Ranix 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	1,467	1,646	1,531	1,898	911.17	1,177
Short-Term Investments	0	676.09	6,808	11,089	7,000	2,307
Trading Asset Securities	741.45	-	-	-	552.21	100
Cash & Short-Term Investments	2,209	2,322	8,339	12,987	8,463	3,584
Cash Growth	-62.37%	-72.15%	-35.79%	53.45%	136.15%	-
Accounts Receivable	1,078	2,134	1,143	2,070	1,766	1,231
Other Receivables	429.06	399.75	316.68	349.62	319.2	20.05
Receivables	1,507	2,534	1,460	2,420	2,085	1,251
Inventory	1,146	806.19	1,416	1,756	1,745	1,471
Prepaid Expenses	313.53	323.13	130.74	211.99	202.97	547.19
Other Current Assets	667.95	168.15	438	30.93	2,246	192.33
Total Current Assets	5,843	6,154	11,784	17,406	14,743	7,045
Property, Plant & Equipment	36,165	36,385	17,041	17,268	17,548	17,575
Long-Term Investments	-	-	-	6,000	12,300	6,300
Other Intangible Assets	424.33	424.47	311.72	409.28	439.34	137.03
Long-Term Deferred Tax Assets	-	-	-	805.2	-	1,221
Other Long-Term Assets	110.68	121.4	93.04	86.75	84.96	70.04
Total Assets	42,544	43,085	29,229	41,975	45,115	32,348
Accounts Payable	305.56	316.09	197.38	300.59	355.75	499
Accrued Expenses	478.36	804.41	703.97	921.39	666.63	619.39
Short-Term Debt	17,854	12,122	5,000	14,148	-	-
Current Portion of Long-Term Debt	-	-	-	12,000	-	-
Current Portion of Leases	47.55	56.92	32.42	44.01	46.02	39.53
Other Current Liabilities	1,016	948.4	268.98	120.41	275.3	350.6
Total Current Liabilities	19,702	14,247	6,203	27,535	1,344	1,509
Long-Term Debt	2,220	5,000	11,322	-	24,065	12,000
Long-Term Leases	70.29	89.14	104.75	50.89	90.94	87.99
Pension & Post-Retirement Benefits	-0	0	0	-0	0	1,526
Long-Term Deferred Tax Liabilities	4,096	4,096	-	-	224.45	-
Other Long-Term Liabilities	713.59	97.58	968	67.28	58.48	53.39
Total Liabilities	26,801	23,530	18,597	27,653	25,782	15,176
Common Stock	4,907	4,907	4,907	4,907	4,906	4,875
Additional Paid-In Capital	16,763	16,401	16,401	14,932	14,921	10,447
Retained Earnings	-22,148	-17,949	-11,215	-5,845	-915.23	1,755
Treasury Stock	-12.86	-12.86	-12.86	-12.86	-	-
Comprehensive Income & Other	16,233	16,209	552.31	341.72	421.53	94.67
Shareholders' Equity	15,743	19,555	10,632	14,322	19,333	17,171
Total Liabilities & Equity	42,544	43,085	29,229	41,975	45,115	32,348
Total Debt	20,191	17,268	16,459	26,243	24,202	12,128
Net Cash (Debt)	-17,983	-14,946	-8,120	-13,256	-15,738	-8,544
Net Cash Per Share	-1861.57	-1547.15	-840.61	-1375.86	-1634.43	-903.17
Filing Date Shares Outstanding	15.23	9.63	9.63	9.63	9.66	9.6
Total Common Shares Outstanding	9.63	9.63	9.63	9.63	9.66	9.6
Working Capital	-13,858	-8,094	5,581	-10,129	13,400	5,537
Book Value Per Share	1634.01	2029.69	1103.55	1486.56	2001.68	1789.50
Tangible Book Value	15,318	19,130	10,320	13,913	18,894	17,034
Tangible Book Value Per Share	1589.97	1985.63	1071.20	1444.08	1956.19	1775.22
Land	34,478	34,478	14,881	14,881	14,881	14,881
Buildings	1,524	1,524	1,524	1,524	1,524	1,524
Machinery	1,030	1,089	1,011	951.93	881.72	610.46

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