ASICLAND 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	32,838	42,184	40,294	29,164	10,965
Short-Term Investments	31.72	10,332	27,401	4,799	4,715
Trading Asset Securities	-	-	10.59	1,010	-
Cash & Short-Term Investments	32,870	52,516	67,705	34,972	15,680
Cash Growth	-14.75%	-22.43%	93.59%	123.04%	-
Accounts Receivable	13,779	10,630	6,184	4,672	1,610
Other Receivables	284.71	433.06	1,721	4,081	1,386
Receivables	14,347	11,383	8,097	8,788	3,010
Inventory	1,449	38.31	951.61	2,796	4,482
Prepaid Expenses	2,615	2,160	2,485	3,424	1,630
Other Current Assets	41,953	33,595	33,292	11,684	9,487
Total Current Assets	93,234	99,693	112,531	61,663	34,289
Property, Plant & Equipment	62,837	46,808	35,289	5,146	3,601
Long-Term Investments	10,017	5,700	5,043	498	-
Goodwill	1,864	1,864	1,864	1,864	645.5
Other Intangible Assets	4,622	3,099	1,624	1,449	1,278
Long-Term Deferred Tax Assets	3,144	4,375	2,477	512.46	1,126
Other Long-Term Assets	14,911	5,233	361.13	3,108	1,733
Total Assets	190,912	167,092	159,957	74,245	42,694
Accounts Payable	2,399	2,173	706.65	2,050	3,348
Accrued Expenses	1,788	4,462	657.3	836.56	566.73
Short-Term Debt	5,500	7,000	12,400	6,400	7,950
Current Portion of Long-Term Debt	12,000	99.99	183.3	233.28	133.33
Current Portion of Leases	314.02	201.7	473.24	549.69	414.71
Current Income Taxes Payable	-	-	-	1,014	200.84
Other Current Liabilities	81,332	48,313	32,281	43,440	26,228
Total Current Liabilities	103,334	62,250	46,701	54,524	38,842
Long-Term Debt	17,000	17,000	12,100	283.29	1,117
Long-Term Leases	354.2	271.06	255.19	1,879	1,659
Pension & Post-Retirement Benefits	-	-	39.33	28.95	-
Other Long-Term Liabilities	4,561	3,285	3,068	1,742	1,166
Total Liabilities	125,250	82,806	62,164	58,456	42,783
Common Stock	5,436	5,386	5,339	2,835	304.72
Additional Paid-In Capital	86,573	85,693	85,252	-	1.14
Retained Earnings	-29,089	-9,550	4,458	820.03	-4,328
Comprehensive Income & Other	2,743	2,758	2,745	-368.98	1,250
Total Common Equity	65,662	84,286	97,794	3,286	-2,772
Shareholders' Equity	65,662	84,286	97,794	15,789	-88.65
Total Liabilities & Equity	190,912	167,092	159,957	74,245	42,694
Total Debt	35,168	24,573	25,412	9,345	11,274
Net Cash (Debt)	-2,298	27,943	42,293	25,628	4,406
Net Cash Growth	-	-33.93%	65.03%	481.63%	-
Net Cash Per Share	-209.75	2583.74	5075.77	4480.58	640.81
Filing Date Shares Outstanding	10.88	10.77	10.68	7.85	5.49
Total Common Shares Outstanding	10.88	10.77	10.68	7.85	5.49
Working Capital	-10,100	37,443	65,830	7,140	-4,553
Book Value Per Share	6036.80	7824.81	9158.08	418.61	-505.34
Tangible Book Value	59,176	79,323	94,305	-27.2	-4,695
Tangible Book Value Per Share	5440.47	7364.01	8831.41	-3.46	-855.95
Land	17,174	17,174	17,174	-	-
Buildings	18,854	18,854	1,632	-	-
Machinery	15,456	10,573	5,624	3,944	2,044
Construction In Progress	15,862	3,135	12,591	-	14

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