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	2017 - 2019
Period Ending	Dec '25 Dec 4, 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	2017 - 2019
Market Capitalization	4,281,553	1,436,255	913,616	418,266	-	-	Upgrade
Market Cap Growth	98.74%	57.21%	118.43%	-	-	-	Upgrade
Enterprise Value	4,237,241	1,373,272	854,558	386,183	-	-	Upgrade
Last Close Price	238000.00	80000.00	54000.00	27743.46	-	-	Upgrade
PS Ratio	571.62	-	-	42.82	-	-	Upgrade
PB Ratio	80.47	21.63	11.23	12.21	-	-	Upgrade
P/TBV Ratio	82.04	21.97	11.36	14.39	-	-	Upgrade
EV/Sales Ratio	-	-	-	39.54	-	-	Upgrade
Debt / Equity Ratio	0.44	0.02	0.15	0.75	3.82	0.10	Upgrade
Asset Turnover	0.08	-	-	0.19	0.34	0.16	Upgrade
Quick Ratio	14.40	8.18	4.85	3.53	1.01	0.68	Upgrade
Current Ratio	15.73	8.34	4.91	3.56	1.03	0.71	Upgrade
Return on Equity (ROE)	-74.00%	-44.14%	-63.75%	-96.66%	-87.67%	-114.60%	Upgrade
Return on Assets (ROA)	-33.54%	-26.99%	-24.70%	-21.45%	-15.39%	-43.13%	Upgrade
Return on Capital (ROIC)	-40.02%	-28.21%	-25.50%	-23.93%	-20.83%	-64.28%	Upgrade
Return on Capital Employed (ROCE)	-51.50%	-54.30%	-38.10%	-35.60%	-49.10%	-92.10%	Upgrade
Earnings Yield	-1.10%	-2.27%	-4.03%	-4.76%	-	-	Upgrade
FCF Yield	-1.10%	-2.10%	-3.28%	-4.04%	-	-	Upgrade
Buyback Yield / Dilution	-4.26%	-14.24%	-9.92%	-11.82%	-6.88%	-0.11%	Upgrade

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