KOSDAQ:175250 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	3,931	17,184	6,332	50,569	17,806	5,913
Short-Term Investments	250	5,250	340.19	360.19	745	2,113
Trading Asset Securities	11.08	2.19	1,886	2,856	5,866	5,692
Cash & Short-Term Investments	4,192	22,437	8,558	53,786	24,417	13,718
Cash Growth	-81.36%	162.17%	-84.09%	120.28%	77.99%	-62.08%
Accounts Receivable	11,636	10,582	7,726	8,174	10,153	12,406
Other Receivables	8,007	729.74	194.11	509.92	1,774	1,621
Receivables	20,402	12,772	8,760	15,884	16,978	17,127
Inventory	16,092	12,897	13,019	10,546	16,977	12,089
Prepaid Expenses	205.95	139.83	116.21	80.58	129.48	114.17
Other Current Assets	408.79	326.62	654.81	408.36	294.83	677.36
Total Current Assets	41,301	48,572	31,108	80,705	58,796	43,726
Property, Plant & Equipment	68,896	64,529	93,526	96,943	101,312	107,813
Long-Term Investments	1,586	1,659	9,416	11,001	22,675	10,904
Goodwill	1,601	1,601	2,858	2,858	4,150	4,119
Other Intangible Assets	1,614	1,829	2,381	2,980	3,081	3,850
Long-Term Accounts Receivable	-0	83.93	-0	-	-	-
Long-Term Deferred Tax Assets	1,172	1,172	774.48	530.59	-	-
Long-Term Deferred Charges	3,119	5,030	9,020	9,701	8,622	7,879
Other Long-Term Assets	1,592	8,407	17,053	18,412	16,794	16,839
Total Assets	120,882	132,883	166,137	224,121	215,448	195,149
Accounts Payable	11,590	6,685	7,291	6,461	6,155	4,829
Accrued Expenses	608.45	700.15	755.32	718.82	496.54	656.63
Short-Term Debt	27,557	32,169	56,276	73,521	10,050	18,112
Current Portion of Long-Term Debt	1,556	1,556	12,766	3,747	32,120	120
Current Portion of Leases	1,343	1,234	77.56	171.09	185.44	147.81
Current Income Taxes Payable	-	-	-	-	-	334.75
Current Unearned Revenue	19.68	242.6	106.08	23.75	-	-
Other Current Liabilities	20,743	19,264	15,774	25,339	5,811	9,909
Total Current Liabilities	63,416	61,850	93,045	109,981	54,818	34,110
Long-Term Debt	3,019	4,352	4,862	9,450	31,650	40,228
Long-Term Leases	4,468	1,129	34.72	120.83	180.31	189.66
Pension & Post-Retirement Benefits	327.08	-	3,358	2,878	2,465	3,147
Long-Term Deferred Tax Liabilities	-	-	-	-	16.36	487.43
Other Long-Term Liabilities	2,160	2,112	2,852	9,833	27,615	2,249
Total Liabilities	73,390	69,444	104,151	132,262	116,744	80,410
Common Stock	18,779	18,779	18,779	18,779	9,446	3,775
Additional Paid-In Capital	134,882	133,428	133,401	133,434	107,271	92,050
Retained Earnings	-105,163	-89,634	-91,892	-60,603	-18,969	19,027
Treasury Stock	-3,707	-3,707	-3,707	-3,707	-3,160	-3,160
Comprehensive Income & Other	1,386	1,394	1,657	1,769	1,168	461.98
Total Common Equity	46,178	60,260	58,238	89,671	95,755	112,154
Minority Interest	-1,655	471.81	1,355	2,188	2,949	2,584
Shareholders' Equity	47,492	63,440	61,986	91,859	98,704	114,738
Total Liabilities & Equity	120,882	132,883	166,137	224,121	215,448	195,149
Total Debt	37,942	40,440	74,015	87,009	74,186	58,797
Net Cash (Debt)	-33,749	-18,003	-65,457	-33,224	-49,769	-45,079
Net Cash Per Share	-898.07	-479.34	-1742.81	-1426.23	-2298.37	-2283.92
Filing Date Shares Outstanding	37.37	37.37	37.37	37.37	22.51	17.8
Total Common Shares Outstanding	37.37	37.37	37.37	37.37	22.51	21.36
Working Capital	-22,115	-13,279	-61,937	-29,276	3,979	9,616
Book Value Per Share	1235.70	1612.55	1558.42	2399.56	4254.76	5249.92
Tangible Book Value	42,963	56,830	52,998	83,832	88,524	104,185
Tangible Book Value Per Share	1149.67	1520.74	1418.22	2243.32	3933.45	4876.90
Land	8,305	8,305	25,626	24,378	25,388	25,614
Buildings	47,367	47,255	52,384	52,053	50,835	52,013
Machinery	36,325	32,627	36,265	33,830	30,572	34,641
Construction In Progress	550.46	1,209	259.66	917.82	3,422	1,513

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