KOSDAQ:222080 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	175,314	131,205	80,008	103,671	62,836	74,379
Short-Term Investments	-	-	-	-0	0	-
Trading Asset Securities	23,000	-	1,301	8,309	13,009	-
Cash & Short-Term Investments	198,314	131,205	81,309	111,981	75,845	74,379
Cash Growth	475.44%	61.37%	-27.39%	47.64%	1.97%	1428.12%
Accounts Receivable	77,272	54,118	37,176	14,483	12,760	2,985
Other Receivables	481.53	440.42	616.54	1,131	551.21	637.93
Receivables	77,754	54,559	37,792	15,615	13,311	3,623
Inventory	142,290	261,911	297,425	144,503	110,574	85,681
Prepaid Expenses	3,954	7,464	10,979	3,445	4,054	1,582
Other Current Assets	71,892	69,987	53,843	70,663	32,332	24,480
Total Current Assets	494,204	525,125	481,348	346,207	236,116	189,746
Property, Plant & Equipment	147,871	153,760	103,470	87,692	71,994	37,542
Long-Term Investments	13,181	18,496	4,713	4,132	5,209	1,673
Other Intangible Assets	3,975	2,476	820.38	811.85	781.93	747.82
Long-Term Accounts Receivable	-0	0	0	-0	-0	-0
Long-Term Deferred Tax Assets	17,281	17,527	4,675	4,422	4,230	3,593
Long-Term Deferred Charges	0	0	-	-	-	-
Other Long-Term Assets	17,864	16,436	2,003	731.47	893.85	583.81
Total Assets	694,376	733,820	597,029	443,995	319,225	233,885
Accounts Payable	14,237	29,259	41,670	15,985	17,405	6,713
Accrued Expenses	8,763	9,754	3,526	2,546	1,862	1,590
Short-Term Debt	3,593	3,120	22,025	25,268	5,000	10,000
Current Portion of Long-Term Debt	-	-	-	2,754	2,754	-
Current Portion of Leases	339.67	1,540	1,842	103.77	64.62	36.02
Current Income Taxes Payable	3,509	21,283	6,692	3,898	628.19	1,367
Other Current Liabilities	128,719	146,985	251,451	227,895	93,831	109,970
Total Current Liabilities	159,160	211,942	327,205	278,450	121,545	129,677
Long-Term Debt	-	-	-	22,032	43,626	11,860
Long-Term Leases	258.21	412.46	1,450	145.77	118.06	78.75
Pension & Post-Retirement Benefits	2,403	708.32	2,418	3,163	2,845	2,056
Other Long-Term Liabilities	36,007	42,018	333.7	171.13	34,819	25,741
Total Liabilities	197,828	255,081	331,407	303,962	202,953	169,412
Common Stock	7,737	7,737	7,026	6,185	6,144	5,749
Additional Paid-In Capital	377,131	376,997	216,799	119,597	110,206	38,126
Retained Earnings	109,614	91,836	36,623	7,660	-4,411	20,613
Treasury Stock	-72.34	-44.59	-	-	-	-
Comprehensive Income & Other	2,138	2,215	2,800	3,924	1,951	-14.64
Total Common Equity	496,548	478,740	263,248	137,366	113,890	64,474
Minority Interest	-	-	2,374	2,667	2,382	-
Shareholders' Equity	496,548	478,740	265,622	140,033	116,272	64,474
Total Liabilities & Equity	694,376	733,820	597,029	443,995	319,225	233,885
Total Debt	4,191	5,073	25,317	50,304	51,562	21,974
Net Cash (Debt)	194,123	126,132	55,992	61,677	24,282	52,405
Net Cash Growth	720.87%	125.27%	-9.22%	154.00%	-53.66%	-
Net Cash Per Share	2528.36	1755.52	840.70	1001.40	416.49	916.85
Filing Date Shares Outstanding	77.36	77.37	70.26	61.85	61.44	57.49
Total Common Shares Outstanding	77.36	77.37	70.26	61.85	61.44	57.49
Working Capital	335,044	313,183	154,143	67,757	114,570	60,069
Book Value Per Share	6418.39	6187.99	3746.90	2221.06	1853.75	1121.44
Tangible Book Value	492,573	476,264	262,428	136,554	113,108	63,726
Tangible Book Value Per Share	6367.01	6155.99	3735.22	2207.94	1841.02	1108.44
Land	75,309	76,269	55,636	54,626	53,065	23,774
Buildings	74,578	72,887	41,044	21,853	18,363	12,423
Machinery	25,614	25,145	3,574	3,023	2,130	1,624
Construction In Progress	2,199	3,805	1,337	10,906	434.55	1,115

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