MegaMD 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	Jun '25 Jun 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	17,993	30,079	29,928	32,545	31,084	35,028
Short-Term Investments	14,256	7,291	11,577	9,570	23,732	3,006
Trading Asset Securities	1,842	2,777	3,821	3,716	4,847	2,051
Cash & Short-Term Investments	34,091	40,146	45,326	45,832	59,663	40,085
Cash Growth	-27.04%	-11.43%	-1.10%	-23.18%	48.84%	41.00%
Accounts Receivable	854.17	1,185	1,403	1,152	2,406	3,041
Other Receivables	1,098	810.99	619.42	443.59	299.64	460.96
Receivables	2,270	2,373	2,348	2,254	4,136	5,760
Inventory	268.43	531.01	595.98	1,033	311.66	1,040
Prepaid Expenses	132.97	194.48	256.12	384.19	465.63	491.77
Other Current Assets	576.98	385.52	445.54	1,142	882.42	696.11
Total Current Assets	37,339	43,630	48,971	50,645	65,459	48,073
Property, Plant & Equipment	6,444	7,909	9,055	11,788	11,907	14,264
Long-Term Investments	24,689	19,288	11,723	9,270	8,865	4,393
Goodwill	3,418	3,418	3,418	4,387	3,542	6,307
Other Intangible Assets	848.84	889.21	1,043	1,819	2,340	4,638
Long-Term Deferred Tax Assets	1,663	1,482	1,700	1,567	2,444	1,526
Other Long-Term Assets	4,050	2,952	8,416	13,395	18,590	32,109
Total Assets	86,253	87,387	84,712	93,553	114,567	113,130
Accounts Payable	1,702	2,208	2,395	3,137	2,305	2,777
Accrued Expenses	1,772	1,737	1,018	1,649	2,372	2,587
Current Portion of Leases	2,086	2,611	2,761	3,099	5,305	5,714
Current Income Taxes Payable	109.86	489.17	34.57	42.13	2,297	1,279
Current Unearned Revenue	11,332	8,918	9,626	8,719	23,785	25,794
Other Current Liabilities	1,635	2,996	2,707	5,532	7,622	5,658
Total Current Liabilities	18,636	18,958	18,541	22,177	43,686	43,810
Long-Term Debt	-	-	-	20	20	-
Long-Term Leases	1,303	2,017	2,246	4,038	2,134	3,769
Pension & Post-Retirement Benefits	-	-	-	-	210.29	224.64
Other Long-Term Liabilities	646.46	633.11	1,680	1,575	1,922	3,466
Total Liabilities	20,586	21,608	22,467	27,811	47,972	51,269
Common Stock	11,704	11,704	11,704	11,704	11,704	11,704
Additional Paid-In Capital	14,378	14,364	14,364	14,356	14,347	14,347
Retained Earnings	41,320	41,431	37,896	41,394	42,247	37,557
Treasury Stock	-0.24	-0.24	-0.24	-0.24	-0.24	-0.24
Comprehensive Income & Other	-1,733	-1,720	-1,720	-1,711	-1,702	-1,702
Total Common Equity	65,667	65,779	62,244	65,742	66,595	61,905
Minority Interest	-	-	-	-	-	-43.96
Shareholders' Equity	65,667	65,779	62,244	65,742	66,595	61,861
Total Liabilities & Equity	86,253	87,387	84,712	93,553	114,567	113,130
Total Debt	3,389	4,628	5,007	7,158	7,458	9,483
Net Cash (Debt)	30,702	35,518	40,319	38,674	52,205	30,602
Net Cash Growth	-28.69%	-11.91%	4.25%	-25.92%	70.59%	59.10%
Net Cash Per Share	1390.82	1608.98	1826.44	1749.89	2356.76	1390.56
Filing Date Shares Outstanding	22.07	22.07	22.07	22.07	22.07	22.07
Total Common Shares Outstanding	22.07	22.07	22.07	22.07	22.07	22.07
Working Capital	18,703	24,672	30,430	28,468	21,773	4,263
Book Value Per Share	2974.74	2979.78	2819.67	2978.11	3016.77	2804.29
Tangible Book Value	61,400	61,471	57,783	59,535	60,713	50,959
Tangible Book Value Per Share	2781.44	2784.65	2617.57	2696.95	2750.32	2308.47
Machinery	2,429	2,356	2,432	2,477	2,761	5,018
Construction In Progress	139.98	335.94	417.74	1,221	517.95	61.37

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