Russell 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	23,679	30,204	30,133	31,081	38,599	16,432
Trading Asset Securities	-	-	-	40.51	-	-
Cash & Short-Term Investments	23,679	30,204	30,133	31,121	38,599	16,432
Cash Growth	-26.08%	0.23%	-3.17%	-19.37%	134.91%	35.26%
Accounts Receivable	1,972	7,478	3,965	5,026	3,706	4,480
Other Receivables	27.48	124.19	209.21	1,288	2,390	192.6
Receivables	2,000	7,602	4,174	6,313	6,096	4,673
Inventory	34,189	28,263	29,209	24,526	13,053	19,210
Prepaid Expenses	27.98	34.11	26.87	396.46	149.91	19.67
Other Current Assets	1,396	983.94	359.7	5,185	2,384	652.95
Total Current Assets	61,292	67,087	63,903	67,541	60,282	40,986
Property, Plant & Equipment	7,630	7,941	8,366	8,403	8,684	8,626
Long-Term Investments	49.64	265.26	277.14	253.07	265.65	283.48
Goodwill	968.14	968.14	968.14	968.14	968.14	968.14
Other Intangible Assets	644.47	686.04	764.99	820.55	900.19	1,000
Long-Term Accounts Receivable	27.4	23.04	31.53	36.7	40.41	44.56
Long-Term Deferred Tax Assets	471.88	313.93	-	-	-	52.48
Other Long-Term Assets	262.72	260.8	242	407.97	1,487	1,554
Total Assets	71,369	77,577	74,553	78,431	72,627	53,516
Accounts Payable	1,147	990.49	1,243	1,748	1,717	1,310
Accrued Expenses	1,049	882.6	807.77	420.35	370.31	313.78
Short-Term Debt	5,185	6,169	7,665	10	6,253	180
Current Portion of Leases	321.69	316.76	315.74	274.75	217.52	230.13
Current Income Taxes Payable	-	934.48	123.13	331.29	1,261	37.28
Other Current Liabilities	7,476	7,560	7,041	11,289	10,503	9,119
Total Current Liabilities	15,179	16,853	17,196	14,074	20,322	11,190
Long-Term Debt	-	-	-	6,823	-	-
Long-Term Leases	256.87	354.74	409.48	194.79	287.09	145.31
Pension & Post-Retirement Benefits	711.28	943.32	727.81	416.3	338.4	418.2
Long-Term Deferred Tax Liabilities	-	4.54	80.16	194.78	727.32	-
Other Long-Term Liabilities	63.79	61.15	54.12	1,228	119.3	119.3
Total Liabilities	16,211	18,217	18,467	22,930	21,794	11,873
Common Stock	3,181	3,181	3,181	3,181	3,181	3,181
Additional Paid-In Capital	19,002	19,002	19,591	19,591	18,793	16,029
Retained Earnings	33,712	36,807	33,176	31,458	29,048	23,534
Treasury Stock	-1,160	-1,160	-1,160	-1,160	-1,160	-1,160
Comprehensive Income & Other	-0	-0	-0	-0	-0	-0
Total Common Equity	54,735	57,830	54,788	53,071	49,862	41,584
Minority Interest	422.8	1,530	1,298	2,430	479.42	-346.13
Shareholders' Equity	55,158	59,360	56,086	55,500	50,833	41,642
Total Liabilities & Equity	71,369	77,577	74,553	78,431	72,627	53,516
Total Debt	5,764	6,840	8,390	7,302	6,758	555.44
Net Cash (Debt)	17,916	23,363	21,744	23,819	31,841	15,876
Net Cash Growth	-11.42%	7.45%	-8.71%	-25.19%	100.56%	32.21%
Net Cash Per Share	617.61	805.41	749.58	821.12	1097.67	547.30
Filing Date Shares Outstanding	29.01	29.01	29.01	29.01	29.01	29.01
Total Common Shares Outstanding	29.01	29.01	29.01	29.01	29.01	29.01
Working Capital	46,113	50,233	46,708	53,468	39,960	29,796
Book Value Per Share	1886.91	1993.61	1888.74	1829.53	1718.92	1433.55
Tangible Book Value	53,123	56,176	53,055	51,282	47,994	39,616
Tangible Book Value Per Share	1831.32	1936.58	1828.99	1767.86	1654.52	1365.70
Land	2,195	2,195	2,195	2,195	2,195	2,195
Buildings	5,811	5,811	5,811	5,811	5,811	5,811
Machinery	1,464	1,497	1,442	1,381	1,290	1,010

Source: S&P Global Market Intelligence. Standard template. Financial Sources.