	966.04	36,140	13,781	6,735

Source: S&P Global Market Intelligence. Standard template. Financial Sources.