Noul Co.,Ltd. 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	595.35	250.58	6,612	2,043	194.81	97.59
Short-Term Investments	4,010	10,009	13,009	8,414	10,002	7,634
Trading Asset Securities	98.1	10,684	-	-	-	866.44
Cash & Short-Term Investments	4,704	20,944	19,621	10,457	10,197	8,598
Cash Growth	-80.69%	6.74%	87.64%	2.55%	18.59%	442.83%
Accounts Receivable	2,918	351.79	1,199	398.66	363.04	117.09
Other Receivables	324.33	758.75	604.46	286.94	36.33	111.94
Receivables	3,242	2,741	1,804	685.6	399.37	229.03
Inventory	5,624	4,159	3,478	2,666	1,879	728.77
Prepaid Expenses	161.57	258.09	222.78	224.72	319.52	145.38
Other Current Assets	379.2	176.99	37.88	40.46	71.37	100.91
Total Current Assets	14,111	28,279	25,164	14,073	12,866	9,802
Property, Plant & Equipment	7,927	8,742	9,639	10,969	6,566	5,385
Long-Term Investments	0.2	0.2	20,000	0.2	0.2	0.2
Other Intangible Assets	80.7	120.8	170.2	256.02	188.12	191.11
Long-Term Accounts Receivable	-	-	-	-	12.55	-
Other Long-Term Assets	696.58	667.18	603.2	553.05	327.53	183.72
Total Assets	25,401	37,809	55,577	25,851	19,961	15,562
Accounts Payable	1,491	128.05	75.08	21.36	120.94	-
Accrued Expenses	676.46	545.38	533.4	388.54	598.43	173.2
Short-Term Debt	5,200	5,944	1,944	4,344	11,485	1,200
Current Portion of Leases	1,097	1,115	1,017	959.22	536.23	448.3
Current Income Taxes Payable	1.5	1.39	0.98	0.66	-	0.35
Current Unearned Revenue	-	-	-	50.42	45.83	39.68
Other Current Liabilities	1,249	845.82	582.82	697.98	557.49	577.08
Total Current Liabilities	9,716	8,579	4,154	6,462	13,344	2,439
Long-Term Debt	-	-	-	-	-	4,907
Long-Term Leases	4,185	4,655	4,839	5,294	2,910	1,171
Pension & Post-Retirement Benefits	3,831	3,464	2,681	1,780	1,311	909.19
Other Long-Term Liabilities	958.84	941.45	914.39	920.12	540.15	18,780
Total Liabilities	18,691	17,641	12,588	14,456	18,104	28,205
Common Stock	18,474	18,474	18,474	5,727	4,440	3,340
Additional Paid-In Capital	85,945	85,945	85,945	50,966	29,201	3,835
Retained Earnings	-99,314	-85,694	-62,596	-46,004	-32,228	-19,885
Comprehensive Income & Other	1,605	1,444	1,166	706.99	444.31	66.36
Shareholders' Equity	6,710	20,168	42,989	11,396	1,857	-12,643
Total Liabilities & Equity	25,401	37,809	55,577	25,851	19,961	15,562
Total Debt	10,482	11,714	7,800	10,597	14,931	7,726
Net Cash (Debt)	-5,778	9,230	11,821	-140.45	-4,734	872.63
Net Cash Growth	-	-21.92%	-	-	-	-
Net Cash Per Share	-156.38	249.82	441.21	-6.38	-302.00	65.53
Filing Date Shares Outstanding	36.95	36.95	36.95	22.91	17.76	13.36
Total Common Shares Outstanding	36.95	36.95	36.95	22.91	17.76	13.36
Working Capital	4,395	19,699	21,010	7,611	-477.25	7,364
Book Value Per Share	181.62	545.87	1163.53	497.47	104.56	-946.18
Tangible Book Value	6,630	20,047	42,819	11,140	1,669	-12,834
Tangible Book Value Per Share	179.44	542.60	1158.92	486.30	93.97	-960.48
Machinery	3,265	2,817	2,615	2,438	2,264	1,889
Construction In Progress	-	15.15	20.75	30.34	23.07	29.2

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