KOSDAQ:405100 Balance Sheet

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

Millions KRW. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	20,905	33,008	30,842	5,786	31,477	13,246
Short-Term Investments	3,083	-	8,128	43,012	61,505	-
Trading Asset Securities	11,218	6,004	993.81	-	-	-
Cash & Short-Term Investments	35,206	39,011	39,964	48,798	92,982	13,246
Cash Growth	169.20%	-2.38%	-18.10%	-47.52%	601.95%	53.53%
Accounts Receivable	6,852	10,972	7,789	6,525	7,206	6,419
Other Receivables	315.14	68.3	203.27	3,294	1,677	123.63
Receivables	7,168	11,040	7,992	9,819	8,883	6,543
Inventory	916.94	884.27	4.06	354.93	723.13	638.2
Prepaid Expenses	221.57	299.41	199.57	230.91	171.37	38.12
Other Current Assets	9,219	7,852	7,302	5,482	4,310	10,729
Total Current Assets	52,732	59,087	55,462	64,684	107,070	31,195
Property, Plant & Equipment	87,543	88,935	74,284	70,074	36,286	24,580
Long-Term Investments	112.01	112.01	0	427.59	131.79	771
Other Intangible Assets	4,450	4,415	4,541	4,741	3,138	3,642
Long-Term Accounts Receivable	46.03	-	13.14	-	-	-
Long-Term Deferred Tax Assets	1,993	1,230	490.03	466.1	7.07	661.44
Other Long-Term Assets	824.76	1,738	1,530	1,394	2,579	1,110
Total Assets	147,700	155,517	136,320	141,788	149,211	63,092

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Accounts Payable	962.68	167.66	256.56	62.5	391.63	392.95
Accrued Expenses	4,070	3,666	3,177	2,783	1,873	3,780
Short-Term Debt	24,047	15,784	14,700	-	0.83	3,000
Current Portion of Long-Term Debt	-	-	-	12,894	14,257	-
Current Portion of Leases	1,801	1,744	1,352	1,297	1,369	1,259
Current Income Taxes Payable	1,315	1,492	62.48	78.39	187.14	3,308
Other Current Liabilities	7,742	15,329	8,557	9,935	8,331	6,365
Total Current Liabilities	39,937	38,183	28,105	27,050	26,409	18,105
Long-Term Debt	8,135	16,704	5,318	1,773	12,673	2,871
Long-Term Leases	4,748	5,059	6,632	7,078	498.62	1,475
Long-Term Deferred Tax Liabilities	-	-	-	-	8.5	-
Other Long-Term Liabilities	6,332	6,310	5,910	5,824	5,572	5,530
Total Liabilities	59,153	66,256	45,965	41,724	45,161	27,981

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Common Stock	6,145	6,145	6,145	5,994	5,977	1,327
Additional Paid-In Capital	27,264	27,291	66,032	61,722	60,823	4,141
Retained Earnings	63,793	65,746	28,557	31,493	35,524	28,830
Treasury Stock	-8,138	-9,975	-9,975	-	-	-
Comprehensive Income & Other	-516.22	53.12	-402.71	855.24	1,726	813.15
Shareholders' Equity	88,548	89,261	90,356	100,064	104,050	35,111
Total Liabilities & Equity	147,700	155,517	136,320	141,788	149,211	63,092

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Total Debt	38,731	39,292	28,002	23,041	28,798	8,604
Net Cash (Debt)	-3,524	-280.13	11,962	25,756	64,185	4,642
Net Cash Growth	-	-	-53.56%	-59.87%	1282.70%	121.57%
Net Cash Per Share	-301.13	-23.97	1021.45	2151.03	7204.62	583.22
Filing Date Shares Outstanding	11.79	11.68	11.68	11.99	11.95	7.96
Total Common Shares Outstanding	11.79	11.68	11.68	11.99	11.95	7.96
Working Capital	12,794	20,904	27,357	37,635	80,661	13,090
Book Value Per Share	7507.70	7640.57	7734.31	8346.92	8704.44	4411.31
Tangible Book Value	84,097	84,846	85,815	95,323	100,912	31,468
Tangible Book Value Per Share	7130.39	7262.64	7345.60	7951.44	8441.94	3953.70
Land	6,678	6,678	6,678	6,349	52	-
Buildings	21,096	21,380	21,949	21,376	93.9	-
Machinery	27,488	22,609	17,576	13,804	11,506	38,454
Construction In Progress	10,663	15,742	7,240	5,526	19,828	5,250