DSK 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	20,447	14,086	15,204	36,423	46,311	13,155
Short-Term Investments	13,000	20,000	25,762	11,188	21,426	32,206
Trading Asset Securities	-	-	1,104	1,436	1,018	101.89
Cash & Short-Term Investments	33,447	34,086	42,070	49,048	68,754	45,463
Cash Growth	-31.25%	-18.98%	-14.23%	-28.66%	51.23%	20.71%
Accounts Receivable	10,576	4,835	14,617	4,825	4,055	16,470
Other Receivables	232.42	162.29	706.27	197.03	67.45	183.86
Receivables	10,895	5,115	22,465	15,159	4,261	16,788
Inventory	4,302	22,468	4,838	21,247	18,651	6,356
Prepaid Expenses	380.76	748.71	416.85	1,388	1,075	104.33
Other Current Assets	6,348	10,320	12,575	12,836	12,987	928.02
Total Current Assets	55,374	72,737	82,365	99,678	105,728	69,639
Property, Plant & Equipment	50,231	53,580	54,211	45,429	48,175	51,157
Long-Term Investments	32,232	29,622	26,484	27,793	26,714	27,789
Other Intangible Assets	1,935	1,975	1,799	1,793	1,431	1,376
Long-Term Accounts Receivable	2.97	4.71	4.1	-	959.37	4,727
Long-Term Deferred Tax Assets	2,830	1,660	1,085	1,271	1,508	1,285
Other Long-Term Assets	7,256	6,644	4,666	17,632	6,382	6,019
Total Assets	149,973	166,376	170,870	193,829	191,086	162,157
Accounts Payable	2,895	3,977	1,671	9,979	6,681	4,165
Accrued Expenses	1,416	1,745	1,829	4,861	4,173	3,017
Short-Term Debt	19,000	13,000	13,000	13,000	8,000	38,200
Current Portion of Leases	276.03	312.21	180.2	175.33	164.17	140.33
Current Income Taxes Payable	-	-	108.47	-	870.95	-
Other Current Liabilities	3,193	11,658	3,127	16,229	9,572	6,687
Total Current Liabilities	26,780	30,692	19,916	44,244	29,462	52,209
Long-Term Leases	395.71	523.73	121.74	142.73	200.31	262.74
Pension & Post-Retirement Benefits	1,476	810.49	792.6	429.1	574.39	702.28
Other Long-Term Liabilities	1,029	900.86	510.06	1,958	2,757	3,575
Total Liabilities	29,681	32,927	21,340	46,773	32,994	56,749
Common Stock	13,512	13,512	13,512	13,512	13,512	10,177
Additional Paid-In Capital	109,753	109,732	109,637	107,753	107,753	66,585
Retained Earnings	-9,227	1,691	19,284	16,921	22,906	23,274
Treasury Stock	-3,695	-3,006	-9,222	-6,216	-4,217	-3,757
Comprehensive Income & Other	-901.13	-1,705	-897.67	-182.27	-306.07	-47.72
Total Common Equity	109,442	120,225	132,313	131,789	139,648	96,231
Minority Interest	10,849	13,224	17,216	15,266	18,444	9,176
Shareholders' Equity	120,292	133,449	149,530	147,055	158,092	105,407
Total Liabilities & Equity	149,973	166,376	170,870	193,829	191,086	162,157
Total Debt	19,672	13,836	13,302	13,318	8,364	38,603
Net Cash (Debt)	13,775	20,250	28,768	35,730	60,390	6,860
Net Cash Growth	-60.43%	-29.61%	-19.48%	-40.84%	780.37%	2.73%
Net Cash Per Share	547.48	799.08	1103.08	1348.47	2797.54	342.29
Filing Date Shares Outstanding	25.05	25.2	25.71	26.25	26.58	20.01
Total Common Shares Outstanding	25.05	25.2	25.71	26.25	26.58	20.01
Working Capital	28,593	42,045	62,450	55,434	76,265	17,430
Book Value Per Share	4369.15	4770.21	5146.29	5019.65	5254.58	4809.66
Tangible Book Value	107,507	118,250	130,514	129,996	138,218	94,856
Tangible Book Value Per Share	4291.92	4691.86	5076.33	4951.36	5200.75	4740.90
Land	15,666	16,390	16,957	10,289	10,289	10,033
Buildings	32,067	32,286	32,534	28,102	28,102	27,516
Machinery	17,606	17,349	17,506	17,026	16,591	16,144
Construction In Progress	-	-	726.1	22.16	-	183.99

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