Dozn 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Cash & Equivalents	100,851	80,684	62,037	51,288
Short-Term Investments	-	-	3,000	3,600
Cash & Short-Term Investments	105,858	80,684	65,037	54,888
Cash Growth	62.77%	24.06%	18.49%	-
Accounts Receivable	4,919	5,047	5,699	2,707
Other Receivables	1,175	974.08	1,513	1,088
Receivables	6,094	6,021	7,213	3,796
Inventory	30.09	33.73	12.49	-
Prepaid Expenses	116.28	291.33	53.25	117.65
Other Current Assets	8,325	7,906	3,646	2,021
Total Current Assets	120,424	94,935	75,961	60,822
Property, Plant & Equipment	5,381	6,273	6,574	4,105
Long-Term Investments	4,164	4,260	2,882	2,980
Goodwill	3,284	3,284	3,284	-
Other Intangible Assets	4,080	4,419	4,235	2,026
Long-Term Accounts Receivable	0	0	-0	0
Long-Term Deferred Tax Assets	135.89	676.49	522.14	808.3
Other Long-Term Assets	1,839	1,823	2,118	863.91
Total Assets	139,308	115,670	95,576	71,605
Accrued Expenses	1,857	2,470	3,281	206.25
Current Portion of Leases	1,553	1,568	1,687	910.05
Current Income Taxes Payable	178.87	793.12	543.3	860.89
Other Current Liabilities	65,151	67,094	55,780	48,519
Total Current Liabilities	68,741	71,926	61,291	50,496
Long-Term Leases	587.79	1,301	2,408	2,031
Other Long-Term Liabilities	775.4	1,075	1,117	560.69
Total Liabilities	70,104	74,302	64,817	53,278
Common Stock	7,169	2,099	2,045	2,013
Additional Paid-In Capital	21,514	3,007	2,559	251.66
Retained Earnings	40,207	34,889	24,898	13,729
Comprehensive Income & Other	178.14	1,087	891.15	2,336
Total Common Equity	69,068	41,081	30,393	18,329
Minority Interest	136.53	286.64	366.41	-2.86
Shareholders' Equity	69,204	41,368	30,760	18,327
Total Liabilities & Equity	139,308	115,670	95,576	71,605
Total Debt	2,141	2,870	4,096	2,941
Net Cash (Debt)	103,716	77,814	60,941	51,947
Net Cash Growth	70.19%	27.69%	17.31%	-
Net Cash Per Share	1621.23	1229.33	967.17	1690.72
Filing Date Shares Outstanding	71.69	62.96	30.68	30.1
Total Common Shares Outstanding	71.69	62.96	30.68	30.1
Working Capital	51,683	23,010	14,669	10,326
Book Value Per Share	963.48	652.50	990.81	609.02
Tangible Book Value	61,704	33,379	22,874	16,304
Tangible Book Value Per Share	860.75	530.16	745.69	541.72
Machinery	4,491	3,420	2,201	1,352
Construction In Progress	283.6	968.32	724.35	124.37

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