Naturalendo Tech 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	895.14	223.79	631.59	1,242	1,790	4,921
Short-Term Investments	2,409	-	600	-	2,010	6,555
Trading Asset Securities	-	35.79	2,212	6,039	8,818	1,704
Cash & Short-Term Investments	3,304	259.58	3,443	7,281	12,618	13,179
Cash Growth	68.58%	-92.46%	-52.70%	-42.30%	-4.26%	13.17%
Accounts Receivable	1,197	1,579	2,068	1,284	1,227	2,000
Other Receivables	98.85	13.26	70.1	3.87	252.51	136.9
Receivables	1,296	1,593	2,138	1,288	1,479	2,137
Inventory	6,455	4,644	4,198	3,676	5,878	4,472
Prepaid Expenses	455.21	553.49	506.41	370.69	582.27	397.83
Other Current Assets	528.52	249.47	388.51	479.16	445.4	265.36
Total Current Assets	12,040	7,299	10,675	13,095	21,003	20,451
Property, Plant & Equipment	23,374	23,977	25,058	25,501	28,238	29,057
Long-Term Investments	603	871.74	286.02	3	3	3
Other Intangible Assets	445.87	448.87	408.87	408.87	429.84	452.72
Other Long-Term Assets	178.53	119.15	163.75	198.92	478.39	356.21
Total Assets	37,251	33,338	37,203	39,809	50,745	50,799
Accounts Payable	1,378	781.95	987.97	813.22	803.29	570.89
Accrued Expenses	576.04	589.19	548.9	491.32	705.78	766.15
Short-Term Debt	2,379	1,216	960	-	1,879	29,107
Current Portion of Long-Term Debt	1,300	-	-	-	-	-
Current Portion of Leases	141.84	343.43	361.73	139.19	314.02	126.24
Current Unearned Revenue	53.46	7.12	6.72	37.86	56.66	-
Other Current Liabilities	1,407	1,573	1,383	973.82	998.5	548.73
Total Current Liabilities	7,236	4,510	4,248	2,455	4,757	31,119
Long-Term Debt	5,000	1,300	1,300	-	-	3,306
Long-Term Leases	38.37	49.33	117.15	250.89	154.53	163.2
Other Long-Term Liabilities	635.23	611.91	594.35	522.9	464.95	387.95
Total Liabilities	12,910	6,471	6,260	3,229	5,376	34,977
Common Stock	15,877	15,877	15,877	15,877	15,588	10,333
Additional Paid-In Capital	66,111	66,111	66,111	66,111	64,495	38,571
Retained Earnings	-51,285	-48,845	-44,959	-40,591	-30,507	-25,428
Treasury Stock	-5,888	-5,888	-5,888	-5,888	-5,888	-5,888
Comprehensive Income & Other	-56.33	-56.33	-56.33	-56.33	-51.69	-53.15
Total Common Equity	24,759	27,199	31,085	35,453	43,636	17,535
Minority Interest	-417.45	-332.41	-141.76	1,127	1,732	-1,713
Shareholders' Equity	24,342	26,866	30,943	36,580	45,368	15,822
Total Liabilities & Equity	37,251	33,338	37,203	39,809	50,745	50,799
Total Debt	8,859	2,908	2,739	390.09	2,347	32,703
Net Cash (Debt)	-5,555	-2,649	704.55	6,891	10,271	-19,524
Net Cash Growth	-	-	-89.78%	-32.91%	-	-
Net Cash Per Share	-175.94	-83.89	22.31	219.38	382.26	-953.12
Filing Date Shares Outstanding	31.57	31.57	31.57	31.57	30.99	20.48
Total Common Shares Outstanding	31.57	31.57	31.57	31.57	30.99	20.48
Working Capital	4,804	2,789	6,426	10,640	16,246	-10,668
Book Value Per Share	784.18	861.44	984.53	1122.88	1407.90	856.01
Tangible Book Value	24,313	26,750	30,676	35,044	43,207	17,082
Tangible Book Value Per Share	770.05	847.23	971.58	1109.93	1394.03	833.91
Land	-	11,550	11,550	11,550	11,550	11,589
Buildings	-	13,581	13,581	13,581	15,319	16,973
Machinery	-	12,146	12,132	10,894	9,682	9,371
Construction In Progress	-	23.48	1.45	47	587.6	63.2

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