F&F Co., Ltd 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
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
Cash & Equivalents	208,285	119,833	219,990	101,981	14,565
Short-Term Investments	27,555	6,388	21,077	16,395	6,622
Cash & Short-Term Investments	235,840	126,221	241,067	118,376	21,187
Cash Growth	20.28%	-47.64%	103.65%	458.72%	-
Accounts Receivable	152,813	134,378	120,364	130,063	100,497
Other Receivables	26,572	19,243	21,280	21,021	15,019
Receivables	179,385	153,621	141,644	155,554	115,517
Inventory	414,026	324,992	341,072	297,478	242,297
Prepaid Expenses	16,748	11,445	8,678	15,839	4,784
Other Current Assets	15,220	20,515	13,153	13,958	4,683
Total Current Assets	861,218	636,794	745,614	601,205	388,467
Property, Plant & Equipment	609,329	708,991	360,558	138,848	129,538
Long-Term Investments	662,247	665,564	654,102	644,691	375,640
Goodwill	6,712	7,036	20,334	20,228	-
Other Intangible Assets	193,505	206,653	157,358	112,648	16,983
Long-Term Accounts Receivable	-	-	-	3,554	0
Long-Term Deferred Tax Assets	62,339	36,164	37,267	29,636	26,105
Other Long-Term Assets	105,312	24,703	29,864	19,369	209,762
Total Assets	2,500,662	2,285,905	2,005,098	1,570,179	1,146,495
Accounts Payable	158,517	102,685	94,156	99,738	105,196
Accrued Expenses	39,006	43,223	38,764	29,246	21,629
Short-Term Debt	160,605	145,635	30,743	194,972	210,642
Current Portion of Leases	55,602	57,979	55,614	38,770	30,716
Current Income Taxes Payable	85,043	68,719	89,990	95,523	78,592
Current Unearned Revenue	20,892	37,049	36,057	25,967	19,154
Other Current Liabilities	53,898	66,819	141,526	91,709	97,735
Total Current Liabilities	573,563	522,109	486,850	575,926	563,665
Long-Term Debt	-	-	295	295	-
Long-Term Leases	139,760	157,449	172,705	26,681	29,591
Pension & Post-Retirement Benefits	4,972	30.9	916.04	-	753.22
Long-Term Deferred Tax Liabilities	19,760	21,106	17,775	19,049	-
Other Long-Term Liabilities	12,108	7,911	8,815	5,057	5,063
Total Liabilities	750,162	708,607	687,357	627,007	599,072
Common Stock	3,831	3,831	3,831	3,831	3,831
Additional Paid-In Capital	317,545	317,545	317,545	313,861	313,861
Retained Earnings	1,463,247	1,283,355	987,776	625,362	232,178
Treasury Stock	-55,581	-52,539	-19,115	-19,115	-3,637
Comprehensive Income & Other	5,450	10,009	479.53	-2,458	1,191
Total Common Equity	1,734,491	1,562,200	1,290,516	921,480	547,423
Minority Interest	16,009	15,098	27,226	21,692	-
Shareholders' Equity	1,750,500	1,577,298	1,317,741	943,172	547,423
Total Liabilities & Equity	2,500,662	2,285,905	2,005,098	1,570,179	1,146,495
Total Debt	355,967	361,063	259,357	260,718	270,949
Net Cash (Debt)	-120,127	-234,843	-18,290	-142,341	-249,762
Net Cash Per Share	-3193.87	-6193.15	-479.52	-3728.21	-6526.72
Filing Date Shares Outstanding	37.54	37.58	38.14	38.14	38.26
Total Common Shares Outstanding	37.54	37.58	38.14	38.14	38.26
Working Capital	287,656	114,685	258,764	25,279	-175,198
Book Value Per Share	46207.63	41565.48	33833.85	24158.74	14306.85
Tangible Book Value	1,534,274	1,348,511	1,112,824	788,604	530,440
Tangible Book Value Per Share	40873.76	35879.86	29175.25	20675.09	13863.00
Land	288,467	345,733	27,097	27,097	27,097
Buildings	94,153	19,302	19,302	19,302	19,302
Machinery	19,293	23,056	19,088	13,932	10,053
Construction In Progress	754.02	101,385	52,036	78.74	-

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