Hugel 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	170,073	130,139	106,014	131,786	294,141	62,358
Short-Term Investments	303,019	287,303	373,941	399,463	246,754	451,438
Trading Asset Securities	4,941	5,678	1,978	111.7	15,509	86,728
Cash & Short-Term Investments	478,032	423,119	481,933	531,360	556,404	600,524
Cash Growth	4.70%	-12.20%	-9.30%	-4.50%	-7.35%	5.22%
Accounts Receivable	75,896	48,373	44,148	53,170	28,435	28,004
Other Receivables	3,481	4,509	5,229	4,539	1,364	2,824
Receivables	79,461	52,932	49,377	57,759	29,799	43,734
Inventory	52,081	42,646	34,281	26,907	27,360	23,179
Prepaid Expenses	3,163	1,879	903.61	643.16	1,172	257.43
Other Current Assets	3,822	2,349	1,278	1,194	1,369	713.62
Total Current Assets	616,560	522,925	567,772	617,863	616,104	668,408
Property, Plant & Equipment	151,613	150,967	134,732	120,480	95,655	76,924
Long-Term Investments	18,936	23,433	21,040	85,942	86,746	32,939
Goodwill	85,018	86,184	83,253	84,564	95,424	92,474
Other Intangible Assets	33,033	26,259	44,196	37,906	38,155	32,974
Long-Term Deferred Tax Assets	40,731	38,071	17,569	16,613	4,382	-
Long-Term Deferred Charges	79,338	83,479	54,850	77,609	63,850	44,356
Other Long-Term Assets	5,756	8,122	5,839	8,806	9,373	8,219
Total Assets	1,031,154	939,439	929,251	1,049,783	1,009,737	956,344
Accounts Payable	4,723	4,347	2,947	4,807	6,857	4,785
Accrued Expenses	-	1,177	3,582	3,032	7,008	3,755
Short-Term Debt	25,404	-	-	97,796	-	-
Current Portion of Leases	-	2,764	607.78	1,648	1,583	1,282
Current Income Taxes Payable	23,698	27,963	23,257	24,513	15,571	15,008
Current Unearned Revenue	3,562	171.55	172.83	98.82	49.97	2.05
Other Current Liabilities	25,699	24,657	26,859	45,418	22,981	18,942
Total Current Liabilities	83,086	61,080	57,425	177,313	54,050	43,774
Long-Term Debt	-	24,533	88,848	-	93,851	90,065
Long-Term Leases	8,817	10,309	1,067	1,259	2,969	2,257
Pension & Post-Retirement Benefits	2,663	251.87	442.28	165.23	871.36	1,771
Long-Term Deferred Tax Liabilities	1,186	1,413	1,578	1,728	10,218	4,318
Other Long-Term Liabilities	1,131	1,041	211.66	19,863	18,611	20,091
Total Liabilities	96,882	98,627	149,573	200,328	180,569	162,275
Common Stock	6,588	6,588	6,293	6,293	6,293	6,385
Additional Paid-In Capital	425,350	382,473	314,964	315,347	315,347	323,503
Retained Earnings	1,121,835	1,070,538	936,331	899,140	841,304	808,500
Treasury Stock	-269,164	-329,013	-163,087	-96,406	-51,891	-52,578
Comprehensive Income & Other	-378,976	-326,802	-347,190	-332,262	-333,967	-339,137
Total Common Equity	905,632	803,783	747,310	792,112	777,085	746,674
Minority Interest	28,640	37,029	32,368	57,342	52,082	47,395
Shareholders' Equity	934,272	840,812	779,678	849,454	829,168	794,069
Total Liabilities & Equity	1,031,154	939,439	929,251	1,049,783	1,009,737	956,344
Total Debt	34,221	37,606	90,523	100,703	98,402	93,604
Net Cash (Debt)	443,811	385,513	391,410	430,657	458,002	506,920
Net Cash Growth	3.30%	-1.51%	-9.11%	-5.97%	-9.65%	5.78%
Net Cash Per Share	39587.68	33847.45	32269.11	33854.08	35205.37	40369.07
Filing Date Shares Outstanding	10.8	10.76	10.93	11.81	12.17	12.53
Total Common Shares Outstanding	10.8	10.76	10.93	11.81	12.17	12.53
Working Capital	533,474	461,846	510,347	440,550	562,054	624,635
Book Value Per Share	83844.81	74667.88	68346.51	67095.45	63859.92	59612.01
Tangible Book Value	787,581	691,341	619,861	669,643	643,507	621,226
Tangible Book Value Per Share	72915.46	64222.48	56690.45	56721.72	52882.62	49596.68
Land	9,375	9,375	9,375	9,375	9,375	9,375
Buildings	61,399	46,921	46,906	36,260	35,007	29,397
Machinery	94,063	48,768	51,249	51,536	47,727	41,202
Construction In Progress	9,999	64,663	55,968	49,696	22,094	10,676

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