D&C Media 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	17,529	8,605	9,581	10,391	15,700	13,338
Short-Term Investments	45,022	25,220	26,532	16,519	23,000	-
Trading Asset Securities	-	11,199	12,203	17,220	8,011	33,484
Cash & Short-Term Investments	62,551	45,024	48,317	44,130	46,712	46,822
Cash Growth	11.80%	-6.82%	9.49%	-5.53%	-0.24%	26.75%
Accounts Receivable	11,496	14,185	6,293	5,770	7,360	6,301
Other Receivables	416.86	778.73	1,333	205.63	299.61	133.06
Receivables	11,913	14,964	7,643	5,976	7,660	6,434
Inventory	1,038	862.67	1,053	1,088	694.96	585.36
Prepaid Expenses	2,502	2,845	2,640	2,538	2,259	1,414
Other Current Assets	930.23	1,868	1,415	2,028	911.71	3,771
Total Current Assets	78,934	65,563	61,067	55,761	58,237	59,027
Property, Plant & Equipment	4,698	5,249	3,890	3,916	2,539	2,922
Long-Term Investments	5,140	10,106	4,836	5,887	-	1,193
Goodwill	19,372	19,372	19,372	19,372	17,194	-
Other Intangible Assets	680.43	5,701	1,309	2,325	3,951	244.64
Long-Term Deferred Tax Assets	2,624	916.88	439.03	26.89	288.41	222.35
Other Long-Term Assets	9,653	8,357	7,736	6,659	5,916	116.72
Total Assets	121,102	115,265	98,660	93,947	88,176	63,725
Accounts Payable	318.41	156.48	245.01	186.35	164.48	178.77
Accrued Expenses	-	-	-	4,891	6,413	4,749
Short-Term Debt	578.58	530	560	716.65	-	-
Current Portion of Long-Term Debt	-	-	-	12.5	12.5	-
Current Portion of Leases	411.43	424.2	393.82	229.75	302.79	140.12
Current Income Taxes Payable	908.98	1,320	290.12	150.19	2,190	1,961
Other Current Liabilities	20,783	22,632	14,976	9,592	7,530	4,068
Total Current Liabilities	23,001	25,063	16,465	15,778	16,613	11,096
Long-Term Debt	904	904	904	914.42	22.92	-
Long-Term Leases	702.26	1,025	124.77	139.75	10.74	86.74
Pension & Post-Retirement Benefits	-	-	-	-	-	403.06
Long-Term Deferred Tax Liabilities	-	9.49	-	555.98	1,453	-
Other Long-Term Liabilities	148.48	167.4	138	148	125	110
Total Liabilities	24,755	27,169	17,632	17,536	18,225	11,696
Common Stock	6,262	6,262	6,244	6,138	6,138	6,138
Additional Paid-In Capital	18,780	19,097	21,758	17,059	17,059	15,982
Retained Earnings	75,757	67,564	56,318	52,316	46,172	31,071
Treasury Stock	-1,971	-1,971	-1,622	-1,622	-1,162	-1,162
Comprehensive Income & Other	-2,886	-2,886	-2,555	-0	0	0
Total Common Equity	95,941	88,066	80,142	73,890	68,206	52,029
Minority Interest	405.79	30.6	886.03	2,521	1,746	-
Shareholders' Equity	96,347	88,097	81,028	76,411	69,952	52,029
Total Liabilities & Equity	121,102	115,265	98,660	93,947	88,176	63,725
Total Debt	2,596	2,883	1,983	2,013	348.95	226.86
Net Cash (Debt)	59,955	42,141	46,334	42,117	46,363	46,595
Net Cash Growth	11.77%	-9.05%	10.01%	-9.16%	-0.50%	34.27%
Net Cash Per Share	4829.55	3392.39	3787.72	3454.48	3799.08	3815.89
Filing Date Shares Outstanding	12.41	12.41	12.39	12.18	12.2	12.2
Total Common Shares Outstanding	12.41	12.41	12.39	12.18	12.2	12.2
Working Capital	55,934	40,500	44,602	39,982	41,624	47,931
Book Value Per Share	7729.34	7094.90	6466.10	6065.55	5588.95	4263.38
Tangible Book Value	75,888	62,992	59,461	52,192	47,062	51,784
Tangible Book Value Per Share	6113.82	5074.87	4797.50	4284.41	3856.34	4243.34
Land	1,814	1,814	1,814	1,814	1,391	1,866
Buildings	1,228	1,228	1,228	1,228	604.01	326.31
Machinery	19.25	19.25	19.25	19.25	19.25	19.25
Construction In Progress	-	-	19.2	59.46	54.11	465.74

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