HYUNDAI MOVEX 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	36,983	36,119	58,553	19,286	28,294	19,425
Short-Term Investments	10,421	6,086	6,015	128.65	18.45	1,164
Trading Asset Securities	1,904	-	-	1,008	664.79	42,124
Cash & Short-Term Investments	49,309	42,204	64,568	20,423	28,978	62,713
Cash Growth	8.80%	-34.64%	216.16%	-29.52%	-53.79%	31.33%
Accounts Receivable	140,534	137,273	148,259	137,008	102,316	78,385
Other Receivables	-	251.72	206.11	231.63	745.98	288.72
Receivables	140,534	137,525	148,465	137,240	103,063	78,676
Inventory	5,070	3,427	3,464	1,942	994.38	958.89
Prepaid Expenses	-	942.62	1,324	434.05	331.58	631.52
Other Current Assets	7,018	7,805	1,908	2,831	3,418	1,165
Total Current Assets	201,931	191,904	219,729	162,869	136,785	144,145
Property, Plant & Equipment	78,777	37,617	37,258	35,741	36,867	24,924
Long-Term Investments	28,469	19,469	12,564	18,988	13,538	9,645
Goodwill	-	23,735	23,735	23,735	23,735	23,735
Other Intangible Assets	30,771	4,261	3,382	3,510	3,766	4,014
Long-Term Deferred Tax Assets	802.11	3,404	714.4	2,050	1,503	2,628
Long-Term Deferred Charges	-	29.7	154.01	339.19	738.53	1,138
Other Long-Term Assets	2,521	2,851	1,329	1,702	2,517	952.8
Total Assets	343,271	283,436	298,865	248,933	219,449	211,182

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	31,497	23,011	41,941	27,663	22,936	26,637
Accrued Expenses	3,542	3,203	4,190	1,514	1,100	806.18
Short-Term Debt	55,000	20,000	-	10,000	-	-
Current Portion of Leases	2,606	2,535	2,182	2,092	1,747	825.63
Current Income Taxes Payable	987.38	242.44	5,144	56.25	521.38	2,374
Current Unearned Revenue	31,887	41,678	43,944	26,514	15,591	25,099
Other Current Liabilities	15,025	17,109	12,772	9,377	6,757	6,923
Total Current Liabilities	140,544	107,779	110,173	77,217	48,652	62,665
Long-Term Debt	14,000	-	-	-	4,486	21,208
Long-Term Leases	8,233	8,687	8,515	10,334	11,175	22.89
Pension & Post-Retirement Benefits	2,117	-0	904.87	-0	-0	0
Other Long-Term Liabilities	6,055	6,667	7,130	649.35	555.78	570.76
Total Liabilities	176,506	123,133	126,722	88,200	64,868	84,467

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	11,797	11,797	11,774	11,755	11,498	10,510
Additional Paid-In Capital	71,669	71,669	70,471	69,992	64,106	42,526
Retained Earnings	85,988	80,259	99,665	76,274	75,516	69,424
Treasury Stock	-3,565	-3,565	-10,831	-0.02	-0.02	-0.02
Comprehensive Income & Other	-999.82	142.76	1,064	2,712	3,461	4,255
Total Common Equity	164,890	160,303	172,143	160,733	154,581	126,715
Minority Interest	1,876	-	-	-	-	-
Shareholders' Equity	166,765	160,303	172,143	160,733	154,581	126,715
Total Liabilities & Equity	343,271	283,436	298,865	248,933	219,449	211,182

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	79,839	31,222	10,697	22,426	17,408	22,057
Net Cash (Debt)	-30,530	10,982	53,871	-2,003	11,570	40,656
Net Cash Growth	-	-79.61%	-	-	-71.54%	58.44%
Net Cash Per Share	-275.49	99.09	459.55	-17.03	102.56	395.02
Filing Date Shares Outstanding	110.15	110.15	114.31	117.55	114.98	105.1
Total Common Shares Outstanding	110.15	110.15	114.31	117.55	114.98	105.1
Working Capital	61,387	84,124	109,556	85,652	88,134	81,480
Book Value Per Share	1497.00	1455.36	1505.97	1367.37	1344.41	1205.64
Tangible Book Value	134,119	132,308	145,026	133,488	127,081	98,966
Tangible Book Value Per Share	1217.64	1201.20	1268.74	1135.59	1105.23	941.62
Land	-	7,662	7,248	7,248	7,248	7,248
Buildings	-	18,214	17,152	16,579	16,579	16,314
Machinery	-	32,472	31,405	27,823	26,964	26,229
Construction In Progress	-	19.26	849.75	-	-	-