Episode Company 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	Jul '26 Jul 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	49,129	46,757	47,043	35,065	49,931	90,466
Market Cap Growth	3.31%	-0.61%	34.16%	-29.77%	-44.81%	172.01%
Enterprise Value	59,152	51,415	52,042	37,069	50,821	88,766
Last Close Price	2915.00	4975.00	4735.00	5140.00	7330.00	13300.00
Forward PE	-	7.74	7.74	7.74	7.74	7.74
PS Ratio	2.45	8.23	8.29	4.13	4.95	13.53
PB Ratio	1.61	2.20	3.90	6.05	4.50	7.33
P/TBV Ratio	2.60	2.18	3.92	7.58	5.00	8.32
EV/Sales Ratio	2.95	9.05	9.17	4.37	5.04	13.28
Debt / Equity Ratio	0.68	0.22	0.38	0.78	0.16	0.14
Net Debt / Equity Ratio	0.44	-0.23	-0.37	0.62	0.05	-0.15
Net Debt / EBITDA Ratio	-6.13	1.72	1.70	-1.28	-0.58	1.64
Net Debt / FCF Ratio	-2.35	0.53	1.76	-1.45	-0.44	2.41
Asset Turnover	0.51	0.24	0.37	0.63	0.63	0.38
Inventory Turnover	3.64	2.12	0.16	0.41	0.46	0.68
Quick Ratio	0.61	2.03	1.69	0.29	0.71	1.37
Current Ratio	1.01	3.24	1.77	0.39	1.11	1.74
Return on Equity (ROE)	-30.43%	-37.94%	-54.82%	-65.34%	-11.98%	-15.48%
Return on Assets (ROA)	-4.56%	-9.55%	-14.69%	-17.63%	-8.23%	-8.03%
Return on Capital Employed (ROCE)	-7.60%	-15.50%	-28.40%	-58.50%	-17.30%	-16.90%
Earnings Yield	-11.31%	-13.02%	-9.97%	-15.65%	-2.31%	-2.43%
FCF Yield	-11.65%	-19.76%	-5.38%	-7.10%	-2.50%	-0.86%
Buyback Yield / Dilution	-47.40%	-29.87%	-6.08%	-0.10%	-1.63%	-1.22%