Aloys 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	Jun '25 Jun 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	12,766	14,081	14,211	11,394	17,172	10,611
Short-Term Investments	1,050	50	225	1,000	-	-
Cash & Short-Term Investments	13,816	14,131	14,436	12,394	17,172	10,611
Cash Growth	35.53%	-2.11%	16.48%	-27.83%	61.84%	52.74%
Accounts Receivable	2,680	2,902	2,032	6,409	7,880	8,168
Other Receivables	1,346	892.91	299.27	142.13	17.41	16.68
Receivables	9,244	9,509	11,978	9,851	7,897	8,684
Inventory	11,148	10,492	12,659	14,679	8,978	5,468
Prepaid Expenses	44.98	76.18	110.65	102.18	-	-
Other Current Assets	318.76	336.63	439.8	1,212	2,337	77.95
Total Current Assets	34,571	34,545	39,623	38,238	36,385	24,841
Property, Plant & Equipment	294.87	544.83	347.78	630.15	460.19	769.08
Long-Term Investments	14,862	16,684	17,081	872.6	-0	-0
Other Intangible Assets	462.44	442.7	388.32	77.1	77.1	69.92
Long-Term Deferred Tax Assets	706.15	498.79	-	-	366.12	126.14
Other Long-Term Assets	505.24	492.8	349.27	1,581	3,529	289.59
Total Assets	60,806	59,864	58,426	41,600	41,117	26,096
Accounts Payable	712.71	89.16	73.38	216.99	812.16	1,117
Accrued Expenses	-	310.36	142	129.97	171.44	191.8
Short-Term Debt	7,500	7,500	11,228	3,944	-	1,500
Current Portion of Long-Term Debt	-	-	-	258.01	322.38	149.88
Current Portion of Leases	174.21	229.7	53.85	214.54	53.59	196.4
Current Income Taxes Payable	236.33	491.61	639.37	235.07	1,125	252.35
Other Current Liabilities	3,148	2,952	4,214	4,793	1,533	1,623
Total Current Liabilities	11,772	11,573	16,351	9,791	4,017	5,030
Long-Term Debt	7,500	7,500	-	287.5	3,889	921.75
Long-Term Leases	-	54.24	-	53.85	1.33	57.58
Pension & Post-Retirement Benefits	179.26	241.55	76.46	-	133.81	219.06
Long-Term Deferred Tax Liabilities	-	-	1,095	183.33	-	-
Other Long-Term Liabilities	121.32	120.07	211.79	29.39	8,069	28.96
Total Liabilities	19,572	19,489	17,734	10,345	16,111	6,257
Common Stock	3,462	3,462	3,462	3,462	3,462	1,733
Additional Paid-In Capital	13,079	13,079	13,079	13,079	13,227	15,027
Retained Earnings	21,187	20,328	19,563	14,713	8,559	3,079
Treasury Stock	-	-	-	-	-241.69	-0.07
Comprehensive Income & Other	3,505	3,505	4,588	0	-0	0
Shareholders' Equity	41,234	40,374	40,692	31,254	25,007	19,839
Total Liabilities & Equity	60,806	59,864	58,426	41,600	41,117	26,096
Total Debt	15,174	15,284	11,282	4,758	4,266	2,826
Net Cash (Debt)	-1,358	-1,153	3,154	7,636	12,906	7,785
Net Cash Growth	-	-	-58.70%	-40.84%	65.78%	120.40%
Net Cash Per Share	-39.20	-33.31	90.17	133.02	372.32	224.08
Filing Date Shares Outstanding	34.62	34.62	34.62	34.62	34.58	34.66
Total Common Shares Outstanding	34.62	34.62	34.62	34.62	34.58	34.66
Working Capital	22,800	22,972	23,272	28,447	32,368	19,811
Book Value Per Share	1190.99	1166.18	1175.35	902.74	723.07	572.40
Tangible Book Value	40,771	39,932	40,304	31,177	24,929	19,769
Tangible Book Value Per Share	1177.63	1153.39	1164.13	900.52	720.85	570.39
Machinery	-	976.74	894.15	817.33	864.52	805.26

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