KOSDAQ:473050 Balance Sheet

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Cash & Equivalents	1,999	2,006	2,043	2,284
Other Receivables	37.16	332.11	394.92	-
Other Current Assets	13.74	14.04	0.33	0.01
Other Long-Term Assets	13,708	13,385	13,000	-
Total Assets	15,758	15,737	15,438	2,284
Long-Term Debt	1,580	1,562	1,491	1,423
Other Current Liabilities	10.26	1.64	2.86	0.22
Long-Term Deferred Tax Liabilities	54.3	123.18	136.13	74.29
Other Long-Term Liabilities	-0	-0	-	-
Total Liabilities	1,661	1,687	1,630	1,497
Common Stock	701	701	701	51
Additional Paid-In Capital	12,888	12,888	12,888	750.16
Retained Earnings	507.53	460.93	219.63	-14.41
Shareholders' Equity	14,097	14,050	13,809	786.75
Total Liabilities & Equity	15,758	15,737	15,438	2,284
Total Debt	1,580	1,562	1,491	1,423
Net Cash (Debt)	418.61	443.71	552.39	861.25
Net Cash Growth	-20.60%	-19.67%	-35.86%	-
Net Cash Per Share	56.03	63.30	92.05	1674.07
Filing Date Shares Outstanding	7.01	7.01	7.01	0.51
Total Common Shares Outstanding	7.01	7.01	7.01	0.51
Working Capital	2,023	2,350	2,436	2,284
Book Value Per Share	2010.92	2004.27	1969.85	1529.26
Tangible Book Value	14,097	14,050	13,809	786.75
Tangible Book Value Per Share	2010.92	2004.27	1969.85	1529.26