DoubleUGames 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	733,015	569,920	545,550	298,476	302,723	183,882
Short-Term Investments	279,378	270,545	262,292	214,324	103,144	-
Trading Asset Securities	8,210	17,622	-	-	104,492	290,700
Cash & Short-Term Investments	1,020,603	858,087	807,842	512,800	510,359	474,582
Cash Growth	25.92%	6.22%	57.54%	0.48%	7.54%	187.56%
Accounts Receivable	87,285	69,785	60,383	56,420	51,496	43,410
Other Receivables	5,726	4,067	5,556	2,410	332.62	69.02
Receivables	93,010	73,853	65,939	58,830	51,828	43,479
Prepaid Expenses	-	6,079	6,743	10,209	7,436	7,823
Other Current Assets	9,067	2,564	12,779	1,489	2,988	1,988
Total Current Assets	1,122,680	940,583	893,303	583,328	572,611	527,872
Property, Plant & Equipment	20,550	24,046	28,255	31,619	9,133	15,220
Long-Term Investments	1,671	1,972	1,782	3,378	3,850	3,666
Goodwill	-	700,393	624,573	550,417	518,835	763,091
Other Intangible Assets	916,650	172,463	92,286	85,978	63,589	63,766
Long-Term Accounts Receivable	-	-	0.08	-	-	-
Long-Term Deferred Tax Assets	581.92	934.22	-	26,053	63,666	2,640
Other Long-Term Assets	8,446	7,471	6,083	7,852	3,952	5,649
Total Assets	2,070,580	1,847,862	1,646,282	1,288,625	1,235,636	1,381,904

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
Accrued Expenses	31,121	36,103	23,880	22,333	34,744	29,956
Short-Term Debt	23,696	10,382	-	824.22	-	48,849
Current Portion of Long-Term Debt	-	-	-	19,977	29,956	-
Current Portion of Leases	8,006	7,833	7,265	8,550	7,311	7,253
Current Income Taxes Payable	12,486	11,622	13,276	4,674	4,826	9,979
Other Current Liabilities	30,652	25,359	12,804	6,877	128,906	6,488
Total Current Liabilities	105,961	91,298	57,225	63,234	205,744	102,525
Long-Term Debt	-	-	-	-	19,952	49,834
Long-Term Leases	10,736	14,093	18,488	20,820	2,067	8,810
Pension & Post-Retirement Benefits	13.42	8.29	-	476.56	290.92	-
Long-Term Deferred Tax Liabilities	55,939	46,326	8,442	3,622	186.11	35,328
Other Long-Term Liabilities	24,882	43,774	5,753	3,747	1,098	580.29
Total Liabilities	197,531	195,498	89,908	91,900	229,339	197,077

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	10,840	10,840	10,840	9,187	9,187	9,187
Additional Paid-In Capital	96,815	98,090	296,681	298,353	298,353	298,353
Retained Earnings	1,077,495	1,009,282	701,818	531,162	399,142	543,248
Treasury Stock	-	-94,734	-64,277	-64,049	-66,395	-49,956
Comprehensive Income & Other	155,919	162,378	186,315	96,932	89,155	41,820
Total Common Equity	1,341,069	1,185,855	1,131,378	871,585	729,442	842,652
Minority Interest	531,979	466,508	424,996	325,140	276,855	342,174
Shareholders' Equity	1,873,048	1,652,363	1,556,373	1,196,725	1,006,297	1,184,827
Total Liabilities & Equity	2,070,580	1,847,862	1,646,282	1,288,625	1,235,636	1,381,904

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	42,437	32,307	25,753	50,170	59,287	114,746
Net Cash (Debt)	978,166	825,780	782,089	462,629	451,071	359,836
Net Cash Growth	26.12%	5.59%	69.05%	2.56%	25.36%	151.22%
Net Cash Per Share	50241.63	41841.94	39447.24	23325.55	22217.79	17664.43
Filing Date Shares Outstanding	19.46	19.28	19.83	16.53	19.95	20.37
Total Common Shares Outstanding	19.46	19.28	19.83	19.83	19.95	20.37
Working Capital	1,016,720	849,285	836,078	520,094	366,866	425,346
Book Value Per Share	68926.66	61506.64	57066.63	43950.86	36565.09	41366.04
Tangible Book Value	424,419	312,999	414,519	235,190	147,018	15,794
Tangible Book Value Per Share	21813.77	16234.31	20908.33	11859.78	7369.66	775.36
Machinery	-	6,282	5,102	4,917	4,402	3,923
Construction In Progress	-	-	707.53	-	-	-