लोडिंग एरर


Summary Financials

	Fiscal Year Ending										Latest
(in millions)						Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Revenue	0	0	0	0	0	9,815	11,840	10,632	10,472	11,136	11,136
% Growth		NA	NA	NA	NA	NA	20.6%	-10.2%	-1.5%	6.3%

Adjusted EBITDA	0	0	0	0	0	(815)	(903)	(4,258)	(3,639)	(3,092)	(3,092)
% Margin	NA	NA	NA	NA	NA	-8.3%	-7.6%	-40.0%	-34.7%	-27.8%	-27.8%

Adjusted EBIT	0	0	0	0	0	(996)	(1,555)	(4,984)	(4,772)	(4,117)	(4,117)
% Margin	NA	NA	NA	NA	NA	-10.1%	-13.1%	-46.9%	-45.6%	-37.0%	-37.0%

Adjusted Net Income	0	0	0	0	0	(7,437)	(2,648)	2,407	(5,760)	(5,517)	(5,517)
% Margin	NA	NA	NA	NA	NA	-75.8%	-22.4%	22.6%	-55.0%	-49.5%	-49.5%

Adjusted Basic EPS	NA	NA	NA	NA	NA	(1,488.04)	(344.53)	265.52	(629.63)	(603.55)	(603.55)

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
KRW	Fiscal Year Ending										Latest
(in millions)						Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	0	0	0	0	0	9,815	11,840	10,632	10,472	11,136	11,136
% Growth	NA	NA	NA	NA	NA	NA	20.6%	-10.2%	-1.5%	6.3%

Cost of Revenue	0	0	0	0	0	(5,416)	(6,831)	(7,520)	(7,254)	(7,130)	(7,130)
Gross Profit	0	0	0	0	0	4,400	5,009	3,111	3,218	4,007	4,007
% Revenue	NA	NA	NA	NA	NA	44.8%	42.3%	29.3%	30.7%	36.0%	36.0%

Research and Development	0	0	0	0	0	(788)	(550)	(1,111)	(1,486)	(1,632)	(1,632)
Selling and Marketing	0	0	0	0	0	(2,590)	(2,920)	(3,442)	(2,659)	(2,918)	(2,918)
General and Admin	0	0	0	0	0	(1,859)	(2,832)	(3,278)	(3,201)	(3,071)	(3,071)
Other Inc / (Exp)	0	0	0	0	0	(6,068)	(998)	1,522	(1,052)	(4,792)	(4,792)
Total Operating Exp	0	0	0	0	0	(11,306)	(7,299)	(6,309)	(8,399)	(12,414)	(12,414)

Operating Income	0	0	0	0	0	(6,906)	(2,290)	(3,198)	(5,181)	(8,407)	(8,407)
% Revenue	NA	NA	NA	NA	NA	-70.4%	-19.3%	-30.1%	-49.5%	-75.5%	-75.5%

Interest Expense	0	0	0	0	0	(570)	(124)	5,894	(277)	(606)	(606)
Pre-tax Income	0	0	0	0	0	(7,476)	(2,415)	2,696	(5,457)	(9,013)	(9,013)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	0	131	(250)	0	26	26	26
Net Income to Company	0	0	0	0	0	(7,345)	(2,664)	2,696	(5,432)	(8,987)	(8,987)
% Margin	NA	NA	NA	NA	NA	-74.8%	-22.5%	25.4%	-51.9%	-80.7%	-80.7%

Minority Interest in Earnings	0	0	0	0	0	0	0	0	2,568	1,035	1,035
Net Income to Stockholders	0	0	0	0	0	(7,345)	(2,664)	2,696	(2,863)	(7,952)	(7,952)

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	0	0	0	0	0	(7,345)	(2,664)	2,696	(2,863)	(7,952)	(7,952)
% Margin	NA	NA	NA	NA	NA	-74.8%	-22.5%	25.4%	-27.3%	-71.4%	-71.4%

As Reported
Basic EPS (Continuing Ops)	0.00	0.00	0.00	0.00	0.00	(1,469.52)	(346.68)	297.39	(313.00)	(870.00)	(870.00)
Diluted EPS (Continuing Ops)	0.00	0.00	0.00	0.00	0.00	(1,470.00)	(347.00)	118.54	(313.00)	(870.00)	(870.00)

WA Basic Shares Out.	0.00	0.00	0.00	0.00	0.00	5.00	7.69	9.07	9.15	9.14	9.14
WA Diluted Shares Out.	0.00	0.00	0.00	0.00	0.00	5.00	7.69	10.08	9.15	9.14	9.14

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	0	0	0	0	0	(7,476)	(2,415)	2,696	(5,457)	(9,013)	(9,013)
Addback: Net Interest Expense	0	0	0	0	0	570	124	(5,894)	277	606	606
Addback: Other Non Operating Expenses, Total	0	0	0	0	0	6,035	713	(1,396)	852	(400)	(400)
Addback: Depreciation & Amortization	0	0	0	0	0	181	652	726	1,134	1,025	1,025
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	(75)	24	(390)	(3,023)	4,263	4,263
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	(2)	(2)	0	0	4	4
Addback: Asset Writedown	0	0	0	0	0	0	0	0	2,580	422	422
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	(47)	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Adjusted EBITDA	0	0	0	0	0	(815)	(903)	(4,258)	(3,639)	(3,092)	(3,092)
% Margin	NA	NA	NA	NA	NA	-8.3%	-7.6%	-40.0%	-34.7%	-27.8%	-27.8%

Adjusted EBIT	0	0	0	0	0	(996)	(1,555)	(4,984)	(4,772)	(4,117)	(4,117)
% Margin	NA	NA	NA	NA	NA	-10.1%	-13.1%	-46.9%	-45.6%	-37.0%	-37.0%

Adjusted Net Income Reconciliation
Net Income to Company	0	0	0	0	0	(7,345)	(2,664)	2,696	(5,432)	(8,987)	(8,987)
Addback: Unusual Items	0	0	0	0	0	(125)	22	(390)	(444)	4,690	4,690
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	33	(6)	102	115	(1,219)	(1,219)
Adjusted Net Income	0	0	0	0	0	(7,437)	(2,648)	2,407	(5,760)	(5,517)	(5,517)
% Margin	NA	NA	NA	NA	NA	-75.8%	-22.4%	22.6%	-55.0%	-49.5%	-49.5%

आल राइट्स रिजर्व्ड। टर्म्स ऑफ़ यूज़

हिंदी

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt