Nexa Dynamics 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
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
Cash & Equivalents	6,681	10,162	5,485	4,813	9,458
Short-Term Investments	-	800	0	1,000	-
Cash & Short-Term Investments	6,681	10,962	5,485	5,813	9,458
Cash Growth	76.44%	99.84%	-5.63%	-38.55%	-
Accounts Receivable	5,555	6,011	8,939	14,131	15,011
Other Receivables	200.94	57.95	236.74	276.08	320.92
Receivables	5,806	6,129	9,450	14,489	15,491
Inventory	1,477	3,655	2,268	6,413	7,747
Other Current Assets	1,992	862.92	1,132	129.98	36.88
Total Current Assets	15,956	21,609	18,335	26,844	32,733
Property, Plant & Equipment	31,139	29,830	22,899	21,353	22,009
Long-Term Investments	3,851	845.63	780.96	1,939	575.67
Other Intangible Assets	112.01	77.96	120.32	172	218.15
Long-Term Deferred Tax Assets	-	-	445.29	282.54	725.62
Other Long-Term Assets	1,022	712.1	0	-0	4.26
Total Assets	52,141	53,135	42,641	50,651	56,326
Short-Term Debt	17,298	11,985	5,078	3,300	3,500
Current Portion of Long-Term Debt	145.12	760.72	754.57	1,058	1,150
Current Portion of Leases	439.39	29.22	40.25	-	43.74
Current Income Taxes Payable	-	-	-	0.4	828.06
Other Current Liabilities	9,709	10,972	6,016	7,630	9,874
Total Current Liabilities	27,591	23,746	11,889	11,988	15,396
Long-Term Debt	6,579	6,136	6,055	6,774	9,265
Long-Term Leases	1,485	77.01	24.32	46.06	47.99
Pension & Post-Retirement Benefits	397.71	389.85	2,326	2,056	2,225
Long-Term Deferred Tax Liabilities	995.27	1,213	-	-	-
Other Long-Term Liabilities	1,163	1,163	539.73	362.97	452.03
Total Liabilities	38,211	32,725	20,834	21,226	27,385
Common Stock	2,202	2,202	2,202	2,202	2,035
Additional Paid-In Capital	18,738	18,738	18,738	18,738	17,418
Retained Earnings	-17,459	-11,499	-3,870	2,989	3,276
Treasury Stock	-1.09	-1.09	-1.09	-1.09	-1.09
Comprehensive Income & Other	8,292	8,326	2,331	3,271	4,020
Total Common Equity	11,772	17,765	19,399	27,199	26,748
Minority Interest	2,158	2,645	2,408	2,226	2,193
Shareholders' Equity	13,930	20,410	21,806	29,425	28,941
Total Liabilities & Equity	52,141	53,135	42,641	50,651	56,326
Total Debt	25,946	18,987	11,953	11,177	14,007
Net Cash (Debt)	-19,265	-8,025	-6,467	-5,365	-4,548
Net Cash Per Share	-875.05	-364.53	-293.76	-249.22	-276.21
Filing Date Shares Outstanding	22.02	22.02	22.02	22.02	20.35
Total Common Shares Outstanding	22.02	22.02	22.02	22.02	20.35
Working Capital	-11,635	-2,138	6,445	14,857	17,337
Book Value Per Share	534.69	806.93	881.13	1235.42	1314.68
Tangible Book Value	11,660	17,687	19,278	27,027	26,530
Tangible Book Value Per Share	529.61	803.39	875.67	1227.61	1303.95
Land	19,243	19,243	11,832	10,109	10,109
Buildings	9,667	9,667	9,622	9,366	9,366
Machinery	5,434	5,755	5,704	5,314	5,141

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