Saltlux Balance Sheet

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	26,808	31,694	23,119	19,363	9,285	9,692
Short-Term Investments	7,852	3,797	3,085	3,864	25,000	19,000
Trading Asset Securities	12,961	10,698	6,567	8,014	5,816	17,958
Cash & Short-Term Investments	47,621	46,190	32,771	31,241	40,101	46,650
Cash Growth	74.13%	40.95%	4.90%	-22.09%	-14.04%	24.19%
Accounts Receivable	3,182	5,136	6,388	6,348	2,773	2,697
Other Receivables	373.52	236.38	315.63	419.46	699.39	357.25
Receivables	3,855	5,747	7,135	7,185	3,713	3,240
Prepaid Expenses	210.05	343.61	590.62	3,294	90.14	104
Other Current Assets	6,988	3,539	1,488	1,330	4,375	1,200
Total Current Assets	58,674	55,819	41,985	43,050	48,279	51,194
Property, Plant & Equipment	10,883	11,462	12,165	8,778	2,174	1,442
Long-Term Investments	14,674	13,244	10,869	14,856	15,848	19,092
Goodwill	16,825	16,825	16,825	16,825	-	-
Other Intangible Assets	4,430	4,545	5,072	5,727	1,402	1,166
Long-Term Deferred Tax Assets	-	-	1,267	1,078	470.8	494.55
Long-Term Deferred Charges	1,264	1,427	1,492	2,909	4,202	2,019
Other Long-Term Assets	1,585	2,078	1,661	3,075	2,673	1,471
Total Assets	109,265	106,499	93,236	98,832	78,705	80,068

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Accounts Payable	1,540	2,096	892.53	2,337	667.48	697.12
Accrued Expenses	1,357	823.89	879.3	998.92	383.7	402.26
Short-Term Debt	7,972	4,134	2,040	2,040	14,218	11,559
Current Portion of Leases	1,294	956.49	943.44	551.38	786.7	307.27
Other Current Liabilities	21,482	16,030	3,704	7,766	16,791	12,005
Total Current Liabilities	33,645	24,041	8,459	13,693	32,846	24,970
Long-Term Debt	-	-	3,263	2,760	-	-
Long-Term Leases	1,686	1,990	2,963	528.95	365.6	76.92
Pension & Post-Retirement Benefits	238.24	209.09	-	626.46	504.22	665.47
Long-Term Deferred Tax Liabilities	1,465	2,063	1,744	1,766	-	-
Other Long-Term Liabilities	836.44	847.8	4,137	5,914	60.62	57.7
Total Liabilities	37,870	29,151	20,565	25,290	33,776	25,771

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Common Stock	6,297	6,297	6,065	5,964	5,109	5,101
Additional Paid-In Capital	73,772	103,782	93,904	90,252	52,564	53,040
Retained Earnings	-17,892	-40,108	-28,834	-24,545	-14,978	-5,480
Comprehensive Income & Other	556.75	552.5	491.98	288.94	476.94	402.86
Total Common Equity	62,734	70,523	71,628	71,961	43,172	53,063
Minority Interest	4,776	3,238	1,043	1,581	1,756	1,235
Shareholders' Equity	71,394	77,348	72,671	73,542	44,928	54,298
Total Liabilities & Equity	109,265	106,499	93,236	98,832	78,705	80,068

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Total Debt	10,952	7,080	9,209	5,881	15,370	11,943
Net Cash (Debt)	36,669	39,109	23,563	25,360	24,731	34,707
Net Cash Growth	95.24%	65.98%	-7.09%	2.54%	-28.74%	-5.76%
Net Cash Per Share	2935.17	3190.41	1944.38	2265.95	2423.07	3411.51
Filing Date Shares Outstanding	12.61	12.59	12.13	11.93	10.22	10.2
Total Common Shares Outstanding	12.61	12.59	12.13	11.93	10.22	10.2
Working Capital	25,029	31,778	33,526	29,356	15,433	26,223
Book Value Per Share	4976.70	5599.78	5904.72	6032.52	4224.90	5201.56
Tangible Book Value	41,479	49,152	49,730	49,409	41,770	51,897
Tangible Book Value Per Share	3290.55	3902.87	4099.56	4141.97	4087.68	5087.28
Land	1,970	1,970	1,970	1,970	48.34	-
Buildings	4,256	4,256	4,256	4,256	189.63	-
Machinery	7,588	7,279	5,530	4,523	1,558	1,277