KANGWON ENERGY 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	13,223	8,139	1,930	1,431	6,851	8,928
Short-Term Investments	4,418	2,748	4,350	4,585	7,969	2,359
Trading Asset Securities	13,753	46.21	783.94	961.89	485.78	82.95
Cash & Short-Term Investments	31,394	10,934	7,064	6,978	15,305	11,371
Cash Growth	48.45%	54.78%	1.23%	-54.41%	34.60%	12.41%
Accounts Receivable	41,756	69,973	78,742	30,430	14,274	8,852
Other Receivables	485.15	969.8	2,916	1,873	51.23	428.18
Receivables	42,248	70,943	81,667	32,303	14,325	9,480
Inventory	11,311	11,031	23,169	1,981	686.3	219.78
Prepaid Expenses	43.94	159.41	133.52	-	2.66	16.2
Other Current Assets	2,058	12,123	8,987	6,151	1,032	405.73
Total Current Assets	87,055	105,190	121,020	47,413	31,351	21,493
Property, Plant & Equipment	48,662	49,407	43,727	33,004	7,736	7,836
Long-Term Investments	1,522	1,250	1,555	657.02	1,705	2,787
Goodwill	885.07	885.07	885.07	885.07	-	-
Other Intangible Assets	728.9	862.19	1,039	964.86	109.46	167.76
Long-Term Deferred Tax Assets	8,004	5,839	2,726	1,059	-	-
Other Long-Term Assets	173.43	410.2	537.17	456.35	598.5	646.99
Total Assets	150,070	163,883	171,529	84,439	41,538	32,969
Accounts Payable	19,581	20,887	42,599	6,398	2,283	3,769
Accrued Expenses	3,136	3,057	2,387	724.27	106.06	944.3
Short-Term Debt	25,936	27,920	39,098	13,615	-	1,816
Current Portion of Long-Term Debt	2,500	500	225	225	2,536	0
Current Portion of Leases	210.62	282.72	423.49	276.22	236.68	377.34
Current Income Taxes Payable	410.42	2.79	198.89	220.96	-	-
Current Unearned Revenue	-	5,729	18,877	6,420	1,498	1,996
Other Current Liabilities	12,461	10,880	4,248	11,648	4,956	3,534
Total Current Liabilities	64,235	69,259	108,055	39,527	11,616	12,436
Long-Term Debt	21,000	22,000	19,500	7,225	-	2,656
Long-Term Leases	1,035	713.36	1,427	1,040	1,311	761.7
Pension & Post-Retirement Benefits	2.85	28.09	26.61	5.56	17.98	18.44
Other Long-Term Liabilities	0	-	0	-	0	-
Total Liabilities	86,273	92,001	129,009	47,797	12,945	15,872
Common Stock	13,062	13,062	13,062	13,062	13,062	9,077
Additional Paid-In Capital	21,954	25,217	25,217	24,137	24,137	20,772
Retained Earnings	-487.91	1,195	162.54	-5,052	-8,509	-12,675
Comprehensive Income & Other	-293.63	1,013	578.42	171.68	-96.51	-79.5
Total Common Equity	34,233	40,487	39,020	32,318	28,594	17,095
Minority Interest	29,564	31,395	3,500	-	-	1.14
Shareholders' Equity	63,797	71,882	42,520	36,642	28,594	17,096
Total Liabilities & Equity	150,070	163,883	171,529	84,439	41,538	32,969
Total Debt	50,682	51,416	60,673	22,381	4,083	5,611
Net Cash (Debt)	-19,287	-40,483	-53,609	-15,402	11,222	5,760
Net Cash Growth	-	-	-	-	94.83%	-
Net Cash Per Share	-732.11	-1549.70	-2052.18	-589.61	554.75	318.66
Filing Date Shares Outstanding	26.12	26.12	26.12	26.12	26.12	18.15
Total Common Shares Outstanding	26.12	26.12	26.12	26.12	26.12	18.15
Working Capital	22,820	35,930	12,965	7,886	19,735	9,056
Book Value Per Share	1310.47	1549.86	1493.69	1237.14	1094.57	941.63
Tangible Book Value	32,620	38,740	37,095	30,468	28,484	16,927
Tangible Book Value Per Share	1248.69	1482.97	1420.03	1166.33	1090.38	932.39
Land	6,854	6,865	6,865	6,865	10.88	400.81
Buildings	13,378	13,601	11,634	10,224	4,881	4,836
Machinery	33,013	30,656	17,584	3,573	3,441	4,643
Construction In Progress	1,968	3,089	9,055	13,642	236.5	6.12

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