Able C&C 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	20,932	20,060	28,091	30,081	23,123	37,075
Short-Term Investments	-	84.26	2,785	15,486	12,700	-
Trading Asset Securities	6,356	-	-	-	-	3,435
Cash & Short-Term Investments	27,289	20,144	30,876	45,567	35,823	40,510
Cash Growth	23.75%	-34.76%	-32.24%	27.20%	-11.57%	-25.75%
Accounts Receivable	16,844	22,392	22,194	20,379	23,705	26,325
Other Receivables	694.33	678.09	1,204	1,491	1,626	1,833
Receivables	17,538	23,070	23,398	21,870	25,331	28,169
Inventory	40,228	46,822	42,100	43,047	40,562	53,819
Prepaid Expenses	2,355	1,040	1,817	1,005	1,094	1,882
Other Current Assets	7,481	4,681	6,082	10,512	13,578	13,927
Total Current Assets	94,891	95,758	104,273	122,001	116,388	138,308
Property, Plant & Equipment	6,108	10,673	15,412	16,930	11,947	22,768
Long-Term Investments	3	3	3	3	3	3
Goodwill	-	16,508	17,597	17,545	17,351	36,105
Other Intangible Assets	20,491	5,538	8,734	11,369	12,611	10,598
Long-Term Deferred Tax Assets	17,729	20,113	18,158	19,497	22,652	18,650
Other Long-Term Assets	5,234	10,468	9,637	8,058	12,834	28,313
Total Assets	144,480	159,086	173,841	195,432	193,817	254,780
Accounts Payable	18,200	20,253	36,000	27,900	17,144	15,683
Accrued Expenses	2,601	3,952	5,044	4,885	4,020	2,520
Short-Term Debt	1,000	1,200	1,441	1,313	1,358	3,432
Current Portion of Long-Term Debt	112.5	200	150	650	4,067	4,050
Current Portion of Leases	4,030	6,773	6,034	7,025	10,098	16,510
Current Income Taxes Payable	439.48	430.08	880.3	1,100	1,149	549.64
Current Unearned Revenue	141.05	414.58	289.87	498.21	1,121	1,971
Other Current Liabilities	15,974	17,549	16,723	17,153	22,338	20,317
Total Current Liabilities	42,499	50,771	66,563	60,523	61,295	65,032
Long-Term Debt	150	150	350	-	2,567	6,633
Long-Term Leases	1,912	4,775	7,438	7,504	4,959	14,272
Pension & Post-Retirement Benefits	74.36	-	-	79.95	494.84	824.27
Other Long-Term Liabilities	11,631	12,113	11,806	11,250	9,844	9,762
Total Liabilities	56,266	67,809	86,156	79,356	79,160	96,524
Common Stock	13,517	13,517	13,517	13,517	13,517	13,517
Additional Paid-In Capital	29,959	29,959	29,959	29,959	175,302	174,461
Retained Earnings	106,260	106,231	101,480	139,839	-6,451	36,947
Treasury Stock	-3,719	-0.02	-0.02	-11,163	-11,163	-11,163
Comprehensive Income & Other	-57,802	-58,430	-57,270	-57,106	-57,436	-57,010
Total Common Equity	88,215	91,277	87,686	115,045	113,770	156,752
Minority Interest	-	-	-	1,030	887.65	52.08
Shareholders' Equity	88,215	91,277	87,686	116,075	114,658	158,255
Total Liabilities & Equity	144,480	159,086	173,841	195,432	193,817	254,780
Total Debt	7,204	13,098	15,413	16,491	23,048	44,897
Net Cash (Debt)	20,084	7,046	15,462	29,075	12,774	-4,387
Net Cash Growth	163.53%	-54.43%	-46.82%	127.61%	-	-
Net Cash Per Share	774.50	270.86	594.39	1117.67	491.05	-168.36
Filing Date Shares Outstanding	25.77	26.01	26.01	26.01	26.01	26.01
Total Common Shares Outstanding	25.77	26.01	26.01	26.01	26.01	26.01
Working Capital	52,392	44,987	37,710	61,478	55,093	73,276
Book Value Per Share	3423.47	3508.72	3370.68	4422.42	4373.38	6025.63
Tangible Book Value	67,723	69,231	61,354	86,131	83,808	110,049
Tangible Book Value Per Share	2628.25	2661.28	2358.49	3310.94	3221.62	4230.33
Machinery	-	6,478	6,546	6,885	8,485	12,538
Construction In Progress	-	633.98	67.75	458.91	783.38	3,207

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