Samyang 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	631,352	201,951	181,107	174,545	177,955	120,270
Short-Term Investments	341,582	312,403	309,012	330,562	-	-
Trading Asset Securities	-	-	-	0.02	193,124	161,352
Cash & Short-Term Investments	972,934	514,355	490,119	505,107	371,078	281,621
Cash Growth	109.03%	4.95%	-2.97%	36.12%	31.77%	-27.02%
Accounts Receivable	315,187	244,773	251,532	279,189	280,147	268,152
Other Receivables	6,364	10,395	10,022	12,584	10,928	7,395
Receivables	322,371	256,012	262,414	292,432	291,642	275,961
Inventory	406,549	386,576	391,469	393,119	420,581	409,694
Prepaid Expenses	-	6,618	3,253	3,081	2,697	3,928
Other Current Assets	41,492	16,682	13,034	15,616	19,797	12,422
Total Current Assets	1,743,346	1,180,243	1,160,289	1,209,355	1,105,796	983,627
Property, Plant & Equipment	1,250,722	1,247,632	1,223,752	1,221,611	1,158,049	1,137,936
Long-Term Investments	847,340	896,496	644,247	475,492	375,303	383,073
Goodwill	198,641	198,641	198,641	198,641	198,641	198,641
Other Intangible Assets	31,951	35,927	45,001	54,872	62,130	63,027
Long-Term Deferred Tax Assets	465.01	263.82	444.82	314.1	410.14	484.63
Other Long-Term Assets	64,080	63,992	45,327	42,937	47,535	33,379
Total Assets	4,138,943	3,625,449	3,319,926	3,205,001	2,949,649	2,802,047

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	144,829	150,463	150,871	136,353	104,925	145,526
Accrued Expenses	-	170,709	45,053	42,159	30,854	32,816
Short-Term Debt	601,465	166,352	190,233	202,124	200,798	179,109
Current Portion of Long-Term Debt	271,521	198,403	154,544	280,608	28,098	254,656
Current Portion of Leases	5,173	6,125	6,621	6,269	5,322	5,670
Current Income Taxes Payable	29,319	12,001	14,512	22,033	9,086	8,375
Current Unearned Revenue	-	30	3	3	-	-
Other Current Liabilities	505,160	401,299	115,246	135,227	124,508	123,075
Total Current Liabilities	1,557,466	1,105,383	677,084	824,776	503,591	749,228
Long-Term Debt	437,061	466,734	497,001	518,076	797,053	500,770
Long-Term Leases	10,947	10,836	11,924	12,229	6,142	6,304
Long-Term Unearned Revenue	-	61	68	81.63	91.55	91.45
Pension & Post-Retirement Benefits	8.57	-	-	-	39.54	9,802
Long-Term Deferred Tax Liabilities	223,300	235,515	171,394	123,814	100,108	96,338
Other Long-Term Liabilities	88,538	21,873	14,774	13,930	11,634	13,576
Total Liabilities	2,317,321	1,840,403	1,372,245	1,492,907	1,418,659	1,376,110

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	53,418	53,418	53,418	53,418	53,418	53,418
Additional Paid-In Capital	890,791	891,693	865,968	863,997	863,997	861,738
Retained Earnings	317,119	253,958	578,453	475,371	382,651	312,967
Treasury Stock	-	-71	-71	-71	-71	-71
Comprehensive Income & Other	380,445	408,478	233,187	103,409	23,983	35,574
Total Common Equity	1,641,773	1,607,476	1,730,954	1,496,123	1,323,977	1,263,627
Minority Interest	179,850	177,570	216,727	215,972	207,013	162,311
Shareholders' Equity	1,821,623	1,785,046	1,947,681	1,712,095	1,530,990	1,425,937
Total Liabilities & Equity	4,138,943	3,625,449	3,319,926	3,205,001	2,949,649	2,802,047

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	1,326,166	848,451	860,323	1,019,306	1,037,413	946,510
Net Cash (Debt)	-353,232	-334,097	-370,204	-514,199	-666,335	-664,889
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-35194.09	-33288.44	-36886.09	-51233.33	-66391.71	-66247.58
Filing Date Shares Outstanding	10.04	10.04	9.67	9.67	9.67	9.67
Total Common Shares Outstanding	10.04	10.04	10.04	10.04	10.04	10.04
Working Capital	185,879	74,860	483,206	384,579	602,205	234,399
Book Value Per Share	163567.65	160164.33	172467.28	149069.38	131917.27	125904.11
Tangible Book Value	1,411,181	1,372,909	1,487,312	1,242,610	1,063,206	1,001,958
Tangible Book Value Per Share	140594.10	136792.68	148191.47	123810.09	105934.82	99832.26
Land	443,232	443,606	433,548	433,578	434,196	431,565
Buildings	475,148	460,038	460,294	450,342	423,504	394,519
Machinery	1,226,356	1,177,072	1,159,615	1,091,862	1,008,066	938,970
Construction In Progress	23,172	65,729	19,540	50,973	56,473	93,346