Voronoi 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 9, 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	5,163,164	3,912,764	1,436,255	913,616	418,266	-
Market Cap Growth	119.21%	172.43%	57.21%	118.43%	-	-
Enterprise Value	5,067,297	3,868,452	1,373,272	854,558	386,183	-
Last Close Price	287000.00	217500.00	80000.00	54000.00	27743.46	-
PS Ratio	687.29	520.85	-	-	42.82	-
PB Ratio	49.74	37.70	21.63	11.23	12.21	-
P/TBV Ratio	50.15	38.00	21.97	11.36	14.39	-
EV/Sales Ratio	-	514.95	-	-	39.54	-
Debt / Equity Ratio	0.38	0.38	0.02	0.15	0.75	3.82
Net Debt / Equity Ratio	-0.92	-0.92	-0.81	-0.59	-0.67	1.18
Net Debt / EBITDA Ratio	1.82	1.82	1.58	1.68	1.55	-1.07
Net Debt / FCF Ratio	1.30	1.30	1.79	1.61	1.36	-0.45
Asset Turnover	0.06	0.06	-	-	0.19	0.34
Quick Ratio	17.21	17.21	8.18	4.85	3.53	1.01
Current Ratio	18.78	18.78	8.34	4.91	3.56	1.03
Return on Equity (ROE)	-50.18%	-50.18%	-44.14%	-63.75%	-96.66%	-87.67%
Return on Assets (ROA)	-27.76%	-27.76%	-26.99%	-24.70%	-21.45%	-15.39%
Return on Capital Employed (ROCE)	-33.30%	-33.30%	-54.30%	-38.10%	-35.60%	-49.10%
Earnings Yield	-0.83%	-1.09%	-2.27%	-4.03%	-4.76%	-
FCF Yield	-1.43%	-1.88%	-2.10%	-3.28%	-4.04%	-
Buyback Yield / Dilution	-2.60%	-2.60%	-14.27%	-9.92%	-11.82%	-6.88%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.