Solux 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	835.95	3,195	22,288	4,594	2,468	16,824
Short-Term Investments	1,000	-	-	5,603	96	4,400
Trading Asset Securities	-	-	313.39	243.52	125.97	135.71
Cash & Short-Term Investments	1,836	3,195	22,601	10,440	2,690	21,360
Cash Growth	70.24%	-85.86%	116.48%	288.19%	-87.41%	280.76%
Accounts Receivable	10,472	14,893	18,664	14,453	19,727	10,722
Other Receivables	629.36	530.5	537.03	241.57	83.58	123.72
Receivables	14,334	18,056	19,201	14,744	19,876	11,193
Inventory	4,055	2,082	2,160	2,760	2,633	1,796
Prepaid Expenses	190.81	215.49	95.64	115.62	131.61	127.92
Other Current Assets	3,993	980.32	884.28	1,588	258.07	324.78
Total Current Assets	24,408	24,529	44,942	29,648	25,588	34,802
Property, Plant & Equipment	29,689	29,352	29,989	17,399	18,161	17,601
Long-Term Investments	53,006	60,196	69,032	12,386	11,894	713.37
Other Intangible Assets	1,145	1,163	1,123	1,197	1,065	813.35
Long-Term Accounts Receivable	965.64	1,639	2,738	4,243	16,619	12,079
Long-Term Deferred Tax Assets	-	-	-	539.91	455.27	434.55
Other Long-Term Assets	519.05	421.86	9,711	364.6	100.39	125.87
Total Assets	109,733	117,302	160,167	68,411	73,881	66,569
Accounts Payable	2,278	3,394	8,114	9,600	7,080	6,564
Accrued Expenses	73.49	88.16	91.47	45.04	729.79	204.41
Short-Term Debt	34,109	17,142	67,292	7,910	9,410	7,610
Current Portion of Long-Term Debt	101.04	1,101	1,101	993.64	1,911	2,419
Current Portion of Leases	129.18	84.05	144.25	116.54	196.99	123.3
Current Income Taxes Payable	-	285.47	28.68	-	904.23	182.27
Other Current Liabilities	7,515	3,534	6,346	5,187	3,537	3,067
Total Current Liabilities	44,205	25,629	83,118	23,852	23,769	20,170
Long-Term Debt	5.25	12,879	13,974	936.53	1,919	3,235
Long-Term Leases	345.69	98.89	223.31	269.88	241.63	142.9
Other Long-Term Liabilities	9.47	359.81	430.42	12.48	14.82	13.28
Total Liabilities	44,566	38,967	97,746	25,071	25,944	23,561
Common Stock	24,377	23,853	14,649	825.68	825.68	815.82
Additional Paid-In Capital	73,019	65,758	19,704	19,349	19,349	18,373
Retained Earnings	-50,779	-25,185	15,789	22,899	27,643	23,894
Treasury Stock	-67.57	-67.57	-	-	-	-
Comprehensive Income & Other	18,617	13,977	12,280	265.32	118.95	-75.51
Total Common Equity	65,167	78,335	62,421	43,339	47,937	43,008
Shareholders' Equity	65,167	78,335	62,421	43,339	47,937	43,008
Total Liabilities & Equity	109,733	117,302	160,167	68,411	73,881	66,569
Total Debt	34,690	31,305	82,735	10,227	13,679	13,530
Net Cash (Debt)	-32,854	-28,109	-60,134	213.71	-10,989	7,830
Net Cash Per Share	-686.59	-753.07	-2217.80	1.73	-1335.11	1178.22
Filing Date Shares Outstanding	48.75	47.7	29.3	24.77	24.77	24.47
Total Common Shares Outstanding	48.75	47.7	29.3	24.77	24.77	24.47
Working Capital	-19,797	-1,100	-38,176	5,796	1,819	14,632
Book Value Per Share	1336.77	1642.22	2130.56	1749.63	1935.25	1757.26
Tangible Book Value	64,022	77,172	61,298	42,142	46,873	42,195
Tangible Book Value Per Share	1313.28	1617.83	2092.22	1701.30	1892.27	1724.03
Land	20,675	20,675	20,675	7,862	7,825	7,825
Buildings	11,083	11,046	11,012	10,967	10,873	10,852
Machinery	5,886	5,353	5,790	5,334	5,066	4,644
Construction In Progress	1,177	1,136	1,088	1,153	1,119	25.35

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