Korea Gas 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	1,032,147	929,109	780,588	813,275	564,523	331,761
Short-Term Investments	48,474	47,959	43,070	23,891	44,379	21,760
Trading Asset Securities	17,263	4,425	-	1,811	8,757	8,847
Cash & Short-Term Investments	1,097,884	981,493	823,658	838,977	617,660	362,368
Cash Growth	23.15%	19.16%	-1.83%	35.83%	70.45%	5.90%
Accounts Receivable	3,724,653	6,892,264	6,583,230	11,310,385	6,656,042	4,093,852
Other Receivables	37,080	90,126	479,991	811,402	323,281	150,768
Receivables	3,761,786	6,982,710	7,064,318	12,123,082	6,987,799	4,258,947
Inventory	3,944,926	4,604,801	5,043,154	7,622,624	3,582,845	1,390,283
Prepaid Expenses	118,911	47,429	133,203	210,410	14,420	10,981
Other Current Assets	3,362,546	4,352,078	4,365,972	4,296,465	1,945,015	1,505,300
Total Current Assets	12,286,053	16,968,511	17,430,305	25,091,557	13,147,738	7,527,879
Property, Plant & Equipment	22,972,637	23,008,246	22,351,509	23,293,801	23,580,754	23,134,144
Long-Term Investments	1,611,278	1,826,823	2,034,151	2,059,011	1,890,677	1,586,032
Goodwill	145	145	145	144.85	144.85	-
Other Intangible Assets	1,835,091	1,670,171	1,552,707	1,705,776	1,745,673	1,594,683
Long-Term Accounts Receivable	-	-	-	-0	-0	-0
Long-Term Deferred Tax Assets	952,139	1,004,848	921,853	941,967	942,197	1,025,195
Long-Term Deferred Charges	-	1	8	15	22	29
Other Long-Term Assets	12,616,545	12,538,420	12,331,585	8,747,889	1,834,982	618,265
Total Assets	52,949,554	57,669,637	57,254,666	62,424,983	43,669,902	35,909,775
Accounts Payable	1,061,770	1,963,386	3,114,298	2,682,434	2,815,234	977,732
Accrued Expenses	303,781	417,790	419,678	401,655	325,905	290,317
Short-Term Debt	7,876,284	12,801,305	14,705,075	23,601,077	7,832,479	3,110,297
Current Portion of Long-Term Debt	6,076,058	4,928,811	3,129,666	1,957,840	1,933,815	2,003,646
Current Portion of Leases	220,458	241,621	331,076	378,923	268,784	208,108
Current Income Taxes Payable	75,670	114,989	41,459	58,491	29,886	26,295
Current Unearned Revenue	16,194	36,152	54,042	-	23,515	28,729
Other Current Liabilities	1,191,713	762,453	771,078	1,554,146	792,045	567,695
Total Current Liabilities	16,821,928	21,266,507	22,566,372	30,634,566	14,021,663	7,212,818
Long-Term Debt	21,124,506	21,415,846	21,049,783	17,292,636	16,420,443	17,046,119
Long-Term Leases	1,138,634	1,201,532	1,538,286	1,652,603	1,777,521	1,792,939
Long-Term Unearned Revenue	2,900	3,024	3,884	-	3,218	9,389
Pension & Post-Retirement Benefits	26,445	-	-	385.72	3,033	12,011
Long-Term Deferred Tax Liabilities	2,228,459	2,116,942	2,021,177	2,234,631	2,007,361	1,830,521
Other Long-Term Liabilities	454,270	839,430	249,126	199,421	317,328	270,822
Total Liabilities	41,797,142	46,843,281	47,428,628	52,014,243	34,550,567	28,174,619
Common Stock	461,565	461,565	461,565	461,565	461,565	461,565
Additional Paid-In Capital	1,354,735	1,354,735	1,324,458	1,324,458	1,324,458	1,324,458
Retained Earnings	8,190,516	7,780,243	6,678,622	7,476,257	6,185,268	5,190,805
Treasury Stock	-118,384	-118,384	-152,424	-152,424	-152,424	-152,424
Comprehensive Income & Other	1,267,542	1,350,925	1,314,756	1,077,225	1,050,275	656,636
Total Common Equity	11,155,974	10,829,084	9,626,977	10,187,081	8,869,142	7,481,040
Minority Interest	-3,562	-2,728	199,061	223,659	250,194	254,116
Shareholders' Equity	11,152,412	10,826,356	9,826,038	10,410,740	9,119,336	7,735,155
Total Liabilities & Equity	52,949,554	57,669,637	57,254,666	62,424,983	43,669,902	35,909,775
Total Debt	36,435,940	40,589,115	40,753,886	44,883,079	28,233,042	24,161,108
Net Cash (Debt)	-35,338,056	-39,607,622	-39,930,228	-44,044,102	-27,615,382	-23,798,741
Net Cash Per Share	-384444.83	-429057.90	-465241.14	-477117.01	-318721.02	-275179.74
Filing Date Shares Outstanding	87.28	87.28	85.83	85.83	85.83	85.83
Total Common Shares Outstanding	87.28	87.28	85.83	85.83	85.83	85.83
Working Capital	-4,535,875	-4,297,996	-5,136,067	-5,543,009	-873,925	315,061
Book Value Per Share	127824.90	121102.46	108269.69	118693.27	103337.50	87164.23
Tangible Book Value	9,320,738	9,158,768	8,074,125	8,481,160	7,123,324	5,886,357
Tangible Book Value Per Share	106796.81	101964.02	90176.86	98816.98	82996.36	68584.01
Land	3,324,730	3,322,011	3,284,393	3,256,049	3,234,947	3,051,451
Buildings	3,771,049	8,042,911	7,997,500	7,963,011	7,906,698	7,879,306
Machinery	8,469,169	18,219,700	17,526,192	17,181,092	16,646,309	16,073,873
Construction In Progress	4,149,384	3,092,535	2,013,851	1,618,469	1,293,832	695,231

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.