Samwha Electric 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	FY 2020	2019 - 2015
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	Dec '20 Dec 31, 2020	2019 - 2015
Cash & Equivalents	9,465	19,061	5,714	11,184	11,145	10,036	Upgrade
Short-Term Investments	36,015	23,317	19,383	20,785	14,098	8,855	Upgrade
Cash & Short-Term Investments	45,480	42,377	25,096	31,969	25,243	18,891	Upgrade
Cash Growth	24.73%	68.86%	-21.50%	26.65%	33.63%	50.47%	Upgrade
Accounts Receivable	38,523	38,822	33,275	32,405	38,175	36,699	Upgrade
Other Receivables	2,344	2,040	2,089	1,525	1,668	1,265	Upgrade
Receivables	40,867	40,862	35,468	34,045	39,970	38,079	Upgrade
Inventory	20,975	24,882	18,834	20,604	31,915	20,130	Upgrade
Prepaid Expenses	62.02	29.08	35.67	81.68	31.23	215.28	Upgrade
Other Current Assets	11.1	61.62	174.29	161.31	14.11	75.74	Upgrade
Total Current Assets	107,395	108,212	79,608	86,861	97,173	77,391	Upgrade
Property, Plant & Equipment	42,146	42,090	31,838	30,271	31,656	30,294	Upgrade
Long-Term Investments	16,479	14,754	19,319	14,556	21,354	21,154	Upgrade
Other Intangible Assets	528.67	599.94	718.96	817.93	956.39	422.94	Upgrade
Long-Term Accounts Receivable	-0	0	0	-0	0	0	Upgrade
Long-Term Deferred Tax Assets	403.74	478.32	407.48	291.92	112.92	100.75	Upgrade
Long-Term Deferred Charges	15.56	26.53	46.97	109.9	177.9	218.95	Upgrade
Other Long-Term Assets	6,841	6,997	7,300	6,208	7,210	7,458	Upgrade
Total Assets	173,810	173,158	139,238	139,115	158,640	137,040	Upgrade
Accounts Payable	29,385	33,342	24,959	24,082	33,454	29,665	Upgrade
Accrued Expenses	5,927	-	-	5,472	5,845	5,472	Upgrade
Short-Term Debt	-	-	1,087	6,616	9,738	12,852	Upgrade
Current Portion of Leases	796.54	739.21	1,003	968.56	962.13	849.1	Upgrade
Current Income Taxes Payable	1,946	4,081	436.41	1,917	2,654	533.07	Upgrade
Other Current Liabilities	2,917	8,854	8,965	1,516	2,891	1,894	Upgrade
Total Current Liabilities	40,972	47,016	36,450	40,571	55,544	51,265	Upgrade
Long-Term Leases	7,154	7,722	136.49	1,055	1,944	2,449	Upgrade
Pension & Post-Retirement Benefits	7,934	5,476	6,300	7,213	11,597	14,089	Upgrade
Long-Term Deferred Tax Liabilities	327.91	591.92	1,557	630.34	1,841	861.9	Upgrade
Other Long-Term Liabilities	286.34	278.31	728.45	593.9	834.18	679.41	Upgrade
Total Liabilities	56,674	61,084	45,172	50,063	71,761	69,343	Upgrade
Common Stock	6,614	6,614	6,614	6,614	6,614	6,614	Upgrade
Additional Paid-In Capital	9,051	9,051	9,051	9,051	9,051	9,051	Upgrade
Retained Earnings	64,779	60,709	44,573	42,594	32,154	18,114	Upgrade
Comprehensive Income & Other	11,707	11,186	12,389	9,517	17,342	15,297	Upgrade
Total Common Equity	92,151	87,561	72,627	67,776	65,161	49,076	Upgrade
Minority Interest	24,985	24,514	21,439	21,277	21,718	18,620	Upgrade
Shareholders' Equity	117,136	112,074	94,066	89,052	86,879	67,697	Upgrade
Total Liabilities & Equity	173,810	173,158	139,238	139,115	158,640	137,040	Upgrade
Total Debt	7,950	8,461	2,227	8,640	12,645	16,149	Upgrade
Net Cash (Debt)	37,530	33,916	22,869	23,330	12,598	2,742	Upgrade
Net Cash Growth	4.22%	48.30%	-1.97%	85.18%	359.53%	-	Upgrade
Net Cash Per Share	5673.04	5128.09	3457.83	3527.39	1904.83	414.52	Upgrade
Filing Date Shares Outstanding	6.62	6.61	6.61	6.61	6.61	6.61	Upgrade
Total Common Shares Outstanding	6.62	6.61	6.61	6.61	6.61	6.61	Upgrade
Working Capital	66,423	61,196	43,157	46,290	41,629	26,126	Upgrade
Book Value Per Share	13920.72	13239.02	10981.05	10247.57	9852.28	7420.27	Upgrade
Tangible Book Value	91,623	86,961	71,908	66,958	64,205	48,653	Upgrade
Tangible Book Value Per Share	13840.86	13148.31	10872.34	10123.90	9707.67	7356.32	Upgrade
Land	12,942	12,945	13,021	13,019	13,020	13,018	Upgrade
Buildings	11,043	11,159	10,560	10,265	10,364	10,479	Upgrade
Machinery	106,692	106,490	98,274	110,004	123,056	132,655	Upgrade
Construction In Progress	477.26	-	-	-	754.82	67.76	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.