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	Jun '26 Jun 1, 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	4,193,713	3,912,764	1,436,255	913,616	418,266	-
Market Cap Growth	149.39%	172.43%	57.21%	118.43%	-	-
Enterprise Value	4,110,510	3,868,452	1,373,272	854,558	386,183	-
Last Close Price	233000.00	217500.00	80000.00	54000.00	27743.46	-
PS Ratio	558.25	520.85	-	-	42.82	-
PB Ratio	45.66	37.70	21.63	11.23	12.21	-
P/TBV Ratio	46.07	38.00	21.97	11.36	14.39	-
EV/Sales Ratio	-	514.95	-	-	39.54	-
Debt / Equity Ratio	0.39	0.38	0.02	0.15	0.75	3.82
Net Debt / Equity Ratio	-0.91	-0.92	-0.81	-0.59	-0.67	1.18
Net Debt / EBITDA Ratio	1.39	1.82	1.58	1.68	1.55	-1.07
Net Debt / FCF Ratio	1.07	1.30	1.79	1.61	1.36	-0.45
Asset Turnover	0.07	0.06	-	-	0.19	0.34
Quick Ratio	10.10	17.21	8.18	4.85	3.53	1.01
Current Ratio	11.19	18.78	8.34	4.91	3.56	1.03
Return on Equity (ROE)	-69.86%	-50.18%	-44.14%	-63.75%	-96.66%	-87.67%
Return on Assets (ROA)	-35.08%	-27.76%	-26.99%	-24.70%	-21.45%	-15.39%
Return on Capital Employed (ROCE)	-42.10%	-33.30%	-54.30%	-38.10%	-35.60%	-49.10%
Earnings Yield	-1.21%	-1.09%	-2.27%	-4.03%	-4.76%	-
FCF Yield	-1.86%	-1.88%	-2.10%	-3.28%	-4.04%	-
Buyback Yield / Dilution	-2.00%	-2.61%	-14.24%	-9.92%	-11.82%	-6.88%