KG Mobility 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	77,336	72,594	92,581	58,033	104,962	54,668
Short-Term Investments	300.78	6,779	791.46	116,068	5,809	21,276
Cash & Short-Term Investments	77,637	79,373	93,373	174,101	110,771	75,944
Cash Growth	-36.63%	-14.99%	-46.37%	57.17%	45.86%	-59.16%
Accounts Receivable	787,243	454,465	365,238	228,042	135,270	108,475
Other Receivables	52,547	32,484	27,587	28,022	15,448	4,092
Receivables	839,790	486,949	392,825	256,064	150,718	112,567
Inventory	590,631	565,627	537,645	565,871	253,331	155,736
Prepaid Expenses	56,155	34,735	27,178	15,680	15,214	9,292
Other Current Assets	197,844	110,144	120,944	127,704	97,126	85,830
Total Current Assets	1,762,057	1,276,829	1,171,966	1,139,420	627,159	439,369
Property, Plant & Equipment	1,759,436	1,754,757	1,701,210	1,254,497	1,160,472	1,195,953
Long-Term Investments	8,163	8,150	7,952	7,853	23,040	22,603
Goodwill	4,356	4,356	4,356	4,356	-	-
Other Intangible Assets	121,349	146,802	76,934	23,062	41,648	33,749
Long-Term Accounts Receivable	658.13	285.55	381.55	65.27	-0	-0
Long-Term Deferred Tax Assets	22,942	18,016	6,571	5,583	4,102	-
Long-Term Deferred Charges	181,011	140,012	113,268	163,855	122,459	133,937
Other Long-Term Assets	16,759	19,997	21,814	37,365	23,026	29,321
Total Assets	3,876,730	3,369,204	3,104,452	2,636,057	2,001,907	1,854,932

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	452,734	358,259	333,489	268,340	152,401	516,983
Accrued Expenses	41,429	53,225	44,469	40,081	22,488	101,192
Short-Term Debt	630,106	329,314	320,821	143,118	-	80,000
Current Portion of Long-Term Debt	0	-0	-0	-0	-	234,998
Current Portion of Leases	5,087	4,668	3,729	5,327	5,036	5,135
Current Income Taxes Payable	-	393.2	-	954.62	-	-
Current Unearned Revenue	65,086	38,698	35,009	21,314	15,360	5,277
Other Current Liabilities	273,787	252,381	279,910	406,598	206,671	402,540
Total Current Liabilities	1,468,229	1,036,938	1,017,427	885,733	401,957	1,346,126
Long-Term Debt	169,000	140,000	-	89,768	-	40,000
Long-Term Leases	10,693	7,827	7,311	6,083	3,835	4,107
Long-Term Unearned Revenue	13,309	13,059	14,198	14,699	13,147	17,652
Pension & Post-Retirement Benefits	413,561	419,892	397,246	343,989	280,119	363,150
Long-Term Deferred Tax Liabilities	133,401	133,375	134,232	58,880	80,112	65,723
Other Long-Term Liabilities	142,358	133,564	113,496	154,205	129,834	117,227
Total Liabilities	2,350,551	1,884,655	1,683,910	1,553,358	909,004	1,953,985

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	202,375	202,375	982,021	934,780	934,780	749,200
Additional Paid-In Capital	804,247	1,881,898	1,083,257	1,093,475	1,070,069	77,231
Retained Earnings	16,980	-1,102,855	-1,140,345	-1,145,361	-1,117,038	-1,149,620
Comprehensive Income & Other	502,577	503,133	495,609	199,805	205,092	224,136
Shareholders' Equity	1,526,179	1,484,550	1,420,543	1,082,699	1,092,903	-99,053
Total Liabilities & Equity	3,876,730	3,369,204	3,104,452	2,636,057	2,001,907	1,854,932

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	814,887	481,808	331,862	244,297	8,871	364,240
Net Cash (Debt)	-737,250	-402,435	-238,489	-70,196	101,900	-288,296
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-3537.33	-1963.05	-1226.11	-1721.10	9051.93	-92689.34
Filing Date Shares Outstanding	204.07	202.37	39.28	37.39	37.39	9.48
Total Common Shares Outstanding	204.07	202.37	39.28	37.39	37.39	9.48
Working Capital	293,828	239,891	154,539	253,687	225,203	-906,757
Book Value Per Share	7478.65	7335.64	36163.75	28955.98	29228.88	-10444.68
Tangible Book Value	1,400,474	1,333,392	1,339,253	1,055,281	1,051,255	-132,801
Tangible Book Value Per Share	6862.66	6588.72	34094.29	28222.71	28115.04	-14003.33
Land	1,084,997	1,084,997	1,093,722	719,424	706,979	706,979
Buildings	533,962	533,282	535,358	523,080	458,527	456,681
Machinery	2,761,686	2,734,453	2,564,960	2,556,042	2,554,260	2,527,333
Construction In Progress	22,638	49,183	89,967	68,231	34,985	44,098