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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 5, 2026	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
Market Capitalization	3,678,980	1,436,255	913,616	418,266	-	-
Market Cap Growth	161.05%	57.21%	118.43%	-	-	-
Enterprise Value	3,634,667	1,373,272	854,558	386,183	-	-
Last Close Price	204500.00	80000.00	54000.00	27743.46	-	-
PS Ratio	491.17	-	-	42.82	-	-
PB Ratio	69.14	21.63	11.23	12.21	-	-
P/TBV Ratio	70.50	21.97	11.36	14.39	-	-
EV/Sales Ratio	-	-	-	39.54	-	-
Debt / Equity Ratio	0.44	0.02	0.15	0.75	3.82	0.10
Asset Turnover	0.08	-	-	0.19	0.34	0.16
Quick Ratio	14.40	8.18	4.85	3.53	1.01	0.68
Current Ratio	15.73	8.34	4.91	3.56	1.03	0.71
Return on Equity (ROE)	-74.00%	-44.14%	-63.75%	-96.66%	-87.67%	-114.60%
Return on Assets (ROA)	-33.54%	-26.99%	-24.70%	-21.45%	-15.39%	-43.13%
Return on Capital Employed (ROCE)	-51.50%	-54.30%	-38.10%	-35.60%	-49.10%	-92.10%
Earnings Yield	-1.28%	-2.27%	-4.03%	-4.76%	-	-
FCF Yield	-1.28%	-2.10%	-3.28%	-4.04%	-	-
Buyback Yield / Dilution	-4.25%	-14.24%	-9.92%	-11.82%	-6.88%	-0.11%

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