Mecaro 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	19,157	38,551	11,222	117,927	34,099	43,116
Short-Term Investments	35,000	20,000	60,000	4,880	3,014	1,045
Trading Asset Securities	-	1,025	4,141	12,709	-	35.89
Cash & Short-Term Investments	54,157	59,577	75,363	135,517	37,113	44,197
Cash Growth	-16.30%	-20.95%	-44.39%	265.15%	-16.03%	-19.78%
Accounts Receivable	21,936	15,028	7,309	6,916	9,022	6,928
Other Receivables	635.39	1,364	3,250	618.16	1,287	696.14
Receivables	22,596	16,421	10,579	7,814	10,309	8,975
Inventory	15,118	11,467	7,445	9,140	16,026	13,543
Prepaid Expenses	139.06	167.06	282.85	221.15	91.78	155.26
Other Current Assets	469.4	474.82	273.75	208.31	385.86	126.72
Total Current Assets	92,479	88,107	93,944	152,900	63,925	66,997
Property, Plant & Equipment	104,745	103,254	90,811	61,937	90,879	82,039
Long-Term Investments	12,773	9,480	6,335	1,750	2,780	1,700
Goodwill	-	-	-	-	369.13	369.13
Other Intangible Assets	4,096	2,896	2,586	1,335	2,120	1,723
Long-Term Accounts Receivable	-	-	-	-0	0	-
Long-Term Deferred Tax Assets	3,809	2,368	1,565	-	2,545	1,774
Other Long-Term Assets	1,047	877.44	707.54	305.59	469.76	813.15
Total Assets	219,924	207,583	196,248	218,227	163,089	155,456
Accounts Payable	2,789	2,486	1,371	1,101	2,927	3,196
Accrued Expenses	6,886	5,514	3,230	8,236	5,177	3,958
Short-Term Debt	-	-	-	500	-	1,044
Current Portion of Long-Term Debt	-	56	56	56	56	-
Current Portion of Leases	722.86	759.99	840.92	390.03	448.6	971.92
Current Income Taxes Payable	1,634	2,184	438.8	11,736	548.57	1,306
Other Current Liabilities	973.39	1,040	1,160	1,826	1,645	1,577
Total Current Liabilities	13,005	12,040	7,098	23,844	10,802	12,053
Long-Term Debt	-	-	56	112	168	580
Long-Term Leases	268.13	423.84	851.1	467.54	449.05	394.05
Pension & Post-Retirement Benefits	1,021	1,324	1,627	641.82	2,691	3,600
Long-Term Deferred Tax Liabilities	1,474	801.02	-	593.73	23.95	23.95
Other Long-Term Liabilities	610.46	513.39	452.61	365.24	698.02	684.81
Total Liabilities	16,379	15,102	10,084	26,024	14,831	17,336
Common Stock	5,096	5,096	5,096	5,096	5,096	5,051
Additional Paid-In Capital	73,245	72,220	71,930	71,831	71,684	69,036
Retained Earnings	125,254	114,983	109,596	117,001	74,196	65,123
Treasury Stock	-3,949	-4,362	-4,362	-4,798	-4,798	-4,798
Comprehensive Income & Other	3,138	3,749	3,174	2,607	1,872	3,522
Total Common Equity	202,784	191,687	185,435	191,738	148,051	137,935
Minority Interest	759.99	794.62	729.37	464.74	206.5	185.26
Shareholders' Equity	203,544	192,481	186,164	192,203	148,257	138,120
Total Liabilities & Equity	219,924	207,583	196,248	218,227	163,089	155,456
Total Debt	991	1,240	1,804	1,526	1,122	2,990
Net Cash (Debt)	53,166	58,337	73,559	133,991	35,991	41,207
Net Cash Growth	-16.08%	-20.69%	-45.10%	272.29%	-12.66%	-23.17%
Net Cash Per Share	5391.39	5924.24	7477.94	13654.94	3673.29	4216.94
Filing Date Shares Outstanding	9.88	9.85	9.85	9.81	9.81	9.72
Total Common Shares Outstanding	9.88	9.85	9.85	9.81	9.81	9.72
Working Capital	79,474	76,067	86,846	129,056	53,123	54,944
Book Value Per Share	20525.04	19466.22	18831.29	19539.95	15087.75	14187.56
Tangible Book Value	198,688	188,791	182,849	190,404	145,561	135,843
Tangible Book Value Per Share	20110.44	19172.11	18568.69	19403.94	14834.07	13972.41
Land	17,853	17,953	17,953	17,953	21,980	14,211
Buildings	37,258	37,663	32,775	32,732	41,907	41,833
Machinery	41,661	40,999	30,920	23,889	32,618	29,556
Construction In Progress	36,526	29,392	24,996	2,310	5,765	3,383

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