लोडिंग एरर


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Revenue	20,272	20,267	18,892	15,013	15,950	9,403	21,080	21,797	9,917	25,295	25,295
% Growth		0.0%	-6.8%	-20.5%	6.2%	-41.0%	124.2%	3.4%	-54.5%	155.1%

Adjusted EBITDA	(256)	(4,071)	(9,054)	(10,358)	3,490	1,364	2,725	(85)	(6,830)	(7,481)	(7,481)
% Margin	-1.3%	-20.1%	-47.9%	-69.0%	21.9%	14.5%	12.9%	-0.4%	-68.9%	-29.6%	-29.6%

Adjusted EBIT	(637)	(4,605)	(10,001)	(11,276)	2,730	816	408	(1,711)	(8,790)	(9,674)	(9,674)
% Margin	-3.1%	-22.7%	-52.9%	-75.1%	17.1%	8.7%	1.9%	-7.8%	-88.6%	-38.2%	-38.2%

Adjusted Net Income	(7,571)	(4,834)	(11,498)	(12,455)	3,303	(11,919)	3,674	(7,495)	(1,745)	(1,915)	(1,915)
% Margin	-37.3%	-23.8%	-60.9%	-83.0%	20.7%	-126.8%	17.4%	-34.4%	-17.6%	-7.6%	-7.6%

Adjusted Basic EPS	(2,162.88)	(698.92)	(1,602.21)	(1,415.70)	224.84	(632.71)	156.28	(262.68)	(58.92)	(59.53)	(59.53)

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
KRW	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	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	20,272	20,267	18,892	15,013	15,950	9,403	21,080	21,797	9,917	25,295	25,295
% Growth	NA	0.0%	-6.8%	-20.5%	6.2%	-41.0%	124.2%	3.4%	-54.5%	155.1%

Cost of Revenue	(4,212)	(4,086)	(4,306)	(2,886)	(4,129)	(6,599)	(14,390)	(15,987)	(6,685)	(21,582)	(21,582)
Gross Profit	16,059	16,181	14,586	12,127	11,822	2,805	6,690	5,810	3,232	3,713	3,713
% Revenue	79.2%	79.8%	77.2%	80.8%	74.1%	29.8%	31.7%	26.7%	32.6%	14.7%	14.7%

Research and Development	0	(483)	(719)	(272)	0	0	0	0	0	0	0
Selling and Marketing	(12,176)	(13,556)	(14,156)	(15,001)	(6,337)	(372)	(800)	(1,177)	(1,652)	(1,035)	(1,035)
General and Admin	(4,059)	(6,088)	(8,534)	(7,042)	(1,854)	(1,008)	(3,066)	(4,627)	(8,255)	(10,027)	(10,027)
Other Inc / (Exp)	(8,948)	(3,327)	(2,403)	(2,083)	(1,275)	(13,030)	7,221	(19,133)	339	5,210	5,210
Total Operating Exp	(25,184)	(23,454)	(25,813)	(24,398)	(9,466)	(14,410)	3,356	(24,938)	(9,568)	(5,852)	(5,852)

Operating Income	(9,125)	(7,273)	(11,226)	(12,271)	2,356	(11,605)	10,046	(19,128)	(6,336)	(2,138)	(2,138)
% Revenue	-45.0%	-35.9%	-59.4%	-81.7%	14.8%	-123.4%	47.7%	-87.8%	-63.9%	-8.5%	-8.5%

Interest Expense	143	226	49	(1,141)	(526)	(1,276)	(2,558)	(2,879)	(2,923)	(776)	(776)
Pre-tax Income	(8,981)	(7,047)	(11,177)	(13,412)	1,830	(12,881)	7,487	(22,007)	(9,260)	(2,914)	(2,914)
Earnings of Discontinued Ops.	0	0	0	(1,133)	(3)	7	1,128	61	0	0	0
Provision for Taxes	397	323	(1,066)	223	47	(24)	17	88	1,340	(679)	(679)
Net Income to Company	(8,584)	(6,724)	(12,243)	(14,322)	1,874	(12,899)	8,632	(21,859)	(7,920)	(3,593)	(3,593)
% Margin	-42.3%	-33.2%	-64.8%	-95.4%	11.8%	-137.2%	40.9%	-100.3%	-79.9%	-14.2%	-14.2%

Minority Interest in Earnings	236	85	43	5	4	1	5	2	38	183	183
Net Income to Stockholders	(8,348)	(6,639)	(12,200)	(14,317)	1,878	(12,898)	8,637	(21,856)	(7,882)	(3,410)	(3,410)

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	1,133	3	(7)	(1,128)	(61)	0	0	0

Net Income to Common	(8,348)	(6,639)	(12,200)	(13,184)	1,881	(12,904)	7,509	(21,917)	(7,882)	(3,410)	(3,410)
% Margin	-41.2%	-32.8%	-64.6%	-87.8%	11.8%	-137.2%	35.6%	-100.6%	-79.5%	-13.5%	-13.5%

As Reported
Basic EPS (Continuing Ops)	(2,385.00)	(960.00)	(1,700.00)	(1,498.64)	128.01	(685.02)	319.39	(768.11)	(266.10)	(105.98)	(105.98)
Diluted EPS (Continuing Ops)	(2,385.00)	(960.00)	(1,700.00)	(1,500.00)	75.77	(685.02)	26.24	(768.11)	(266.10)	(105.98)	(105.98)

WA Basic Shares Out.	3.50	6.92	7.18	8.80	14.69	18.84	23.51	28.53	29.62	32.18	32.18
WA Diluted Shares Out.	3.50	6.92	7.18	8.80	15.26	18.84	28.09	28.53	29.62	32.18	32.18

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(8,981)	(7,047)	(11,177)	(13,412)	1,830	(12,881)	7,487	(22,007)	(9,260)	(2,914)	(2,914)
Addback: Net Interest Expense	(143)	(226)	(49)	1,141	526	1,276	2,558	2,879	2,923	776	776
Addback: Other Non Operating Expenses, Total	7,117	113	219	(1,528)	(1,557)	11,098	(2,938)	(1,992)	(10,798)	(9,802)	(9,802)
Addback: Depreciation & Amortization	381	534	947	917	760	547	2,316	1,625	1,960	2,193	2,193
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	334	0	0	0	2,050	1,998	3,891	3,891
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	(207)	1,142	(632)	(6,736)	17,470	7,141	(1,130)	(1,130)
Addback: Gain (Loss) On Sale Of Assets	(8)	4	0	24	(21)	49	2	(111)	54	(2)	(2)
Addback: Asset Writedown	1,378	2,551	1,007	2,373	0	1,908	0	0	39	0	0
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	0	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	810	0	34	0	(888)	(492)	(492)
Adjusted EBITDA	(256)	(4,071)	(9,054)	(10,358)	3,490	1,364	2,725	(85)	(6,830)	(7,481)	(7,481)
% Margin	-1.3%	-20.1%	-47.9%	-69.0%	21.9%	14.5%	12.9%	-0.4%	-68.9%	-29.6%	-29.6%

Adjusted EBIT	(637)	(4,605)	(10,001)	(11,276)	2,730	816	408	(1,711)	(8,790)	(9,674)	(9,674)
% Margin	-3.1%	-22.7%	-52.9%	-75.1%	17.1%	8.7%	1.9%	-7.8%	-88.6%	-38.2%	-38.2%

Adjusted Net Income Reconciliation
Net Income to Company	(8,584)	(6,724)	(12,243)	(14,322)	1,874	(12,899)	8,632	(21,859)	(7,920)	(3,593)	(3,593)
Addback: Unusual Items	1,370	2,555	1,007	2,524	1,931	1,324	(6,700)	19,410	8,344	2,266	2,266
Less: Tax Benefit of Unusual Items (26%)	(356)	(664)	(262)	(656)	(502)	(344)	1,742	(5,047)	(2,169)	(589)	(589)
Adjusted Net Income	(7,571)	(4,834)	(11,498)	(12,455)	3,303	(11,919)	3,674	(7,495)	(1,745)	(1,915)	(1,915)
% Margin	-37.3%	-23.8%	-60.9%	-83.0%	20.7%	-126.8%	17.4%	-34.4%	-17.6%	-7.6%	-7.6%

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