INSAN 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	8,197	3,121	5,289	3,684	7,355	7,188
Short-Term Investments	-	9,416	12,618	10,558	21,721	10,764
Cash & Short-Term Investments	8,197	12,537	17,907	14,241	29,076	17,952
Cash Growth	-55.48%	-29.99%	25.74%	-51.02%	61.96%	-5.24%
Accounts Receivable	676.87	698.06	979.55	1,042	1,821	1,017
Other Receivables	314.73	268.78	58.38	63.52	37.35	21.84
Receivables	1,010	984.93	1,056	1,143	1,896	1,090
Inventory	18,811	16,694	14,248	13,036	9,350	7,844
Prepaid Expenses	64.93	104.48	333.54	120.22	135.58	130.84
Other Current Assets	433.66	937.56	60.11	523.11	191.55	217.93
Total Current Assets	28,516	31,257	33,605	29,064	40,648	27,234
Property, Plant & Equipment	83,912	68,209	55,527	53,046	42,236	33,422
Long-Term Investments	1,289	2,180	1,818	3	653	383
Other Intangible Assets	136.2	89.89	92.51	120.04	137.51	273.01
Long-Term Deferred Tax Assets	40.11	15.15	-	-	-	-
Other Long-Term Assets	1,088	-0	-0	5,292	4,489	3,839
Total Assets	114,981	101,751	91,042	87,525	88,164	65,151
Accounts Payable	1,040	912.56	642.71	479.5	542.05	271.66
Accrued Expenses	2,069	1,956	2,172	1,902	2,299	1,814
Short-Term Debt	25,262	3,950	4,231	3,635	891	891
Current Portion of Long-Term Debt	5,521	6,311	5,925	6,433	7,140	12,639
Current Portion of Leases	475.96	442.82	296.72	376.55	156.76	320.62
Current Income Taxes Payable	-	-	918.25	-	963.33	376.4
Current Unearned Revenue	225.48	148.42	178.31	54.36	58.14	48.3
Other Current Liabilities	4,533	911.69	1,431	1,302	2,994	1,391
Total Current Liabilities	39,127	14,632	15,795	14,182	15,044	17,751
Long-Term Debt	9,579	19,929	8,666	21,248	21,851	11,990
Long-Term Leases	83.7	248.95	127.04	136.28	255.58	153.05
Long-Term Deferred Tax Liabilities	736.13	716.46	325.22	426.42	627.49	171.74
Other Long-Term Liabilities	70.93	617.16	172.5	177.5	235.55	314.13
Total Liabilities	49,596	36,144	25,086	36,170	38,013	30,380
Common Stock	3,841	3,836	3,836	3,238	3,209	2,654
Additional Paid-In Capital	41,597	41,530	39,844	29,239	29,103	19,308
Retained Earnings	20,715	20,996	22,024	18,348	17,332	12,330
Treasury Stock	-1,084	-1,084	-78.36	-78.36	-78.36	-78.36
Comprehensive Income & Other	0	0	-0	280.14	280.14	321.16
Total Common Equity	65,069	65,278	65,625	51,027	49,846	34,534
Minority Interest	315.72	328.98	330.8	327.84	304.79	237.08
Shareholders' Equity	65,385	65,607	65,956	51,355	50,151	34,771
Total Liabilities & Equity	114,981	101,751	91,042	87,525	88,164	65,151
Total Debt	40,921	30,882	19,245	31,829	30,294	25,993
Net Cash (Debt)	-32,724	-18,345	-1,338	-17,587	-1,218	-8,041
Net Cash Per Share	-454.90	-371.31	-34.31	-451.27	-39.35	-258.96
Filing Date Shares Outstanding	37.75	37.69	38.31	32.34	32.04	26.49
Total Common Shares Outstanding	37.75	37.69	38.31	32.34	32.04	26.49
Working Capital	-10,611	16,625	17,810	14,881	25,604	9,483
Book Value Per Share	1723.78	1731.83	1712.89	1577.87	1555.60	1303.49
Tangible Book Value	64,933	65,188	65,533	50,907	49,709	34,261
Tangible Book Value Per Share	1720.17	1729.44	1710.47	1574.16	1551.31	1293.18
Land	8,664	8,664	8,664	8,479	6,599	4,849
Buildings	22,164	22,155	22,116	21,372	20,834	10,783
Machinery	8,207	7,303	6,831	6,434	6,170	5,932
Construction In Progress	58,107	41,537	28,308	26,078	16,899	19,002

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