Cytogen Balance Sheet

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	12,981	10,991	31,201	54,838	15,878	30,288
Short-Term Investments	12,024	20,522	10,065	49.46	50.43	5,515
Trading Asset Securities	-	-	-	-	1,993	-
Cash & Short-Term Investments	25,006	31,513	41,266	54,887	17,922	35,803
Cash Growth	-35.26%	-23.64%	-24.82%	206.26%	-49.94%	-
Accounts Receivable	6,395	6,081	3,700	473.96	588.23	88.9
Other Receivables	370.39	566.58	836.34	259.88	164.15	137.48
Receivables	6,765	6,647	4,536	733.84	752.38	226.38
Inventory	4,291	4,389	1,723	25.3	131.47	-
Prepaid Expenses	170.84	155.94	184.8	234.71	186.73	73.13
Other Current Assets	1,317	522.66	368.71	122.29	396.76	7,487
Total Current Assets	37,550	43,228	48,079	56,003	19,389	43,589
Property, Plant & Equipment	6,532	6,376	6,828	4,980	3,104	2,808
Long-Term Investments	1,557	1,557	2,489	5,527	7,331	7,321
Goodwill	4,825	4,825	4,825	2,723	5,712	-
Other Intangible Assets	4,969	5,055	8,624	4,830	5,310	1,496
Long-Term Deferred Tax Assets	706.56	691.24	884.61	-	-	-
Other Long-Term Assets	899.71	507.32	748.49	386.96	375.1	313.75
Total Assets	57,040	62,240	72,478	74,450	41,220	55,528

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Accounts Payable	2,182	3,457	1,666	206.64	189.2	112.63
Accrued Expenses	781.44	614.95	843.76	730.43	1,006	376.4
Short-Term Debt	3,347	4,771	327.92	7,980	25,758	3,280
Current Portion of Leases	429	428.71	917	556.4	474.98	442.66
Other Current Liabilities	4,181	5,477	960.5	1,274	6,502	2,579
Total Current Liabilities	10,921	14,749	4,715	10,747	33,930	6,791
Long-Term Debt	11,046	10,715	13,277	8,371	-	20,445
Long-Term Leases	585.93	364.73	349.93	669.13	191.3	456.46
Pension & Post-Retirement Benefits	262.77	139.93	235.59	37.05	52.62	191.07
Long-Term Deferred Tax Liabilities	-	-	-	549.23	838.98	-
Other Long-Term Liabilities	114.03	279.03	4,958	721.58	551.38	4,635
Total Liabilities	22,929	26,247	23,535	21,095	35,564	32,519

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Common Stock	11,565	11,565	11,565	11,139	8,934	2,947
Additional Paid-In Capital	116,926	117,434	118,236	107,523	50,759	54,635
Retained Earnings	-98,804	-97,532	-85,189	-68,072	-52,302	-33,531
Treasury Stock	-3,234	-3,234	-3,234	-3,234	-3,234	-3,234
Comprehensive Income & Other	7,216	7,329	7,205	5,998	1,500	2,192
Total Common Equity	33,669	35,562	48,583	53,355	5,656	23,009
Minority Interest	441.89	430.51	359.78	-	-	-
Shareholders' Equity	34,111	35,993	48,943	53,355	5,656	23,009
Total Liabilities & Equity	57,040	62,240	72,478	74,450	41,220	55,528

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Total Debt	15,408	16,279	14,872	17,576	26,424	24,624
Net Cash (Debt)	9,598	15,233	26,395	37,311	-8,502	11,179
Net Cash Growth	-59.29%	-42.29%	-29.26%	-	-	-
Net Cash Per Share	416.14	660.31	1168.85	2040.21	-481.37	659.73
Filing Date Shares Outstanding	23.13	23.13	23.07	22.22	17.81	17.5
Total Common Shares Outstanding	23.13	23.13	23.07	22.22	17.81	17.5
Working Capital	26,629	28,479	43,364	45,256	-14,541	36,798
Book Value Per Share	1455.86	1537.71	2105.94	2401.36	317.61	1314.64
Tangible Book Value	23,875	25,682	35,133	45,803	-5,365	21,513
Tangible Book Value Per Share	1032.35	1110.46	1522.94	2061.45	-301.26	1229.19
Land	302.68	286.98	294	257.88	-	-
Buildings	3,174	2,195	2,249	1,973	-	-
Machinery	4,789	4,644	2,080	852.03	969.67	432.63
Construction In Progress	-	-	26.4	14	65.06	507.95