Korea Refractories 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	4,810	21,777	12,698	5,991	14,295	12,659
Short-Term Investments	5,024	60.94	74.72	996.07	440.86	560
Cash & Short-Term Investments	9,834	21,838	12,773	6,987	14,736	13,219
Cash Growth	3.03%	70.97%	82.80%	-52.58%	11.48%	719.06%
Accounts Receivable	78,818	66,990	65,626	74,946	60,172	39,273
Other Receivables	1,338	1,271	3,678	735.39	253.86	1,956
Receivables	80,175	68,261	69,304	75,682	60,425	41,229
Inventory	43,808	40,901	38,441	35,987	50,948	50,510
Prepaid Expenses	1,639	779.23	1,259	1,328	1,030	826.27
Other Current Assets	48.44	7	65.95	1,337	1,205	4,191
Total Current Assets	135,504	131,786	121,843	121,322	128,345	109,975
Property, Plant & Equipment	93,618	96,953	106,288	107,719	92,901	89,794
Long-Term Investments	26,674	23,075	39,326	68,382	61,817	118,622
Goodwill	15.37	15.37	15.37	15.37	8,630	8,630
Other Intangible Assets	2,525	2,494	2,528	2,606	2,779	2,796
Long-Term Accounts Receivable	-	-	-	-	9,077	6,414
Long-Term Deferred Tax Assets	2,880	3,204	1,429	-	-	-
Other Long-Term Assets	16,235	17,633	35,932	33,149	22,451	21,718
Total Assets	277,452	275,161	307,362	333,192	325,999	357,948

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	19,906	21,016	18,503	30,724	24,329	20,778
Accrued Expenses	11,044	7,858	5,268	4,463	4,036	3,962
Short-Term Debt	22,000	22,000	28,500	9,500	7,000	10,000
Current Portion of Long-Term Debt	10,000	-	10,400	19,400	6,941	12,898
Current Portion of Leases	1,089	1,461	1,171	1,367	1,168	918.87
Current Income Taxes Payable	272.94	2,252	1,094	1,277	2,365	-
Current Unearned Revenue	10,814	12,610	13,500	6,526	10,778	4,786
Other Current Liabilities	9,456	11,868	12,765	11,325	11,790	13,231
Total Current Liabilities	84,582	79,064	91,202	84,582	68,408	66,573
Long-Term Debt	-	10,000	18,000	26,000	19,800	7,741
Long-Term Leases	632.1	684.53	571	828.42	823.51	835.65
Pension & Post-Retirement Benefits	7,064	5,056	7,039	1,375	-	-
Long-Term Deferred Tax Liabilities	-	-	4,642	10,631	14,090	26,123
Other Long-Term Liabilities	6,552	6,273	4,334	4,060	2,535	2,813
Total Liabilities	98,830	101,078	125,788	127,476	105,656	104,086

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	20,534	20,534	20,534	20,534	20,534	20,534
Additional Paid-In Capital	102,540	102,540	114,582	114,582	114,582	114,582
Retained Earnings	53,677	52,213	92,837	91,887	111,454	106,368
Treasury Stock	-	-	-27,191	-27,191	-27,191	-27,191
Comprehensive Income & Other	1,872	-1,203	-19,188	5,904	964.19	39,570
Shareholders' Equity	178,622	174,083	181,574	205,716	220,343	253,862
Total Liabilities & Equity	277,452	275,161	307,362	333,192	325,999	357,948

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	33,722	34,145	58,642	57,095	35,733	32,394
Net Cash (Debt)	-23,888	-12,308	-45,869	-50,108	-20,997	-19,175
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-620.06	-342.83	-1291.47	-1414.00	-592.52	-615.01
Filing Date Shares Outstanding	41.29	41.07	35.44	35.44	35.44	35.44
Total Common Shares Outstanding	41.29	41.07	35.44	35.44	35.44	35.44
Working Capital	50,922	52,722	30,641	36,740	59,937	43,402
Book Value Per Share	4326.04	4239.00	5123.85	5805.11	6217.87	7163.74
Tangible Book Value	176,081	171,574	179,031	203,095	208,934	242,436
Tangible Book Value Per Share	4264.51	4177.89	5052.07	5731.13	5895.91	6841.31
Land	39,488	39,329	39,299	38,695	38,651	40,515
Buildings	25,444	26,205	29,141	46,964	39,804	43,232
Machinery	24,416	26,184	33,147	55,999	55,034	55,381
Construction In Progress	785.03	1,105	1,664	20,457	11,382	761.22