Next Biomedical 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	5,789	4,950	3,902	3,014	22,016	6,740
Short-Term Investments	2,100	20,766	10,388	11,783	-	-
Trading Asset Securities	19,528	15,892	-	-	-	-
Cash & Short-Term Investments	27,417	41,609	14,290	14,797	22,016	6,740
Cash Growth	3.30%	191.17%	-3.43%	-32.79%	226.66%	-39.94%
Accounts Receivable	3,718	1,845	918.64	314.3	118.67	104.03
Other Receivables	108.41	321.39	214.28	170.84	86.52	6.55
Receivables	3,827	2,167	1,133	485.15	205.19	110.58
Inventory	2,618	2,581	2,169	1,940	1,313	1,973
Prepaid Expenses	218.88	190.08	155.85	207.32	138.44	186.68
Other Current Assets	519.98	341.35	220.7	90.8	65.69	304.12
Total Current Assets	34,601	46,888	17,968	17,521	23,739	9,315
Property, Plant & Equipment	13,942	11,270	11,428	11,735	11,918	11,860
Long-Term Investments	8,462	-	-	2,637	3,737	3,088
Other Intangible Assets	327.9	344.38	217.63	222.19	288.71	288.99
Long-Term Accounts Receivable	0	-0	-0	-0	-0	0
Other Long-Term Assets	757.82	342.75	29.48	21.35	37.51	38.82
Total Assets	58,090	58,844	29,643	32,136	39,720	24,591
Accounts Payable	160.06	13.37	58.16	45.02	4.1	9.19
Accrued Expenses	118.51	126.23	121.14	106.93	96.48	91.11
Short-Term Debt	2,400	5,600	5,600	5,600	5,600	4,430
Current Portion of Long-Term Debt	4,644	4,539	4,897	4,800	5,200	5,600
Current Portion of Leases	28.8	26.37	41.51	35.6	32.24	37.92
Other Current Liabilities	2,159	1,579	714.37	452.97	2,115	28,503
Total Current Liabilities	9,510	11,884	11,433	11,041	13,048	38,671
Long-Term Debt	1,127	763.5	933.54	500	20,873	3,456
Long-Term Leases	40.69	20.58	46.9	81.63	46.55	39.96
Pension & Post-Retirement Benefits	915.21	749.44	559.45	471.1	385.02	291.37
Other Long-Term Liabilities	249.2	235.35	218.84	368.8	284.7	18,999
Total Liabilities	11,842	13,653	13,191	12,462	34,636	61,457
Common Stock	4,063	4,043	3,174	3,110	3,105	713.29
Additional Paid-In Capital	107,938	107,234	61,632	60,679	60,603	2,499
Retained Earnings	-70,559	-70,181	-72,984	-65,367	-59,673	-43,043
Comprehensive Income & Other	4,805	4,095	2,277	1,324	1,049	724.57
Total Common Equity	46,248	45,191	-5,901	-253.84	5,084	-39,106
Shareholders' Equity	46,248	45,191	16,452	19,674	5,084	-36,866
Total Liabilities & Equity	58,090	58,844	29,643	32,136	39,720	24,591
Total Debt	8,241	10,949	11,519	11,017	31,751	13,564
Net Cash (Debt)	19,176	30,659	2,771	3,780	-9,735	-6,824
Net Cash Growth	25.71%	1006.61%	-26.70%	-	-	-
Net Cash Per Share	2365.25	4146.00	441.28	608.67	-2011.96	-1594.48
Filing Date Shares Outstanding	8.13	8.09	6.28	6.21	4.84	4.28
Total Common Shares Outstanding	8.13	8.09	6.28	6.21	4.84	4.28
Working Capital	25,091	35,004	6,536	6,480	10,691	-29,357
Book Value Per Share	5690.66	5588.37	-939.89	-40.88	1050.64	-9136.87
Tangible Book Value	45,920	44,847	-6,119	-476.03	4,795	-39,395
Tangible Book Value Per Share	5650.31	5545.78	-974.55	-76.65	990.97	-9204.39
Land	5,618	5,277	5,277	5,277	5,277	5,385
Buildings	7,316	5,786	5,786	5,786	5,786	5,044
Machinery	2,522	1,598	1,430	1,397	1,504	1,338
Construction In Progress	135.39	99.29	119.06	150.11	188.87	660.15

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