| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.51 | 1.58 | 1.78 | 2.57 | 2.31 | 2.42 | 1.70 | 1.72 | 1.76 | 0.98 | 0.84 |
| Cost of Revenue | — | — | — | 2.01 | 1.93 | 1.59 | 1.22 | 1.10 | 1.17 | 0.19 | 0.20 |
| Gross Profit | — | — | — | — | — | — | — | — | — | 0.80 | 0.64 |
| Selling, General & Administrative | — | — | — | — | — | — | — | — | — | 0.47 | 0.40 |
| Operating Income | 0.02 | -0.11 | 0.14 | 0.56 | 0.38 | 0.82 | 0.48 | 0.61 | 0.59 | 0.33 | 0.24 |
| Finance Income | 0.12 | 0.16 | 0.12 | 0.07 | 0.12 | 0.05 | 0.07 | 0.05 | 0.03 | 0.02 | 0.02 |
| Finance Costs | -0.05 | -0.04 | -0.03 | -0.11 | -0.02 | -0.04 | -0.03 | -0.02 | -0.02 | -0.01 | -0.00 |
| Pretax Income | 0.46 | 0.12 | 0.21 | 0.61 | 0.49 | 0.80 | 0.50 | 0.64 | 0.61 | 0.35 | 0.24 |
| Income Tax Expense | 0.11 | 0.03 | -0.01 | 0.17 | 0.10 | -0.22 | 0.14 | 0.22 | 0.17 | 0.07 | 0.07 |
| Net Income | 0.35 | 0.09 | 0.21 | 0.44 | 0.40 | 0.59 | 0.36 | 0.42 | 0.44 | 0.27 | 0.17 |
| Total Comprehensive Income | 0.34 | 0.05 | 0.19 | 0.17 | 0.37 | 0.75 | 0.26 | 0.08 | 0.92 | 0.33 | 0.17 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.33 | 3.95 | 4.39 | 4.44 | 4.58 | 4.08 | 3.35 | 2.94 | 3.53 | 2.36 | 2.22 |
| Current Assets | 2.27 | 1.79 | 2.34 | 2.69 | 2.45 | 2.44 | 2.09 | 1.58 | 1.77 | 1.19 | 1.08 |
| Cash & Cash Equivalents | 0.50 | 1.26 | 0.37 | 0.29 | 0.26 | 0.16 | 0.30 | 0.19 | 0.19 | 0.14 | 0.25 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.19 | 0.13 | 0.13 | 0.18 | 0.28 | 0.24 | 0.25 | 0.15 | 0.19 | 0.16 | 0.09 |
| Non-current Assets | 2.07 | 2.17 | 2.06 | 1.75 | 2.13 | 1.64 | 1.26 | 1.36 | 1.75 | 1.17 | 1.14 |
| Property, Plant & Equipment | 1.03 | 1.00 | 1.00 | 0.93 | 0.75 | 0.37 | 0.35 | 0.23 | 0.23 | 0.22 | 0.23 |
| Intangible Assets | 0.11 | 0.10 | 0.10 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 |
| Total Liabilities | 0.96 | 0.89 | 1.14 | 1.24 | 1.43 | 0.94 | 0.83 | 0.56 | 0.80 | 0.47 | 0.43 |
| Current Liabilities | 0.64 | 0.32 | 0.61 | 0.52 | 0.66 | 0.51 | 0.45 | 0.47 | 0.46 | 0.28 | 0.34 |
| Non-current Liabilities | 0.32 | 0.57 | 0.53 | 0.72 | 0.77 | 0.43 | 0.38 | 0.09 | 0.34 | 0.18 | 0.09 |
| Total Equity | 3.37 | 3.06 | 3.25 | 3.20 | 3.15 | 3.14 | 2.51 | 2.38 | 2.73 | 1.90 | 1.79 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 3.67 | 3.47 | 3.47 | 3.41 | 3.07 | 2.86 | 2.38 | 2.16 | 1.91 | 1.54 | 1.33 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.16 | 0.11 | 0.14 | 0.74 | 0.39 | 0.71 | 0.39 | 0.35 | 0.60 | 0.11 | 0.24 |
| Cash from Investing Activities | -0.83 | 1.29 | 0.11 | -0.39 | -0.19 | -0.70 | -0.23 | 0.07 | -0.46 | -0.14 | -0.52 |
| Purchase of Property, Plant & Equipment | 0.10 | 0.08 | 0.12 | 0.25 | 0.29 | 0.06 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 |
| Cash from Financing Activities | -0.08 | -0.52 | -0.18 | -0.30 | -0.11 | -0.16 | -0.05 | -0.42 | -0.08 | -0.07 | 0.31 |
| Dividends Paid | 0.03 | 0.06 | 0.14 | 0.12 | 0.18 | 0.11 | 0.12 | 0.15 | 0.08 | 0.06 | 0.07 |
| Net Change in Cash | -0.75 | 0.88 | 0.08 | 0.04 | 0.09 | -0.15 | 0.11 | -0.00 | 0.06 | -0.10 | 0.03 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 770.5 | 557.4 | 404.2 | 360.0 | 382.4 | 360.3 | 409.4 | 401.9 | 368.9 | 397.9 |
| Operating Income | 173.9 | 113.3 | 3.2 | -7.5 | 15.1 | 5.2 | -129.5 | -14.3 | 8.8 | 25.7 |
| Finance Income | 27.4 | 49.8 | 25.6 | 33.0 | 30.2 | 27.2 | 64.1 | -4.1 | 39.2 | 57.7 |
| Finance Costs | -1.2 | -7.4 | -3.5 | 3.3 | -28.5 | -17.8 | -12.3 | -5.1 | -8.4 | -14.5 |
| Pretax Income | 176.7 | 187.3 | 28.2 | 435.1 | -33.3 | 31.3 | -10.3 | -32.0 | 84.9 | 78.4 |
| Income Tax Expense | 45.6 | 34.9 | 29.7 | 87.8 | 2.7 | -6.3 | -2.7 | -5.5 | 13.8 | 21.2 |
| Net Income | 131.2 | 152.4 | -1.5 | 347.4 | -36.0 | 37.5 | -7.6 | -26.5 | 71.1 | 57.1 |
| Total Comprehensive Income | 90.5 | 169.1 | -56.5 | 351.1 | 57.1 | -15.2 | -53.0 | 6.9 | 18.5 | 75.8 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.66 | 4.58 | 4.33 | 4.36 | 3.95 | 3.88 | 3.95 | 4.00 | 4.17 | 4.30 |
| Current Assets | 2.24 | 2.35 | 2.27 | 2.31 | 1.79 | 1.82 | 1.79 | 1.78 | 2.00 | 2.14 |
| Cash & Cash Equivalents | 0.67 | 1.06 | 0.50 | 0.42 | 1.00 | 0.46 | 1.26 | 0.95 | 0.25 | 0.23 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.24 | 0.20 | 0.19 | 0.16 | 0.17 | 0.15 | 0.13 | 0.21 | 0.14 | 0.13 |
| Non-current Assets | 2.43 | 2.23 | 2.07 | 2.05 | 2.16 | 2.06 | 2.17 | 2.22 | 2.17 | 2.15 |
| Property, Plant & Equipment | 1.13 | 1.06 | 1.03 | 1.02 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.98 |
| Intangible Assets | 0.53 | 0.26 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Total Liabilities | 1.08 | 1.04 | 0.96 | 0.93 | 0.87 | 0.86 | 0.89 | 0.89 | 0.95 | 1.03 |
| Current Liabilities | 0.72 | 0.74 | 0.64 | 0.60 | 0.39 | 0.37 | 0.32 | 0.37 | 0.45 | 0.52 |
| Non-current Liabilities | 0.36 | 0.30 | 0.32 | 0.33 | 0.48 | 0.49 | 0.57 | 0.52 | 0.50 | 0.51 |
| Total Equity | 3.58 | 3.54 | 3.37 | 3.43 | 3.08 | 3.02 | 3.06 | 3.12 | 3.22 | 3.27 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 3.92 | 3.80 | 3.67 | 3.66 | 3.31 | 3.36 | 3.47 | 3.50 | 3.53 | 3.47 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 36.8 | 196.9 | 29.8 | 105.0 | 26.9 | 0.3 | 19.2 | 10.9 | 49.4 | 27.5 |
| Cash from Investing Activities | -396.9 | 359.6 | 69.8 | -670.4 | 552.5 | -784.3 | 290.6 | 931.5 | 112.1 | -40.1 |
| Purchase of Property, Plant & Equipment | 67.9 | 22.9 | 26.2 | 38.8 | 27.3 | 11.2 | 29.5 | 11.3 | 37.0 | 6.4 |
| Cash from Financing Activities | -25.9 | -17.5 | -11.8 | -22.8 | -35.2 | -12.7 | -11.4 | -248.0 | -143.2 | -120.2 |
| Dividends Paid | 15.5 | 6.8 | 0.0 | 0.0 | 28.3 | 0.0 | 0.0 | 0.0 | 63.6 | 0.0 |
| Net Change in Cash | -385.9 | 539.1 | 87.7 | -588.2 | 544.2 | -796.6 | 298.3 | 694.4 | 18.3 | -132.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,506.9 | -4.5% | -16.3% | -9.0% | +6.0% |
| Operating income | 16.1 | — | -69.4% | -54.5% | -23.6% |
| Net income | 347.4 | +269.1% | -7.3% | -9.9% | +7.6% |
| EPS | ₩16,126 | +269.1% | -7.3% | -9.9% | +7.6% |
| Operating cash flow | 162.0 | +51.3% | -39.6% | -25.5% | -3.9% |
| Shareholders' equity | 3,370.4 | +10.0% | +1.8% | +1.4% | +6.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | — | — | — | — | — | — |
| Operating margin | 1.1% | -6.9% | 7.7% | 21.7% | 16.3% | 34.1% |
| Net margin | 23.1% | 6.0% | 12.0% | 17.0% | 17.1% | 24.3% |
| Return on equity | 10.8% | 3.0% | 6.6% | 13.7% | 12.6% | 20.7% |
| Return on assets | 8.4% | 2.3% | 4.8% | 9.7% | 9.1% | 15.8% |
| Operating cash flow / revenue | 10.7% | 6.8% | 7.9% | 28.6% | 16.9% | 29.3% |
| Capex / revenue | 6.9% | 5.3% | 6.6% | 9.7% | 12.4% | 2.7% |
| Symbol | Last Price |
|---|---|
| 259960KRAFTON, Inc. | ₩216,500 -0.7% |
| 251270Netmarble Corporation | ₩36,300 -1.1% |
| 181710NHN Corporation | ₩71,500 +8.5% |
| 263750Pearl Abyss Corp. | ₩34,500 +11.5% |
| 462870Shift UP Corporation. | ₩31,850 -0.5% |
| 192080DoubleUGames Co., Ltd. | ₩57,200 -1.4% |
| 293490Kakao Games Corp. | ₩9,030 +2.3% |
| 225570Nexon Games | ₩11,600 +3.8% |
| 112040Wemade Co., Ltd. | ₩15,120 +4.2% |
| 067160SOOP Co., Ltd. | ₩38,050 +0.9% |