Sidiz.Inc. 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	12,538	4,546	2,081	5,273	8,926	7,023
Trading Asset Securities	-	1,226	2,333	1,945	339.33	-
Cash & Short-Term Investments	12,538	5,772	4,415	7,217	9,265	7,023
Cash Growth	140.25%	30.75%	-38.83%	-22.10%	31.93%	-71.67%
Accounts Receivable	12,295	14,967	10,920	10,527	8,325	17,004
Other Receivables	6,898	7,064	6,410	7,876	2,259	2,222
Receivables	19,193	22,030	17,330	18,404	10,584	19,226
Inventory	19,303	20,101	24,227	26,006	25,982	23,213
Prepaid Expenses	-	109.26	181.95	124.97	538.19	66.05
Other Current Assets	1,126	1,266	1,675	2,421	1,085	401.94
Total Current Assets	52,160	49,279	47,829	54,173	47,455	49,930
Property, Plant & Equipment	37,208	38,923	41,499	34,298	31,218	28,799
Long-Term Investments	-	-	-	-	-	339.33
Goodwill	2,000	2,000	2,000	2,000	2,000	2,000
Other Intangible Assets	623.84	616.14	616.64	570.59	583.59	604.53
Long-Term Accounts Receivable	0	-	0	-0	-0	0
Long-Term Deferred Tax Assets	459.76	833.07	251.65	14.11	-	117.33
Other Long-Term Assets	6,105	6,226	6,407	4,023	3,807	3,015
Total Assets	98,557	97,876	98,603	95,079	85,063	84,806

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	14,401	13,879	12,401	14,899	7,087	6,675
Accrued Expenses	-	1,391	2,778	2,761	2,612	3,728
Current Portion of Leases	3,148	3,097	2,936	1,809	2,157	2,029
Current Income Taxes Payable	46.31	-	255.92	31.12	92.22	1,279
Other Current Liabilities	9,861	8,725	7,885	7,562	7,619	6,259
Total Current Liabilities	27,456	27,091	26,256	27,062	19,568	19,969
Long-Term Leases	4,388	4,873	6,509	2,930	1,848	3,271
Long-Term Deferred Tax Liabilities	-	-	-	64.43	66.29	-
Other Long-Term Liabilities	371.35	3,205	323.57	237.16	153.57	115.51
Total Liabilities	32,216	35,169	33,088	30,293	21,636	23,355

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	1,000	1,000	1,000	1,000	1,000	1,000
Additional Paid-In Capital	20,165	20,165	20,165	20,165	20,165	20,165
Retained Earnings	47,099	44,846	47,568	47,320	46,034	44,020
Treasury Stock	-2,571	-3,735	-3,735	-3,735	-3,735	-3,735
Comprehensive Income & Other	649.06	431.6	516.81	36.55	-36.68	0
Total Common Equity	66,341	62,707	65,515	64,786	63,427	61,450
Shareholders' Equity	66,341	62,707	65,515	64,786	63,427	61,450
Total Liabilities & Equity	98,557	97,876	98,603	95,079	85,063	84,806

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	7,536	7,970	9,445	4,740	4,005	5,300
Net Cash (Debt)	5,002	-2,198	-5,030	2,478	5,260	1,723
Net Cash Growth	-	-	-	-52.89%	205.28%	-93.05%
Net Cash Per Share	2979.58	-1309.13	-2996.17	1475.85	3132.67	1026.17
Filing Date Shares Outstanding	1.68	1.68	1.68	1.68	1.68	1.68
Total Common Shares Outstanding	1.68	1.68	1.68	1.68	1.68	1.68
Working Capital	24,704	22,187	21,573	27,111	27,887	29,961
Book Value Per Share	39533.90	37348.90	39021.22	38587.02	37777.80	36600.16
Tangible Book Value	63,717	60,091	62,898	62,215	60,844	58,846
Tangible Book Value Per Share	37970.30	35790.70	37462.73	37055.96	36239.00	35048.89
Land	9,362	9,362	9,362	9,362	9,362	9,362
Buildings	8,277	8,275	7,347	7,313	7,313	6,378
Machinery	6,686	6,635	6,334	6,650	5,802	5,076
Construction In Progress	2,447	1,977	1,400	3,576	2,252	1,382