Messe eSang Co.,Ltd Balance Sheet

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Cash & Equivalents	25,174	49,133	43,737	26,833
Short-Term Investments	38,500	1,472	-	3,042
Cash & Short-Term Investments	63,674	50,605	43,737	29,875
Cash Growth	25.83%	15.70%	46.40%	-
Accounts Receivable	2,337	2,948	1,870	1,813
Other Receivables	548.2	335.9	259.49	236.37
Receivables	2,998	3,367	2,196	2,167
Inventory	312.22	-	-	-
Prepaid Expenses	393.14	463.04	444.7	213.99
Other Current Assets	2,820	2,641	2,102	1,264
Total Current Assets	70,198	57,076	48,480	33,519
Property, Plant & Equipment	7,248	8,434	5,260	4,829
Long-Term Investments	601.81	601.43	51.06	50.83
Goodwill	14,008	15,173	15,427	14,262
Other Intangible Assets	1,600	485.49	262.18	459.51
Long-Term Deferred Tax Assets	1,247	971.59	831.77	802.65
Other Long-Term Assets	964.82	1,052	823.12	802.21
Total Assets	96,569	84,373	71,652	55,182
Accrued Expenses	973.04	813.4	609.76	459.73
Short-Term Debt	144	148	-	-
Current Portion of Leases	1,300	1,392	892.83	734.92
Current Income Taxes Payable	2,007	2,111	1,232	1,275
Current Unearned Revenue	1,179	1,038	4.05	9.45
Other Current Liabilities	5,927	3,661	3,785	3,430
Total Current Liabilities	11,529	9,164	6,524	5,908
Long-Term Debt	3.74	8.74	163.73	-
Long-Term Leases	5,322	5,612	5,494	5,192
Other Long-Term Liabilities	167.95	17.8	32.08	32.08
Total Liabilities	17,023	14,802	12,214	11,132
Common Stock	4,323	4,323	4,323	4,074
Additional Paid-In Capital	26,402	26,314	26,783	17,101
Retained Earnings	50,818	39,602	28,207	22,875
Treasury Stock	-2,008	-626.21	-82.81	-
Comprehensive Income & Other	2.78	-0	0	-
Total Common Equity	79,538	69,612	59,229	44,050
Minority Interest	7.2	-41.32	208.87	-
Shareholders' Equity	79,546	69,571	59,438	44,050
Total Liabilities & Equity	96,569	84,373	71,652	55,182
Total Debt	6,769	7,160	6,551	5,927
Net Cash (Debt)	56,905	43,444	37,187	23,948
Net Cash Growth	30.98%	16.83%	55.28%	-
Net Cash Per Share	1338.07	1008.23	878.17	613.55
Filing Date Shares Outstanding	42.36	42.89	43.14	39.03
Total Common Shares Outstanding	42.36	42.89	43.14	39.03
Working Capital	58,668	47,912	41,956	27,611
Book Value Per Share	1877.67	1623.17	1373.07	1128.54
Tangible Book Value	63,930	53,953	43,541	29,329
Tangible Book Value Per Share	1509.21	1258.04	1009.37	751.39
Buildings	2,299	2,299	90	90
Machinery	3,139	2,871	1,556	1,203

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.