SCL Science 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	1,781	937.09	5,045	1,821	1,031	575.63
Short-Term Investments	3,610	176.5	4,068	3,086	9,398	4,081
Cash & Short-Term Investments	5,391	1,114	9,113	4,908	10,428	4,657
Cash Growth	58.66%	-87.78%	85.69%	-52.94%	123.93%	-56.85%
Accounts Receivable	9,278	2,115	643.1	96.46	81.23	128.17
Other Receivables	4,384	337.91	444.26	75.49	145.86	81.53
Receivables	13,662	2,453	1,087	171.95	227.09	509.69
Inventory	1,540	597.1	264.87	305.55	148.66	156.19
Prepaid Expenses	91.82	32	22.5	21.36	22.3	48.23
Other Current Assets	3,502	1,258	58.47	62.89	31.61	148.34
Total Current Assets	24,187	5,453	10,546	5,469	10,858	5,519
Property, Plant & Equipment	23,926	9,788	15,774	13,882	10,460	4,680
Long-Term Investments	4,440	3,945	2,321	10,368	9,786	6,544
Other Intangible Assets	6,246	2,442	153.44	713.9	213.93	152.18
Long-Term Accounts Receivable	-	-	-	-	0	-
Long-Term Deferred Charges	1,676	2,250	1,013	-	-	-
Other Long-Term Assets	588.47	179.39	350.16	381.8	245.25	174.71
Total Assets	75,348	24,057	30,158	30,814	31,883	17,351
Accounts Payable	1,701	1.54	0.68	18.45	2.63	4.66
Accrued Expenses	-140.53	120.99	92.94	87.4	98.03	78.74
Short-Term Debt	9,315	400.89	347.83	-	-	-
Current Portion of Long-Term Debt	-	380.83	1,123	1,773	242.53	300
Current Portion of Leases	1,418	211.98	158.03	107.27	121.5	116.33
Current Income Taxes Payable	-	-	0.32	-	-	-
Current Unearned Revenue	-	-	-	-	45.83	45.83
Other Current Liabilities	8,341	2,266	1,632	479.01	146.89	290.29
Total Current Liabilities	20,634	3,382	3,356	2,465	657.42	835.85
Long-Term Debt	15,515	3,050	6,272	10,342	17,046	2,420
Long-Term Leases	3,046	215.26	193.87	22.43	127.78	208.65
Pension & Post-Retirement Benefits	4,228	1,489	960.13	569.74	892.5	752.03
Long-Term Deferred Tax Liabilities	600.72	291.09	364.81	783.76	-	-
Other Long-Term Liabilities	2,735	37.31	108.73	3,462	2,958	110.63
Total Liabilities	46,759	8,465	11,255	17,645	21,681	4,327
Common Stock	4,247	3,642	3,618	2,800	2,522	2,522
Additional Paid-In Capital	59,152	47,776	47,370	38,488	32,647	30,452
Retained Earnings	-41,134	-39,616	-35,702	-32,160	-26,008	-21,004
Comprehensive Income & Other	3,634	3,715	3,616	3,918	917.83	972.94
Total Common Equity	25,880	15,517	18,903	13,045	10,079	12,943
Minority Interest	-1,308	-	-	123.91	122.74	81.28
Shareholders' Equity	28,589	15,593	18,903	13,169	10,202	13,024
Total Liabilities & Equity	75,348	24,057	30,158	30,814	31,883	17,351
Total Debt	29,293	4,259	8,095	12,245	17,537	3,045
Net Cash (Debt)	-23,902	-3,145	1,018	-7,337	-7,109	1,612
Net Cash Growth	-	-	-	-	-	-83.50%
Net Cash Per Share	-805.02	-108.23	40.51	-347.24	-352.34	79.89
Filing Date Shares Outstanding	8.49	29.13	28.95	22.4	20.18	20.18
Total Common Shares Outstanding	8.49	29.13	28.95	22.8	20.18	20.18
Working Capital	3,553	2,071	7,191	3,004	10,200	4,684
Book Value Per Share	3047.42	532.63	653.01	572.11	499.53	641.46
Tangible Book Value	5,350	13,076	18,749	12,331	9,865	12,790
Tangible Book Value Per Share	629.97	448.81	647.71	540.81	488.92	633.92
Land	6,288	3,193	7,264	6,607	4,763	1,208
Buildings	10,047	4,656	6,600	5,657	3,874	2,231
Machinery	2,337	577	460.24	602.14	451.66	334.17
Construction In Progress	-	-	-	-	-	460

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