Pamtek 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	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	11,532	13,520	34,806	15,012	12,874
Cash & Short-Term Investments	11,532	13,520	34,806	15,012	12,874
Cash Growth	-70.82%	-61.16%	131.86%	16.61%	-
Accounts Receivable	4,021	7,236	14,822	16,829	14,361
Other Receivables	532.3	247.09	34.51	25.68	34.09
Receivables	4,553	7,484	14,857	16,927	14,637
Inventory	5,594	3,197	7,962	8,932	17,060
Prepaid Expenses	244.67	144.69	53.57	60.02	46.1
Other Current Assets	1,494	954.91	1,053	1,165	252.41
Total Current Assets	23,417	25,300	58,731	42,096	44,869
Property, Plant & Equipment	57,508	56,950	30,507	28,435	10,868
Long-Term Investments	420.21	418.83	313.2	884.49	1,169
Goodwill	644.72	644.72	380.47	-	-
Other Intangible Assets	963.09	984.5	645.61	260.9	192.92
Long-Term Accounts Receivable	-0	-0	-0	0	-
Long-Term Deferred Tax Assets	2,668	2,668	486.76	304.17	1,111
Other Long-Term Assets	1,065	832.11	998.08	731.75	447.95
Total Assets	86,685	87,797	92,062	72,712	58,658
Accounts Payable	2,005	2,584	3,213	7,437	8,647
Accrued Expenses	749.19	821.73	633.72	325.84	470.38
Short-Term Debt	242.02	241.52	-	-	11,368
Current Portion of Long-Term Debt	-	-	-	-	22.2
Current Portion of Leases	295.06	307.53	231.45	321.48	90.56
Current Income Taxes Payable	44.28	169.05	1,202	4,566	885.7
Other Current Liabilities	5,650	3,352	14,118	12,700	18,410
Total Current Liabilities	8,985	7,476	19,398	25,350	39,893
Long-Term Debt	10,470	10,000	1,430	-	11.1
Long-Term Leases	508.91	445.29	518.2	344.99	40.3
Other Long-Term Liabilities	287.36	265.75	253.85	383.31	151.44
Total Liabilities	23,138	20,990	23,823	27,855	42,814
Common Stock	2,949	2,949	2,884	2,616	2,019
Additional Paid-In Capital	30,800	30,800	29,403	13,038	1,953
Retained Earnings	31,989	35,167	36,412	29,167	11,872
Treasury Stock	-2,641	-2,641	-635.92	-	-
Comprehensive Income & Other	145.65	105.36	20.37	35.65	0
Total Common Equity	63,243	66,381	68,083	44,856	15,844
Minority Interest	303.86	426.24	156.08	-	-
Shareholders' Equity	63,547	66,807	68,239	44,856	15,844
Total Liabilities & Equity	86,685	87,797	92,062	72,712	58,658
Total Debt	11,516	10,994	2,180	666.46	11,532
Net Cash (Debt)	15.59	2,525	32,626	14,345	1,342
Net Cash Growth	-99.96%	-92.26%	127.44%	969.04%	-
Net Cash Per Share	0.54	87.52	1152.87	553.88	59.99
Filing Date Shares Outstanding	28.63	28.63	28.71	26.19	19.68
Total Common Shares Outstanding	28.63	28.63	28.71	26.19	19.68
Working Capital	14,432	17,824	39,334	16,746	4,976
Book Value Per Share	2208.84	2318.43	2371.06	1712.82	805.02
Tangible Book Value	61,635	64,752	67,057	44,595	15,652
Tangible Book Value Per Share	2152.69	2261.52	2335.32	1702.86	795.22
Land	43,463	43,295	16,960	16,960	5,995
Buildings	13,252	12,860	12,871	10,493	3,494
Machinery	1,795	1,677	1,423	996.71	808.17
Construction In Progress	381.77	381.79	2.2	281.02	1,341

Source: S&P Global Market Intelligence. Standard template. Financial Sources.