लोडिंग एरर


Summary Financials

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

Revenue	30,519.23	14,977.80	6,246.24	16,089.01	15,675.29	15,675.29	16,089.01	15,675.29
% Growth		(0.51)	(0.58)	1.58	(0.03)			(0.03)

Adjusted EBITDA	(9,896.98)	(16,390.07)	(7,030.96)	(8,793.70)	(6,161.22)	(6,161.22)	(8,793.70)	(6,161.22)
% Margin	(0.32)	(1.09)	(1.13)	(0.55)	(0.39)	(0.39)	(0.55)	(0.39)

Adjusted EBIT	(11,506.84)	(18,133.32)	(7,983.42)	(9,354.02)	(6,728.38)	(6,728.38)	(9,354.02)	(6,728.38)
% Margin	(0.38)	(1.21)	(1.28)	(0.58)	(0.43)	(0.43)	(0.58)	(0.43)

Adjusted Net Income	(17,945.21)	(34,902.01)	(15,265.25)	(8,518.02)	(6,812.91)	(6,812.91)	(8,518.02)	(6,812.91)
% Margin	(0.59)	(2.33)	(2.44)	(0.53)	(0.43)	(0.43)	(0.53)	(0.43)

Adjusted Basic EPS	(8,758.21)	(11,935.11)	(5,404.06)	(1,956.30)	(1,522.89)	(1,522.89)	(1,956.30)	(1,522.89)

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
KRW	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	30,519	14,978	6,246	16,089	15,675	15,675	16,089	15,675
% Growth	NA	-50.9%	-58.3%	157.6%	-2.6%			-2.6%

Cost of Revenue	(24,583)	(14,261)	(5,342)	(8,123)	(8,324)	(8,324)	(8,123)	(8,324)
Gross Profit	5,936	716	905	7,966	7,351	7,351	7,966	7,351
% Revenue	19.5%	4.8%	14.5%	49.5%	46.9%	46.9%	49.5%	46.9%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(10,671)	(5,355)	(4,932)	(11,494)	(9,829)	(9,829)	(11,494)	(9,829)
General and Admin	(4,823)	(12,349)	(3,289)	(5,117)	(3,676)	(3,676)	(5,117)	(3,676)
Other Inc / (Exp)	(6,090)	(17,241)	(11,908)	2,404	(2,840)	(2,840)	2,404	(2,840)
Total Operating Exp	(21,583)	(34,944)	(20,130)	(14,207)	(16,344)	(16,344)	(14,207)	(16,344)

Operating Income	(15,647)	(34,228)	(19,225)	(6,241)	(8,993)	(8,993)	(6,241)	(8,993)
% Revenue	-51.3%	-228.5%	-307.8%	-38.8%	-57.4%	-57.4%	-38.8%	-57.4%

Interest Expense	(2,910)	(1,699)	(286)	284	709	709	284	709
Pre-tax Income	(18,557)	(35,927)	(19,511)	(5,957)	(8,283)	(8,283)	(5,957)	(8,283)
Earnings of Discontinued Ops.	0	(3,921)	(2,192)	(831)	308	308	(831)	308
Provision for Taxes	(3,498)	42	0	(10)	(1,519)	(1,519)	(10)	(1,519)
Net Income to Company	(22,056)	(39,805)	(21,703)	(6,798)	(9,493)	(9,493)	(6,798)	(9,493)
% Margin	-72.3%	-265.8%	-347.5%	-42.2%	-60.6%	-60.6%	-42.2%	-60.6%

Minority Interest in Earnings	289	1,241	269	1	0	0	1	0
Net Income to Stockholders	(21,766)	(38,564)	(21,435)	(6,797)	(9,493)	(9,493)	(6,797)	(9,493)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	3,921	2,192	831	(308)	(308)	831	(308)

Net Income to Common	(21,766)	(34,644)	(19,243)	(5,966)	(9,802)	(9,802)	(5,966)	(9,802)
% Margin	-71.3%	-231.3%	-308.1%	-37.1%	-62.5%	-62.5%	-37.1%	-62.5%

As Reported
Basic EPS (Continuing Ops)	(10,623.12)	(11,846.80)	(6,812.10)	(1,370.25)	(2,190.96)	(2,190.96)	(1,370.25)	(2,190.96)
Diluted EPS (Continuing Ops)	(10,623.12)	(11,846.80)	(6,812.10)	(1,370.25)	(2,190.96)	(2,190.96)	(1,370.25)	(2,190.96)

WA Basic Shares Out.	2.05	2.92	2.82	4.35	4.47	4.47	4.35	4.47
WA Diluted Shares Out.	2.05	2.92	2.82	4.35	4.47	4.47	4.35	4.47

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(18,557)	(35,927)	(19,511)	(5,957)	(8,283)	(8,283)	(5,957)	(8,283)
Addback: Net Interest Expense	2,910	1,699	286	(284)	(709)	(709)	(284)	(709)
Addback: Other Non Operating Expenses, Total	(1,415)	9,468	2,542	(788)	(1,358)	(1,358)	(788)	(1,358)
Addback: Depreciation & Amortization	1,610	1,743	952	560	567	567	560	567
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	1,028	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	6,621	(3,023)	1,408	(2,969)	3,390	3,390	(2,969)	3,390
Addback: Gain (Loss) On Sale Of Assets	(1,066)	4	(79)	98	7	7	98	7
Addback: Asset Writedown	0	8,618	7,371	546	226	226	546	226
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	(9,897)	(16,390)	(7,031)	(8,794)	(6,161)	(6,161)	(8,794)	(6,161)
% Margin	-32.4%	-109.4%	-112.6%	-54.7%	-39.3%	-39.3%	-54.7%	-39.3%

Adjusted EBIT	(11,507)	(18,133)	(7,983)	(9,354)	(6,728)	(6,728)	(9,354)	(6,728)
% Margin	-37.7%	-121.1%	-127.8%	-58.1%	-42.9%	-42.9%	-58.1%	-42.9%

Adjusted Net Income Reconciliation
Net Income to Company	(22,056)	(39,805)	(21,703)	(6,798)	(9,493)	(9,493)	(6,798)	(9,493)
Addback: Unusual Items	5,555	6,626	8,700	(2,325)	3,622	3,622	(2,325)	3,622
Less: Tax Benefit of Unusual Items (26%)	(1,444)	(1,723)	(2,262)	604	(942)	(942)	604	(942)
Adjusted Net Income	(17,945)	(34,902)	(15,265)	(8,518)	(6,813)	(6,813)	(8,518)	(6,813)
% Margin	-58.8%	-233.0%	-244.4%	-52.9%	-43.5%	-43.5%	-52.9%	-43.5%

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