Celemics Balance Sheet

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2016	FY 2015
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015
Cash & Equivalents	3,961	2,584	2,251	1,261	268.02
Short-Term Investments	6,105	8,111	10,599	-	-
Cash & Short-Term Investments	10,066	10,695	12,850	1,261	268.02
Cash Growth	-5.88%	-16.78%	919.13%	370.47%	-
Accounts Receivable	315.99	580.05	905.78	396.89	663.57
Other Receivables	4.16	2.87	45.8	32.9	29.89
Receivables	320.15	582.92	951.58	429.78	693.46
Inventory	1,097	942.63	1,386	289.15	329.97
Prepaid Expenses	108.91	194.47	154.58	1.12	0.48
Other Current Assets	458.72	293.24	270.4	66.68	59.79
Total Current Assets	12,051	12,708	15,613	2,048	1,352
Property, Plant & Equipment	1,805	2,445	3,058	1,666	1,547
Long-Term Investments	15,141	2,505	3,037	-	-
Other Intangible Assets	48.98	88.11	134.46	224.27	193.42
Other Long-Term Assets	367.84	372.37	369.06	231.94	150.63
Total Assets	29,414	18,119	22,211	4,170	3,242
Accounts Payable	141.9	113.32	533.38	345.64	418.95
Accrued Expenses	72.67	78.03	141.85	143.15	70.2
Current Portion of Leases	335.25	352.58	368.36	-	-
Other Current Liabilities	1,422	1,105	1,601	532.78	544.7
Total Current Liabilities	1,971	1,649	2,645	1,022	1,034
Long-Term Debt	-	-	-	5,336	2,967
Long-Term Leases	182.89	513.87	868.13	-	-
Other Long-Term Liabilities	75.46	73.27	109.23	7,093	2,947
Total Liabilities	2,230	2,236	3,622	13,451	6,948
Common Stock	4,082	4,082	4,082	515.66	511.57
Additional Paid-In Capital	64,219	64,219	64,219	897.23	617.92
Retained Earnings	-40,256	-52,522	-48,646	-10,712	-4,837
Comprehensive Income & Other	-861.06	103.61	-1,065	18.45	1.77
Total Common Equity	27,184	15,882	18,589	-9,281	-3,706
Minority Interest	0.02	0.02	-	-	-
Shareholders' Equity	27,184	15,882	18,589	-9,281	-3,706
Total Liabilities & Equity	29,414	18,119	22,211	4,170	3,242
Total Debt	518.14	866.45	1,236	5,336	2,967
Net Cash (Debt)	9,548	9,828	11,614	-4,075	-2,699
Net Cash Growth	-2.85%	-15.37%	-	-	-
Net Cash Per Share	1162.13	1204.57	1422.56	-3970.03	-2656.07
Filing Date Shares Outstanding	8.16	8.16	8.16	1.03	1.02
Total Common Shares Outstanding	8.16	8.16	8.16	1.03	1.02
Working Capital	10,080	11,059	12,968	1,026	317.87
Book Value Per Share	3329.70	1945.38	2276.94	-9040.82	-3646.85
Tangible Book Value	27,135	15,794	18,455	-9,505	-3,899
Tangible Book Value Per Share	3323.70	1934.58	2260.47	-9259.29	-3837.19
Machinery	1,201	1,422	1,629	1,871	1,595
Construction In Progress	-	-	-	31.5	-

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