KNJ Co., Ltd. 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	8,189	15,599	17,803	12,787	8,598	8,247
Short-Term Investments	1,181	-	-	-	2,603	2,151
Trading Asset Securities	7,850	1,591	1,501	1,791	-	-
Cash & Short-Term Investments	17,220	17,189	19,304	14,578	11,200	10,398
Cash Growth	8.57%	-10.96%	32.42%	30.16%	7.72%	39.47%
Accounts Receivable	10,729	7,599	5,500	5,055	5,359	7,040
Other Receivables	308.2	268.95	525.55	456.56	91.63	598.68
Receivables	11,137	7,968	7,325	6,301	6,051	8,938
Inventory	20,792	30,581	24,380	15,729	9,331	10,513
Prepaid Expenses	-	538.15	120.34	103.74	368.12	88.65
Other Current Assets	1,972	979.54	440.33	46.42	366.14	561.26
Total Current Assets	51,122	57,256	51,570	36,758	27,317	30,499
Property, Plant & Equipment	67,151	61,479	53,833	53,114	46,728	22,513
Long-Term Investments	28,052	27,405	8,248	4,983	5,646	5,803
Goodwill	2,036	2,036	2,036	2,036	2,036	2,036
Other Intangible Assets	742.68	796.38	808.52	334.41	337.38	350.1
Long-Term Accounts Receivable	1,742	4,122	6,572	8,257	7,779	7,814
Long-Term Deferred Tax Assets	3,198	3,238	2,564	2,131	3,361	3,276
Other Long-Term Assets	617.98	436.68	558.68	440.28	488.28	368.28
Total Assets	154,661	156,769	126,397	108,097	93,733	72,665
Accounts Payable	746.6	2,272	1,790	1,700	2,229	2,430
Accrued Expenses	811.28	2,189	2,160	926.49	769.86	701.45
Short-Term Debt	20,885	23,445	15,970	11,724	10,524	17,141
Current Portion of Long-Term Debt	6,083	2,833	2,687	4,187	665	1,090
Current Portion of Leases	300.05	473.25	568.89	440.26	429.91	366.78
Current Income Taxes Payable	-	845.62	1,381	1,005	38.21	-
Other Current Liabilities	4,906	14,777	4,975	1,166	1,838	13,986
Total Current Liabilities	33,733	46,835	29,533	21,149	16,495	35,717
Long-Term Debt	29,696	34,696	27,505	29,793	30,360	11,725
Long-Term Leases	189.44	160.65	165.17	140.68	128.12	119.72
Pension & Post-Retirement Benefits	4,383	3,811	3,810	2,935	2,863	2,950
Other Long-Term Liabilities	121.89	123.96	254.05	296.34	156.85	256.74
Total Liabilities	68,123	85,627	61,267	54,314	50,002	50,768
Common Stock	4,013	4,003	3,980	3,973	3,963	3,173
Additional Paid-In Capital	38,252	38,176	37,441	37,355	37,248	21,834
Retained Earnings	49,013	33,398	23,389	13,133	3,066	-2,327
Treasury Stock	-2,999	-2,999	-	-	-	-
Comprehensive Income & Other	-1,741	-1,436	319.69	-677.45	-545.42	-782.63
Total Common Equity	86,538	71,142	65,130	53,783	43,731	21,897
Shareholders' Equity	86,538	71,142	65,130	53,783	43,731	21,897
Total Liabilities & Equity	154,661	156,769	126,397	108,097	93,733	72,665
Total Debt	57,154	61,608	46,897	46,285	42,107	30,443
Net Cash (Debt)	-39,934	-44,419	-27,593	-31,707	-30,907	-20,045
Net Cash Per Share	-5069.48	-5551.41	-3446.62	-3974.14	-3876.80	-3175.82
Filing Date Shares Outstanding	7.82	7.8	7.96	7.95	7.93	6.35
Total Common Shares Outstanding	7.82	7.8	7.96	7.95	7.93	6.35
Working Capital	17,389	10,421	22,037	15,609	10,822	-5,218
Book Value Per Share	11072.62	9125.99	8181.73	6769.05	5517.78	3450.78
Tangible Book Value	83,760	68,310	62,286	51,413	41,358	19,511
Tangible Book Value Per Share	10717.14	8762.71	7824.45	6470.77	5218.37	3074.81
Land	12,616	12,616	12,616	12,618	12,618	3,336
Buildings	19,905	20,554	16,163	16,104	16,074	3,074
Machinery	52,235	43,489	36,763	27,907	20,172	18,574
Construction In Progress	12,365	10,684	9,418	13,389	12,224	10,289

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