Daesung Holdings 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	174,281	156,849	129,261	70,978	81,075	51,637
Short-Term Investments	-	488.35	265.04	265.04	983.1	73,619
Trading Asset Securities	103,278	87,084	99,945	175,702	126,820	248.99
Cash & Short-Term Investments	277,558	244,422	229,472	246,945	208,879	125,504
Cash Growth	21.07%	6.51%	-7.08%	18.22%	66.43%	-3.31%
Accounts Receivable	101,167	243,684	249,642	250,371	290,164	204,482
Other Receivables	3,744	11,604	14,154	16,169	19,718	13,664
Receivables	105,136	255,540	264,086	266,814	310,106	218,327
Inventory	1,826	1,186	1,369	1,761	1,971	1,881
Prepaid Expenses	1,333	462.44	543.25	703.4	641.02	831.59
Other Current Assets	863.29	1,336	40.39	31.5	86.12	39.07
Total Current Assets	386,717	502,946	495,510	516,254	521,683	346,583
Property, Plant & Equipment	572,068	577,894	584,573	582,256	577,784	569,730
Long-Term Investments	126,821	130,002	133,184	108,699	252,624	301,840
Goodwill	-	1,122	1,122	1,122	1,122	1,122
Other Intangible Assets	3,233	1,356	1,422	1,488	1,459	1,649
Long-Term Accounts Receivable	9,561	10,113	11,172	12,174	13,123	7,445
Long-Term Deferred Tax Assets	7,162	8,098	7,098	7,518	6,560	7,323
Long-Term Deferred Charges	-	969.07	976.95	731.38	187.08	305.67
Other Long-Term Assets	10,422	12,448	13,673	14,604	15,701	7,062
Total Assets	1,116,385	1,245,622	1,249,663	1,245,983	1,391,346	1,244,013

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	118,852	261,517	271,755	274,316	353,972	232,174
Accrued Expenses	5,136	7,937	8,541	6,734	6,707	6,852
Short-Term Debt	60,000	75,000	90,000	100,000	40,000	27,600
Current Portion of Long-Term Debt	110,096	363.5	724.2	111,010	61,116	1,450
Current Portion of Leases	1,700	2,594	2,537	2,640	2,511	2,709
Current Income Taxes Payable	7,681	5,089	4,725	14,206	16,844	2,631
Current Unearned Revenue	22.02	6.96	6.96	139.58	116.08	7.01
Other Current Liabilities	20,617	11,350	14,182	18,767	14,928	13,086
Total Current Liabilities	324,104	363,858	392,472	527,813	496,195	286,510
Long-Term Debt	105	110,015	110,263	1,263	112,139	172,748
Long-Term Leases	17,710	18,141	19,770	21,247	21,764	22,679
Long-Term Unearned Revenue	125,319	123,224	118,871	115,823	109,473	105,295
Pension & Post-Retirement Benefits	2,747	3,023	6,244	6,676	6,495	6,527
Long-Term Deferred Tax Liabilities	2,757	3,798	2,816	4,264	27,763	37,496
Other Long-Term Liabilities	10,101	10,201	10,125	9,863	12,713	15,847
Total Liabilities	482,843	632,259	660,560	686,949	786,542	647,102

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	16,089	16,089	16,089	16,089	16,089	16,089
Additional Paid-In Capital	65,107	65,107	66,455	66,455	66,557	66,451
Retained Earnings	661,809	642,639	631,052	604,676	457,110	453,641
Treasury Stock	-354.47	-354.47	-201.86	-	-	-
Comprehensive Income & Other	-268,788	-263,976	-273,798	-267,953	-60,590	-65,460
Total Common Equity	473,863	459,505	439,597	419,267	479,166	470,722
Minority Interest	159,679	153,858	149,505	139,767	125,638	126,189
Shareholders' Equity	633,542	613,363	589,102	559,034	604,804	596,911
Total Liabilities & Equity	1,116,385	1,245,622	1,249,663	1,245,983	1,391,346	1,244,013

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	189,611	206,113	223,294	236,160	237,530	227,187
Net Cash (Debt)	87,948	38,308	6,177	10,785	-28,652	-101,683
Net Cash Growth	294.88%	520.15%	-42.73%	-	-	-
Net Cash Per Share	5482.24	2387.65	384.04	670.34	-1780.76	-6319.83
Filing Date Shares Outstanding	16.05	16.04	16.06	16.09	16.09	16.09
Total Common Shares Outstanding	16.05	16.04	16.06	16.09	16.09	16.09
Working Capital	62,613	139,087	103,038	-11,559	25,488	60,073
Book Value Per Share	29532.11	28644.85	27366.46	26058.51	29781.37	29256.56
Tangible Book Value	470,630	457,027	437,053	416,657	476,585	467,951
Tangible Book Value Per Share	29330.60	28490.39	27208.10	25896.30	29620.94	29084.33
Land	-	74,939	74,782	70,582	68,618	65,840
Buildings	-	30,009	30,995	30,194	30,623	29,275
Machinery	-	937,051	909,877	880,744	846,688	821,025
Construction In Progress	-	3,197	4,833	3,774	4,339	3,223