IntoCell Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 8, 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
Market Capitalization	567,079	861,052	-	-	-	-
Enterprise Value	546,493	840,834	-	-	-	-
Last Close Price	37750.00	57400.00	-	-	-	-
PS Ratio	246.65	374.51	-	-	-	-
PB Ratio	22.91	34.79	-	-	-	-
P/TBV Ratio	27.92	42.39	-	-	-	-
EV/Sales Ratio	237.70	365.72	-	-	-	-
Debt / Equity Ratio	0.41	0.41	1.34	0.76	0.00	0.13
Net Debt / Equity Ratio	-0.83	-0.83	-0.28	-0.52	-0.81	-0.75
Net Debt / EBITDA Ratio	2.16	2.16	0.24	0.42	2.79	6.45
Net Debt / FCF Ratio	2.35	2.35	0.30	0.41	3.76	6.86
Asset Turnover	0.07	0.07	0.12	0.06	-	0.00
Quick Ratio	9.67	9.67	0.99	1.59	11.80	6.40
Current Ratio	9.71	9.71	1.00	1.63	11.96	6.42
Return on Equity (ROE)	-65.72%	-65.72%	-95.55%	-77.83%	-25.46%	-28.23%
Return on Assets (ROA)	-19.82%	-19.82%	-24.65%	-36.66%	-15.11%	-6.91%
Return on Capital Employed (ROCE)	-27.10%	-27.10%	-96.00%	-114.10%	-30.30%	-12.80%
Earnings Yield	-1.87%	-1.23%	-	-	-	-
FCF Yield	-1.55%	-1.02%	-	-	-	-
Buyback Yield / Dilution	-8.69%	-8.69%	-1.07%	0.00%	-15.73%	-86.09%

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