KMPHARMACEUTICAL 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	243.4	221.05	953.37	447.75	2,131	5,727
Short-Term Investments	-	-	70.5	150	235	90
Trading Asset Securities	-	588.92	-	-	330.1	61.67
Cash & Short-Term Investments	243.4	809.97	1,024	597.75	2,697	5,879
Cash Growth	-64.15%	-20.89%	71.29%	-77.83%	-54.13%	293.63%
Accounts Receivable	1,717	1,235	1,594	2,260	3,577	2,609
Other Receivables	26.61	85.26	739.44	14.15	175.58	226.82
Receivables	1,744	1,321	2,333	2,274	3,753	2,836
Inventory	2,226	2,424	2,385	2,453	2,759	3,123
Prepaid Expenses	158.19	140.81	202.27	256.78	591.69	175.83
Other Current Assets	34.28	21.55	37.19	763.4	45.81	93.92
Total Current Assets	4,406	4,717	5,982	6,345	9,846	12,107
Property, Plant & Equipment	20,605	21,096	21,183	22,325	25,009	26,963
Long-Term Investments	7,248	7,417	5,503	4,648	4,202	4,871
Other Intangible Assets	21.58	14.24	29.41	67.68	105.7	144.09
Long-Term Deferred Tax Assets	-	-	775.7	1,258	720.28	728.77
Other Long-Term Assets	7,248	7,305	8,220	8,307	7,794	5,426
Total Assets	47,777	48,973	50,555	51,281	52,676	50,240
Accounts Payable	1,433	998.73	802.07	636.39	1,269	743.27
Accrued Expenses	886.35	856.86	1,275	603.13	898.07	694.09
Short-Term Debt	4,400	4,000	6,000	2,500	1,000	1,000
Current Portion of Long-Term Debt	4,542	3,136	3,272	8,272	3,367	272
Current Portion of Leases	-	-	39.08	51.69	51.69	51.69
Current Income Taxes Payable	-	-	-	-	26.12	7.38
Current Unearned Revenue	4.07	14.62	0.58	12.57	32.51	9.12
Other Current Liabilities	212.87	309.97	493.55	422.68	828.16	330.45
Total Current Liabilities	11,478	9,316	11,882	12,498	7,473	3,108
Long-Term Debt	6,458	7,000	3,136	2,408	5,180	6,047
Long-Term Leases	-	-	-	36.58	82.62	125.72
Other Long-Term Liabilities	28.19	41.94	59.08	10.15	34.32	185.7
Total Liabilities	17,965	16,358	15,077	14,953	12,770	9,466
Common Stock	2,789	2,789	2,789	2,789	2,789	2,789
Additional Paid-In Capital	10,911	42,562	42,562	42,562	42,562	42,562
Retained Earnings	14,813	-14,035	-9,462	-8,142	-4,217	-3,606
Treasury Stock	-0.17	-0.17	-0.17	-0.17	-0.17	-0.17
Comprehensive Income & Other	1,299	1,299	-410.63	-881.32	-1,228	-971.63
Shareholders' Equity	29,812	32,615	35,479	36,328	39,906	40,774
Total Liabilities & Equity	47,777	48,973	50,555	51,281	52,676	50,240
Total Debt	15,400	14,136	12,447	13,268	9,681	7,496
Net Cash (Debt)	-15,157	-13,326	-11,423	-12,671	-6,985	-1,618
Net Cash Per Share	-542.58	-477.86	-406.72	-455.17	-251.42	-75.58
Filing Date Shares Outstanding	27.89	27.89	27.89	27.89	27.89	27.89
Total Common Shares Outstanding	27.89	27.89	27.89	27.89	27.89	27.89
Working Capital	-7,072	-4,599	-5,900	-6,153	2,373	8,999
Book Value Per Share	1069.02	1169.54	1272.23	1302.68	1430.99	1462.11
Tangible Book Value	29,790	32,601	35,449	36,260	39,800	40,630
Tangible Book Value Per Share	1068.25	1169.03	1271.17	1300.26	1427.20	1456.94
Land	13,707	13,707	12,985	12,985	13,045	15,512
Buildings	6,516	6,516	6,374	6,374	6,886	6,839
Machinery	6,320	6,013	5,883	5,936	6,736	5,339
Construction In Progress	5.05	96.25	15.28	11.53	12.52	322.34

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