GeneOne Life Science 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	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	985.85	1,180	9,111	13,261	22,310	62,432
Short-Term Investments	1,020	566.19	406.6	32,342	85,094	28,086
Trading Asset Securities	701	-	470.79	-	-	-
Cash & Short-Term Investments	2,707	1,746	9,988	45,603	107,404	90,518
Cash Growth	-25.35%	-82.52%	-78.10%	-57.54%	18.65%	417.94%
Accounts Receivable	3,976	7,182	6,624	8,980	7,438	7,408
Other Receivables	124.7	1,050	948.44	1,598	1,975	374.05
Receivables	4,379	8,310	7,652	10,659	10,091	8,401
Inventory	15,401	16,511	14,897	14,864	10,688	8,299
Prepaid Expenses	898.62	1,542	1,225	1,145	706.46	1,226
Other Current Assets	456.65	525.52	811	793.08	5,744	315.08
Total Current Assets	23,843	28,635	34,573	73,063	134,633	108,760
Property, Plant & Equipment	97,780	117,730	111,399	144,369	110,382	22,427
Long-Term Investments	22.12	18.5	50.39	147.49	437.33	710.58
Other Intangible Assets	197.35	189.96	385.99	563.91	643.1	683.11
Long-Term Deferred Tax Assets	20.71	21.71	13.28	36.42	14.24	154.29
Other Long-Term Assets	3,682	4,739	4,586	4,687	4,735	3,750
Total Assets	125,544	151,334	151,008	222,867	250,857	136,571
Accounts Payable	20,225	20,176	10,066	7,493	17,531	6,881
Accrued Expenses	4,943	4,910	1,971	2,327	1,173	931.56
Short-Term Debt	8,018	3,377	2,405	12,246	9,754	15,634
Current Portion of Leases	2,456	2,895	2,396	1,911	1,543	1,337
Other Current Liabilities	12,335	11,147	6,029	9,858	4,758	11,920
Total Current Liabilities	47,976	42,506	22,867	33,836	34,759	36,705
Long-Term Debt	17,043	16,373	6,273	-	-	-
Long-Term Leases	2,868	4,480	6,085	5,509	7,103	794.09
Pension & Post-Retirement Benefits	267.5	24.1	2,096	-	820.35	88.92
Long-Term Deferred Tax Liabilities	147.69	154.83	323.98	457.33	144.32	-
Other Long-Term Liabilities	1,884	2,192	1,872	1,594	1,524	473.64
Total Liabilities	70,186	65,729	39,518	41,395	44,350	38,062
Common Stock	85,410	80,039	78,474	77,752	77,479	44,771
Additional Paid-In Capital	223,175	217,579	215,555	214,299	209,871	117,319
Retained Earnings	-300,563	-264,848	-216,231	-137,155	-98,241	-81,567
Treasury Stock	-2,955	-2,955	-2,955	-2,955	-2,955	-2,371
Comprehensive Income & Other	50,292	55,791	36,647	29,531	20,353	20,357
Shareholders' Equity	55,358	85,605	111,489	181,471	206,507	98,509
Total Liabilities & Equity	125,544	151,334	151,008	222,867	250,857	136,571
Total Debt	30,385	27,126	17,160	19,666	18,400	17,766
Net Cash (Debt)	-27,678	-25,379	-7,171	25,937	89,004	72,752
Net Cash Growth	-	-	-	-70.86%	22.34%	2333.27%
Net Cash Per Share	-338.07	-319.41	-92.24	334.73	1198.84	1205.09
Filing Date Shares Outstanding	85.2	79.83	78.26	77.54	77.27	66.9
Total Common Shares Outstanding	85.2	79.83	78.26	77.54	77.27	66.9
Working Capital	-24,133	-13,870	11,705	39,227	99,875	72,055
Book Value Per Share	649.74	1072.35	1424.52	2340.29	2672.55	1472.58
Tangible Book Value	55,161	85,415	111,103	180,907	205,864	97,826
Tangible Book Value Per Share	647.43	1069.97	1419.59	2333.02	2664.23	1462.37
Land	3,502	3,720	3,139	4,081	3,817	3,503
Buildings	72,507	76,192	63,374	1,403	1,331	1,328
Machinery	56,305	55,318	48,599	15,199	11,775	9,776
Construction In Progress	-	-	-	104,661	78,283	11,489
Leasehold Improvements	17,037	16,414	14,867	13,139	12,124	6,739

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