COPUS KOREA 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	9,357	13,175	14,624	19,941	26,676	17,628
Short-Term Investments	8,721	10,215	20,249	15,923	15,454	3,163
Trading Asset Securities	-	580.36	-	-	-	-
Cash & Short-Term Investments	18,078	23,970	34,873	35,864	42,129	20,791
Cash Growth	-48.00%	-31.26%	-2.77%	-14.87%	102.64%	91.45%
Accounts Receivable	3,768	4,650	6,427	7,411	11,295	5,289
Other Receivables	758.31	605.55	485.58	454.65	349.45	34.68
Receivables	4,877	5,606	7,062	8,016	11,728	5,538
Inventory	-	-	6,523	18,981	742.7	686.85
Prepaid Expenses	608.81	559.71	365.11	281.08	328.98	315.27
Other Current Assets	5,634	1,417	1,251	2,855	21.24	104.87
Total Current Assets	29,198	31,553	50,074	65,998	54,951	27,436
Property, Plant & Equipment	562.48	764.1	1,319	1,717	1,650	352.93
Long-Term Investments	738.01	503.23	1,282	1,181	799.87	1,848
Goodwill	5,455	5,455	7,802	7,678	-	-
Other Intangible Assets	23,604	29,500	56,381	35,683	23,946	16,185
Long-Term Accounts Receivable	473.8	1,293	2,377	4,076	4,830	-
Long-Term Deferred Tax Assets	11,040	9,674	3,091	1,601	102.17	99.6
Other Long-Term Assets	4,613	7,930	13,763	22,364	22,278	4,320
Total Assets	75,685	86,671	136,088	140,299	108,708	50,351
Accounts Payable	1,102	1,286	9,583	2,466	3,355	2,284
Accrued Expenses	220.5	238.63	375.97	298.37	236.95	252.19
Short-Term Debt	26,630	34,763	55,877	58,368	39,655	3,163
Current Portion of Long-Term Debt	3,386	234.2	228.24	238.37	283.36	314.84
Current Portion of Leases	363.17	404.59	476.05	433.3	380.97	144.03
Current Income Taxes Payable	9.5	-	1,823	1,608	2,426	1,163
Current Unearned Revenue	380.72	372.97	260.87	83.1	22.32	108.18
Other Current Liabilities	15,733	12,727	8,567	26,624	7,643	2,694
Total Current Liabilities	47,826	50,027	77,191	90,118	54,003	10,123
Long-Term Debt	58.7	3,384	773.29	1,147	4,967	1,974
Long-Term Leases	40.81	197.07	541.24	877.83	860.2	85.42
Pension & Post-Retirement Benefits	620.48	660.55	638	507.76	-	-
Other Long-Term Liabilities	230.17	229.51	28.66	41.09	41.29	28
Total Liabilities	48,776	54,498	79,172	92,692	59,871	12,210
Common Stock	4,093	3,793	3,793	3,623	3,576	3,431
Additional Paid-In Capital	30,420	26,565	26,565	20,825	19,393	17,491
Retained Earnings	-5,214	4,144	29,523	26,570	28,517	20,749
Treasury Stock	-2,113	-2,113	-2,113	-2,878	-2,878	-3,837
Comprehensive Income & Other	-653.05	-668.63	-967.87	-533.05	228.85	307.24
Total Common Equity	26,532	31,721	56,801	47,607	48,837	38,141
Minority Interest	376.76	452.79	115.47	-	-	-
Shareholders' Equity	26,909	32,173	56,916	47,607	48,837	38,141
Total Liabilities & Equity	75,685	86,671	136,088	140,299	108,708	50,351
Total Debt	30,479	38,983	57,895	61,064	46,146	5,681
Net Cash (Debt)	-12,400	-15,012	-23,023	-25,200	-4,016	15,110
Net Cash Growth	-	-	-	-	-	41.50%
Net Cash Per Share	-325.15	-395.77	-504.46	-730.70	-115.15	482.08
Filing Date Shares Outstanding	39.89	36.89	36.89	34.82	34.34	32.42
Total Common Shares Outstanding	39.89	36.89	36.89	34.82	34.34	32.42
Working Capital	-18,627	-18,473	-27,116	-24,121	947.99	17,313
Book Value Per Share	665.16	859.76	1539.53	1367.26	1422.06	1176.43
Tangible Book Value	-2,527	-3,234	-7,382	4,246	24,891	21,956
Tangible Book Value Per Share	-63.35	-87.65	-200.08	121.94	724.78	677.23
Machinery	456.57	370.68	383.58	362.77	397.13	516.25

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