KRX:130660 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	25,278	19,553	49,576	31,926	22,948	27,435
Short-Term Investments	3,296	4,315	3,329	9,040	7,557	2,778
Cash & Short-Term Investments	28,574	23,867	52,905	40,966	30,504	30,212
Cash Growth	-34.77%	-54.89%	29.14%	34.29%	0.97%	8.31%
Accounts Receivable	71,541	48,171	39,947	41,285	40,487	41,641
Other Receivables	2,096	1,020	1,207	1,803	683.04	645.13
Receivables	73,677	49,242	41,203	43,132	41,212	42,330
Inventory	300	-	-	-	839.43	13.02
Prepaid Expenses	7,769	5,162	4,399	3,863	3,304	2,477
Other Current Assets	23,299	21,456	15,889	13,405	11,475	13,098
Total Current Assets	133,620	99,728	114,397	101,366	87,334	88,131
Property, Plant & Equipment	34,661	35,926	38,551	39,973	16,466	21,218
Long-Term Investments	7,538	7,197	6,860	5,793	5,687	5,733
Goodwill	485.99	485.99	485.99	485.99	485.99	485.99
Other Intangible Assets	1,177	1,106	1,455	1,984	230.01	490.63
Long-Term Accounts Receivable	7,742	8,708	8,555	11,456	8,629	9,154
Long-Term Deferred Tax Assets	10,577	11,167	9,114	8,697	6,283	8,259
Other Long-Term Assets	37,091	40,116	40,460	33,763	32,538	29,731
Total Assets	232,984	204,526	219,981	203,641	157,781	163,320

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	195.82	180.26	461.4	475.44	620.97	876.85
Accrued Expenses	61.01	72.94	175.15	240.9	7,423	6,664
Short-Term Debt	-	-	-	-	-	1,340
Current Portion of Long-Term Debt	217.64	217.64	83.19	6,090	-	-
Current Portion of Leases	4,035	3,945	3,757	3,782	3,985	3,627
Current Income Taxes Payable	4,729	44.81	2,222	4,584	2,251	505.07
Current Unearned Revenue	2,627	2,786	5,090	96.12	-	-
Other Current Liabilities	63,602	50,084	49,504	47,658	35,828	39,597
Total Current Liabilities	75,468	57,331	61,292	62,927	50,108	52,610
Long-Term Debt	7,470	7,578	6,699	810.86	7,183	7,282
Long-Term Leases	23,202	21,980	24,051	26,572	2,525	6,074
Pension & Post-Retirement Benefits	5,167	-	-	3,138	-	10,874
Other Long-Term Liabilities	14,332	14,575	12,319	6,720	2,019	1,277
Total Liabilities	125,639	101,465	104,361	100,168	61,835	78,117

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	16,300	16,300	16,300	16,300	16,300	16,300
Retained Earnings	90,402	86,203	98,213	86,794	79,655	68,551
Comprehensive Income & Other	856.79	752.49	1,298	506.9	127.97	475.44
Total Common Equity	107,558	103,256	115,811	103,601	96,083	85,327
Minority Interest	-212.93	-194.98	-191.18	-127.84	-136.58	-123.13
Shareholders' Equity	107,346	103,061	115,620	103,473	95,946	85,204
Total Liabilities & Equity	232,984	204,526	219,981	203,641	157,781	163,320

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	34,925	33,721	34,590	37,255	13,694	18,323
Net Cash (Debt)	-6,351	-9,854	18,315	3,711	16,811	11,890
Net Cash Growth	-	-	393.55%	-77.92%	41.39%	45.87%
Net Cash Per Share	-194.78	-302.27	561.82	113.83	515.67	364.71
Filing Date Shares Outstanding	32.65	32.6	32.6	32.6	32.6	32.6
Total Common Shares Outstanding	32.65	32.6	32.6	32.6	32.6	32.6
Working Capital	58,152	42,397	53,105	38,439	37,226	35,521
Book Value Per Share	3294.38	3167.35	3552.48	3177.95	2947.32	2617.38
Tangible Book Value	105,896	101,664	113,870	101,131	95,367	84,350
Tangible Book Value Per Share	3243.44	3118.52	3492.96	3102.18	2925.36	2587.43
Land	920.66	920.66	920.66	907.4	907.4	907.4
Buildings	4,592	8,825	9,194	9,197	9,191	10,195
Machinery	3,607	25,043	24,200	22,848	22,083	22,185