| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 365.6 | 342.4 | 333.5 | 385.7 | 403.8 | 488.8 | 535.9 | 404.8 | 52.4 | 92.7 | 33.7 |
| Operating Income | -14.8 | -12.3 | -16.4 | 16.4 | 43.0 | 157.3 | 150.6 | 168.1 | 21.7 | 59.6 | 28.1 |
| Finance Income | 28.0 | 83.6 | 56.9 | -0.7 | 36.8 | -23.2 | 30.0 | 7.5 | -4.1 | -1.0 | 0.4 |
| Finance Costs | 26.8 | 14.3 | 32.3 | 53.0 | 13.5 | 43.4 | 16.5 | 6.9 | 4.9 | 2.4 | 0.7 |
| Pretax Income | -9.0 | 77.7 | 22.1 | -55.8 | 77.7 | 142.0 | 181.3 | 175.4 | 17.7 | 58.4 | 28.4 |
| Income Tax Expense | -0.6 | 17.3 | 6.9 | -12.8 | 18.4 | 41.1 | 23.6 | 28.9 | 3.0 | 7.5 | 4.0 |
| Net Income | -8.4 | 60.3 | 15.2 | -43.0 | 59.4 | 100.9 | 157.7 | 146.4 | 14.7 | 50.9 | 24.4 |
| Total Comprehensive Income | -11.5 | 78.2 | 17.8 | -24.4 | 80.1 | 86.6 | 165.8 | 143.9 | 14.2 | 50.9 | 24.4 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.15 | 1.14 | 1.21 | 1.22 | 1.36 | 0.90 | 0.87 | 0.71 | 0.30 | 0.10 | 0.04 |
| Current Assets | 0.44 | 0.45 | 0.58 | 0.56 | 0.72 | 0.48 | 0.45 | 0.35 | 0.28 | 0.09 | 0.04 |
| Cash & Cash Equivalents | 0.13 | 0.14 | 0.24 | 0.16 | 0.24 | 0.20 | 0.18 | 0.23 | 0.24 | 0.05 | 0.03 |
| Inventories | 0.00 | 0.00 | 0.00 | — | — | — | — | — | — | — | — |
| Trade Receivables | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.07 | 0.05 | 0.02 | 0.02 | 0.01 |
| Non-current Assets | 0.70 | 0.69 | 0.63 | 0.67 | 0.63 | 0.42 | 0.42 | 0.36 | 0.02 | 0.01 | 0.00 |
| Property, Plant & Equipment | 0.18 | 0.19 | 0.19 | 0.21 | 0.14 | 0.10 | 0.08 | 0.04 | 0.01 | 0.00 | 0.00 |
| Intangible Assets | 0.26 | 0.25 | 0.23 | 0.23 | 0.30 | 0.27 | 0.29 | 0.29 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.35 | 0.34 | 0.49 | 0.52 | 0.64 | 0.26 | 0.28 | 0.30 | 0.02 | 0.02 | 0.02 |
| Current Liabilities | 0.14 | 0.13 | 0.32 | 0.24 | 0.27 | 0.18 | 0.12 | 0.12 | 0.02 | 0.02 | 0.01 |
| Non-current Liabilities | 0.21 | 0.20 | 0.17 | 0.29 | 0.36 | 0.08 | 0.16 | 0.19 | 0.00 | 0.00 | 0.01 |
| Total Equity | 0.80 | 0.81 | 0.72 | 0.70 | 0.72 | 0.64 | 0.59 | 0.41 | 0.28 | 0.08 | 0.02 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Retained Earnings | 0.55 | 0.56 | 0.50 | 0.48 | 0.55 | 0.49 | 0.39 | 0.23 | 0.09 | 0.07 | 0.02 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 23.9 | -5.4 | 32.4 | 47.6 | 64.4 | 157.4 | 168.4 | 159.3 | 26.5 | 46.6 | 22.8 |
| Cash from Investing Activities | -22.4 | 56.5 | 134.3 | -108.0 | -237.7 | -70.4 | -180.1 | -305.0 | -8.3 | -27.5 | -1.2 |
| Purchase of Property, Plant & Equipment | 2.6 | 3.0 | 9.1 | 93.9 | 47.4 | 26.7 | 37.0 | 10.7 | 4.0 | 2.4 | 0.9 |
| Cash from Financing Activities | -9.4 | -151.8 | -89.6 | -22.6 | 211.0 | -55.7 | -41.8 | 138.6 | 178.8 | -3.4 | — |
| Net Change in Cash | -7.8 | -100.7 | 77.1 | -83.0 | 37.8 | 31.3 | -53.5 | -7.1 | 197.0 | 15.7 | 21.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 192.6 | 328.5 | 95.5 | 106.8 | 79.6 | 83.7 | 95.7 | 79.5 | 81.8 | 85.4 |
| Operating Income | 67.6 | 212.1 | -8.4 | 10.6 | -11.8 | -5.2 | 2.2 | -9.2 | -5.8 | 0.6 |
| Finance Income | 20.0 | 18.9 | 7.8 | 5.3 | 7.6 | 7.3 | 48.0 | 1.2 | 8.5 | 16.2 |
| Finance Costs | 7.8 | 2.8 | 1.8 | -5.8 | 25.2 | 5.6 | -4.8 | 9.4 | 4.2 | 5.5 |
| Pretax Income | 79.6 | 228.0 | -2.8 | 23.1 | -27.8 | -1.5 | 57.0 | -6.6 | 10.1 | 17.2 |
| Income Tax Expense | 8.7 | 57.9 | 12.4 | -5.9 | -5.1 | -2.0 | 23.8 | -1.2 | 0.9 | 4.4 |
| Net Income | 99.5 | 158.0 | -15.2 | 29.0 | -22.7 | 0.5 | 46.2 | -7.8 | 9.1 | 12.8 |
| Total Comprehensive Income | 99.7 | 161.4 | -13.3 | 32.2 | -31.5 | 1.0 | 59.5 | -14.2 | 13.5 | 19.3 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.28 | 1.41 | 1.15 | 1.13 | 1.09 | 1.14 | 1.14 | 1.07 | 1.24 | 1.22 |
| Current Assets | 0.81 | 0.99 | 0.44 | 0.44 | 0.41 | 0.45 | 0.45 | 0.44 | 0.59 | 0.59 |
| Cash & Cash Equivalents | 0.31 | 0.15 | 0.13 | 0.13 | 0.11 | 0.12 | 0.14 | 0.20 | 0.24 | 0.18 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.07 | 0.29 | 0.06 | 0.07 | 0.05 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 |
| Non-current Assets | 0.47 | 0.42 | 0.70 | 0.69 | 0.68 | 0.69 | 0.69 | 0.63 | 0.65 | 0.64 |
| Property, Plant & Equipment | 0.16 | 0.16 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
| Intangible Assets | 0.01 | 0.01 | 0.26 | 0.23 | 0.23 | 0.25 | 0.25 | 0.23 | 0.24 | 0.23 |
| Total Liabilities | 0.23 | 0.45 | 0.35 | 0.32 | 0.32 | 0.33 | 0.34 | 0.32 | 0.48 | 0.48 |
| Current Liabilities | 0.14 | 0.36 | 0.14 | 0.13 | 0.20 | 0.13 | 0.13 | 0.15 | 0.30 | 0.30 |
| Non-current Liabilities | 0.09 | 0.09 | 0.21 | 0.19 | 0.12 | 0.20 | 0.20 | 0.18 | 0.18 | 0.18 |
| Total Equity | 1.05 | 0.96 | 0.80 | 0.81 | 0.78 | 0.81 | 0.81 | 0.75 | 0.76 | 0.74 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.79 | 0.71 | 0.55 | 0.57 | 0.54 | 0.56 | 0.56 | 0.51 | 0.52 | 0.51 |
| 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 | 247.8 | -9.3 | 11.6 | 13.9 | -9.6 | 8.0 | -7.5 | -4.7 | 5.3 | 1.5 |
| Cash from Investing Activities | -101.3 | 38.8 | -9.8 | 13.7 | -0.5 | -25.9 | -55.9 | 118.4 | 50.2 | -56.2 |
| Purchase of Property, Plant & Equipment | 1.0 | 0.4 | 0.4 | 0.6 | 0.7 | 0.8 | 1.6 | 0.6 | 0.5 | 0.3 |
| Cash from Financing Activities | -18.6 | 14.8 | -1.4 | -5.2 | -1.4 | -1.4 | -1.1 | -148.3 | -1.3 | -1.1 |
| Net Change in Cash | 127.9 | 44.3 | 0.5 | 22.4 | -11.5 | -19.2 | -64.4 | -34.6 | 54.2 | -55.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 365.6 | +6.8% | -1.8% | -5.6% | +26.9% |
| Operating income | -14.8 | — | — | — | — |
| Net income | -8.4 | — | — | — | — |
| EPS | ₩-134 | — | — | — | — |
| Operating cash flow | 23.9 | — | -20.5% | -31.4% | +0.5% |
| Shareholders' equity | 799.1 | -0.9% | +4.5% | +4.6% | +43.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating margin | -4.1% | -3.6% | -4.9% | 4.2% | 10.6% | 32.2% |
| Net margin | -2.3% | 17.6% | 4.6% | -11.1% | 14.7% | 20.6% |
| Return on equity | -1.0% | 7.9% | 2.1% | -6.1% | 8.8% | 16.5% |
| Return on assets | -0.7% | 5.1% | 1.2% | -3.3% | 5.3% | 11.4% |
| Operating cash flow / revenue | 6.5% | -1.6% | 9.7% | 12.3% | 16.0% | 32.2% |
| Capex / revenue | 0.7% | 0.9% | 2.7% | 24.4% | 11.7% | 5.5% |
| Symbol | Last Price |
|---|---|
| 259960KRAFTON, Inc. | ₩216,500 -0.7% |
| 036570NC Corporation | ₩222,000 +2.3% |
| 251270Netmarble Corporation | ₩36,300 -1.1% |
| 181710NHN Corporation | ₩71,500 +8.5% |
| 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% |