Pulmuone Corporate 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	Mar '26 Mar 31, 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	146,135	129,844	170,347	127,285	132,586	121,790
Short-Term Investments	8,689	-	-	-	0	9,418
Trading Asset Securities	62,877	125,602	115,149	120,961	123,047	140,330
Cash & Short-Term Investments	217,702	255,446	285,496	248,247	255,633	271,539
Cash Growth	-6.70%	-10.53%	15.00%	-2.89%	-5.86%	9.23%
Accounts Receivable	340,192	303,543	288,175	269,719	245,054	221,443
Other Receivables	5,558	6,493	6,688	6,058	10,952	14,329
Receivables	347,193	310,971	296,721	275,777	256,006	235,832
Inventory	210,054	188,518	187,079	164,853	168,726	141,498
Prepaid Expenses	14,192	8,489	8,811	9,524	5,024	4,087
Other Current Assets	43,882	34,994	30,227	31,735	66,956	58,041
Total Current Assets	833,023	798,418	808,334	730,136	752,346	710,996
Property, Plant & Equipment	1,293,513	1,280,076	1,247,734	1,196,677	1,086,405	1,085,064
Long-Term Investments	19,647	19,534	16,847	23,218	20,940	14,936
Goodwill	48,151	47,188	47,535	40,913	40,694	43,402
Other Intangible Assets	70,663	72,545	75,377	54,102	57,072	59,398
Long-Term Accounts Receivable	82.98	84.47	140.8	446.21	671.12	1,344
Long-Term Deferred Tax Assets	32,692	32,086	37,534	23,520	16,310	21,056
Other Long-Term Assets	88,753	97,472	97,656	87,777	74,779	33,176
Total Assets	2,387,275	2,348,153	2,331,158	2,156,790	2,049,218	1,969,373

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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	256,368	216,144	208,825	203,169	206,976	185,250
Accrued Expenses	23,745	15,671	20,837	20,823	9,424	21,260
Short-Term Debt	545,879	471,562	444,460	433,390	361,521	320,391
Current Portion of Long-Term Debt	59,970	125,801	180,482	58,355	106,807	85,474
Current Portion of Leases	68,700	68,043	58,431	50,994	35,823	36,163
Current Income Taxes Payable	9,852	5,549	9,865	8,625	9,230	7,966
Current Unearned Revenue	1,098	1,081	958.04	1,142	375.02	656.57
Other Current Liabilities	178,794	203,634	221,258	201,303	162,514	146,681
Total Current Liabilities	1,144,406	1,107,484	1,145,117	977,801	892,670	803,842
Long-Term Debt	208,622	206,507	190,568	330,420	320,006	274,797
Long-Term Leases	371,005	375,256	356,925	315,219	219,171	216,588
Long-Term Unearned Revenue	876.32	1,113	2,045	-	-	-
Pension & Post-Retirement Benefits	33,623	26,221	37,728	15,675	14,844	27,755
Long-Term Deferred Tax Liabilities	3,121	3,212	5,088	668.46	627.24	616.83
Other Long-Term Liabilities	11,455	10,636	10,247	10,462	55,253	55,983
Total Liabilities	1,773,108	1,730,429	1,747,718	1,650,245	1,502,571	1,379,582

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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	19,060	19,060	19,060	19,060	19,060	19,060
Additional Paid-In Capital	-15,247	-15,021	-15,205	38,292	46,719	82,386
Retained Earnings	158,311	161,284	151,772	145,076	222,694	247,174
Treasury Stock	-11,794	-11,794	-12,081	-12,970	-12,970	-12,970
Comprehensive Income & Other	173,958	154,556	158,077	126,135	134,739	128,920
Total Common Equity	324,288	308,086	301,623	315,594	410,243	464,570
Minority Interest	287,862	307,621	279,799	188,933	134,387	123,204
Shareholders' Equity	614,167	617,725	583,439	506,545	546,647	589,791
Total Liabilities & Equity	2,387,275	2,348,153	2,331,158	2,156,790	2,049,218	1,969,373

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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	1,254,176	1,247,169	1,230,867	1,188,378	1,043,328	933,412
Net Cash (Debt)	-1,036,474	-991,723	-945,371	-940,131	-787,695	-661,874
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-27976.47	-26773.96	-20616.80	-20582.14	-21421.73	-17978.92
Filing Date Shares Outstanding	36.89	36.89	36.86	36.77	36.77	36.77
Total Common Shares Outstanding	36.89	36.89	36.86	36.77	36.77	36.77
Working Capital	-311,383	-309,067	-336,783	-247,665	-140,324	-92,846
Book Value Per Share	8789.89	8350.74	8182.20	8582.73	11156.74	12634.20
Tangible Book Value	205,474	188,353	178,711	220,580	312,476	361,769
Tangible Book Value Per Share	5569.41	5105.36	4847.94	5998.77	8497.94	9838.48
Land	92,095	91,149	92,277	85,858	81,665	83,429
Buildings	432,390	731,281	727,721	712,027	670,083	594,443
Machinery	289,643	893,460	884,827	803,527	750,759	655,145
Construction In Progress	119,718	105,501	41,060	44,967	57,929	138,005