Carry 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
Period Ending	Mar '26 Mar 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Market Capitalization	5,198	15,259	30,967	38,959
Market Cap Growth	-81.95%	-50.72%	-20.52%	-
Enterprise Value	19,258	29,135	-	-
Last Close Price	468.00	1374.00	3935.00	6730.00
PS Ratio	0.89	2.04	3.79	4.65
PB Ratio	0.26	0.72	1.54	3.02
P/TBV Ratio	0.26	0.72	1.56	3.12
EV/Sales Ratio	3.30	3.89	-	-
Debt / Equity Ratio	1.23	0.89	0.73	0.60
Net Debt / Equity Ratio	0.75	0.66	0.64	0.53
Net Debt / EBITDA Ratio	-2.57	-2.20	-4.01	-1.05
Net Debt / FCF Ratio	-5.16	-3.68	-1.28	-1.30
Asset Turnover	0.11	0.16	0.24	-
Inventory Turnover	4.71	6.99	2.06	-
Quick Ratio	0.31	0.19	0.20	0.44
Current Ratio	0.41	0.31	0.39	0.99
Return on Equity (ROE)	-31.87%	-35.37%	-29.43%	-
Return on Assets (ROA)	-8.14%	-9.47%	-6.60%	-
Return on Capital Employed (ROCE)	-29.50%	-30.00%	-16.00%	-55.30%
Earnings Yield	-165.70%	-55.12%	-42.00%	-45.10%
FCF Yield	-56.89%	-25.03%	-32.25%	-13.43%
Buyback Yield / Dilution	-42.40%	-53.16%	-20.29%	-