Woongjin Thinkbig 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	49,015	39,369	32,215	29,671	44,799	81,328
Short-Term Investments	3,043	3,930	4,467	25,483	34,834	13,372
Trading Asset Securities	-	1,369	1,460	824.72	4,378	901.07
Cash & Short-Term Investments	52,058	44,668	38,142	55,979	84,010	95,602
Cash Growth	44.88%	17.11%	-31.86%	-33.37%	-12.13%	-50.95%
Accounts Receivable	146,052	148,913	149,885	160,272	167,080	136,777
Other Receivables	3,740	3,095	3,376	2,360	2,149	2,388
Receivables	150,319	152,621	153,992	163,806	169,971	140,121
Inventory	55,422	55,769	63,487	59,902	51,665	30,412
Prepaid Expenses	53,107	68,313	95,298	109,235	111,017	109,665
Other Current Assets	48,325	42,504	43,885	45,108	44,539	70,759
Total Current Assets	359,232	363,874	394,803	434,030	461,203	446,558
Property, Plant & Equipment	159,660	169,700	184,320	186,475	146,751	69,049
Long-Term Investments	103,461	4,367	8,748	8,740	12,577	33,567
Goodwill	1,698	1,698	5,421	5,421	5,421	5,421
Other Intangible Assets	19,410	24,738	35,032	50,582	20,601	13,999
Long-Term Accounts Receivable	16,524	19,724	12,431	0	20.99	241.2
Long-Term Deferred Tax Assets	32,391	29,500	27,829	22,677	26,939	33,838
Long-Term Deferred Charges	17,301	16,002	24,644	40,886	57,911	45,328
Other Long-Term Assets	37,036	48,258	45,058	40,866	38,426	16,456
Total Assets	747,735	679,055	739,376	790,792	771,640	666,079
Accounts Payable	-	54,033	57,953	54,681	59,628	4,561
Accrued Expenses	-	20,215	29,173	26,892	26,396	24,826
Short-Term Debt	239,016	117,278	111,814	85,984	93,500	80,000
Current Portion of Long-Term Debt	3,167	3,167	1,583	-	-	-
Current Portion of Leases	19,581	21,024	22,403	21,962	17,973	14,615
Current Income Taxes Payable	4.26	677.47	144.86	1,512	1,928	-
Current Unearned Revenue	-	9,749	7,443	7,266	9,074	9,272
Other Current Liabilities	191,215	117,305	142,164	167,119	149,283	142,216
Total Current Liabilities	452,983	343,449	372,678	365,416	357,782	275,490
Long-Term Debt	11,875	14,250	17,417	13,300	-	-
Long-Term Leases	5,757	10,430	17,455	21,321	15,035	2,466
Pension & Post-Retirement Benefits	2,681	2,447	2,779	2,231	2,281	49.92
Long-Term Deferred Tax Liabilities	1,688	1,688	2,889	3,849	6,410	-
Other Long-Term Liabilities	3,658	4,192	5,096	5,325	4,241	2,783
Total Liabilities	478,641	376,457	418,314	411,442	385,749	280,789
Common Stock	58,701	58,701	58,701	58,701	58,701	58,701
Additional Paid-In Capital	129,696	129,293	122,947	125,429	125,441	160,475
Retained Earnings	143,406	166,960	187,386	228,633	237,234	205,207
Treasury Stock	-27,893	-17,884	-17,884	-17,884	-17,884	-12,500
Comprehensive Income & Other	-43,260	-42,825	-40,789	-40,880	-40,733	-40,764
Total Common Equity	260,650	294,245	310,361	354,000	362,759	371,119
Minority Interest	8,443	8,354	10,702	10,929	10,785	3,600
Shareholders' Equity	269,094	302,599	321,063	379,350	385,891	385,290
Total Liabilities & Equity	747,735	679,055	739,376	790,792	771,640	666,079
Total Debt	279,395	166,149	170,673	142,567	126,508	97,081
Net Cash (Debt)	-227,337	-121,481	-132,531	-86,588	-42,498	-1,479
Net Cash Per Share	-2033.67	-1078.08	-1176.14	-768.42	-374.02	-12.15
Filing Date Shares Outstanding	108.1	112.68	112.68	112.68	112.68	114.1
Total Common Shares Outstanding	108.1	112.68	112.68	112.68	112.68	114.1
Working Capital	-93,751	20,424	22,125	68,614	103,420	171,068
Book Value Per Share	2411.23	2611.26	2754.28	3141.55	3219.28	3252.64
Tangible Book Value	239,542	267,808	269,909	297,997	336,737	351,698
Tangible Book Value Per Share	2215.96	2376.65	2395.29	2644.56	2988.36	3082.43
Land	60,392	60,392	60,392	60,392	64,314	16,643
Buildings	50,487	81,524	81,602	80,867	59,438	39,824
Machinery	18,587	71,190	66,942	96,471	89,658	71,504
Construction In Progress	73.15	118.31	484.21	2,505	474.64	-

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