| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.47 | 0.63 | 0.73 | 1.15 | 1.01 | 0.50 | 0.39 | 0.42 |
| Operating Income | -0.04 | 0.02 | 0.08 | 0.18 | 0.11 | 0.07 | 0.04 | 0.05 |
| Finance Income | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.06 | 0.01 | 0.01 |
| Finance Costs | 0.06 | 0.11 | 0.04 | 0.25 | 0.07 | 0.02 | 0.01 | 0.01 |
| Pretax Income | -0.18 | -0.11 | -0.36 | -0.19 | 0.72 | 0.08 | 0.02 | 0.03 |
| Income Tax Expense | -0.04 | 0.01 | -0.04 | 0.00 | 0.20 | 0.01 | 0.01 | 0.01 |
| Net Income | -0.14 | -0.13 | -0.32 | -0.20 | 0.52 | 0.07 | 0.01 | 0.02 |
| Total Comprehensive Income | -0.21 | -0.08 | -0.34 | -0.41 | 0.74 | 0.17 | -0.00 | 0.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.68 | 3.17 | 3.47 | 3.87 | 4.31 | 1.31 | 0.59 | 0.55 |
| Current Assets | 0.94 | 1.07 | 1.02 | 1.06 | 1.15 | 0.70 | 0.33 | 0.31 |
| Cash & Cash Equivalents | 0.49 | 0.60 | 0.65 | 0.63 | 0.81 | 0.57 | 0.25 | 0.10 |
| Inventories | 0.00 | 0.00 | 0.08 | 0.12 | 0.06 | 0.01 | 0.01 | 0.01 |
| Trade Receivables | 0.02 | 0.04 | 0.09 | 0.07 | 0.09 | 0.05 | 0.03 | 0.03 |
| Non-current Assets | 1.74 | 2.10 | 2.45 | 2.82 | 3.15 | 0.61 | 0.26 | 0.24 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.12 | 0.09 | 0.08 | 0.05 | 0.01 | 0.01 |
| Intangible Assets | 1.35 | 1.48 | 1.64 | 2.03 | 2.13 | 0.15 | 0.06 | 0.07 |
| Total Liabilities | 1.48 | 1.69 | 1.85 | 1.86 | 1.88 | 0.28 | 0.17 | 0.13 |
| Current Liabilities | 0.51 | 1.20 | 0.71 | 0.27 | 0.84 | 0.16 | 0.14 | 0.12 |
| Non-current Liabilities | 0.96 | 0.50 | 1.14 | 1.59 | 1.04 | 0.13 | 0.03 | 0.01 |
| Total Equity | 1.20 | 1.48 | 1.63 | 2.01 | 2.42 | 1.03 | 0.42 | 0.42 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.14 | 0.19 | 0.28 | 0.51 | 0.74 | 0.18 | 0.09 | 0.08 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -44.3 | 27.4 | 124.6 | 133.8 | 227.8 | 82.3 | 70.3 | 73.4 |
| Cash from Investing Activities | -5.5 | 85.4 | -54.0 | -963.6 | -804.0 | -168.4 | 76.6 | -191.2 |
| Purchase of Property, Plant & Equipment | 8.2 | 12.5 | 27.6 | 23.6 | 11.0 | 27.8 | 4.2 | 9.4 |
| Cash from Financing Activities | -88.5 | -137.1 | -43.9 | 644.1 | 818.1 | 408.7 | -5.0 | 162.1 |
| Net Change in Cash | -138.3 | -24.4 | 26.7 | — | — | — | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 75.0 | 82.9 | 98.9 | 127.5 | 115.8 | 122.9 | 48.5 | 193.9 | 235.6 | 246.3 |
| Operating Income | -23.0 | -25.5 | -13.1 | -5.4 | -8.6 | -12.4 | 6.4 | 5.7 | 2.8 | 12.3 |
| Finance Income | 7.2 | 6.8 | 22.7 | 22.1 | 4.1 | 5.0 | 20.8 | 8.4 | 7.6 | 8.3 |
| Finance Costs | 48.3 | 22.6 | 15.3 | 2.8 | 14.8 | 22.7 | 62.0 | 14.1 | 17.8 | 15.3 |
| Pretax Income | -64.5 | -45.8 | -126.6 | 10.9 | -35.8 | -32.5 | -93.6 | -3.5 | -9.1 | 8.1 |
| Income Tax Expense | -7.5 | -6.3 | -24.8 | -17.6 | -0.1 | -1.8 | -11.7 | 9.7 | 2.5 | 7.7 |
| Net Income | -57.0 | -39.5 | -110.7 | 34.6 | -33.6 | -33.4 | -115.6 | -4.0 | -11.7 | 0.4 |
| Total Comprehensive Income | -76.4 | -56.2 | -151.3 | -15.4 | -12.0 | -32.8 | — | — | 1.9 | 31.7 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.76 | 2.58 | 2.68 | 3.08 | 3.15 | 3.16 | 3.17 | 3.37 | 3.54 | 3.57 |
| Current Assets | 1.06 | 0.87 | 0.94 | 1.18 | 1.19 | 1.06 | 1.07 | 0.85 | 1.00 | 1.06 |
| Cash & Cash Equivalents | 0.72 | 0.53 | 0.49 | 0.49 | 0.43 | 0.55 | 0.60 | 0.55 | 0.70 | 0.73 |
| Inventories | — | — | 0.00 | — | — | — | 0.00 | 0.02 | 0.07 | 0.08 |
| Trade Receivables | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | 0.04 | 0.06 | 0.09 | 0.10 |
| Non-current Assets | 1.69 | 1.71 | 1.74 | 1.90 | 1.96 | 2.10 | 2.10 | 2.52 | 2.54 | 2.51 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.09 | 0.12 | 0.12 |
| Intangible Assets | 1.33 | 1.34 | 1.35 | 1.46 | 1.47 | 1.48 | 1.48 | 1.56 | 1.62 | 1.63 |
| Total Liabilities | 1.47 | 1.48 | 1.48 | 1.66 | 1.71 | 1.71 | 1.69 | 1.74 | 1.88 | 1.91 |
| Current Liabilities | 0.95 | 0.51 | 0.51 | 0.69 | 0.71 | 1.22 | 1.20 | 1.13 | 1.23 | 0.74 |
| Non-current Liabilities | 0.53 | 0.97 | 0.96 | 0.97 | 1.00 | 0.49 | 0.50 | 0.61 | 0.65 | 1.16 |
| Total Equity | 1.28 | 1.10 | 1.20 | 1.42 | 1.43 | 1.45 | 1.48 | 1.64 | 1.66 | 1.66 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.06 | 0.11 | 0.14 | 0.23 | 0.19 | 0.17 | 0.19 | 0.27 | 0.27 | 0.28 |
| 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 | -30.8 | -14.9 | -21.3 | 12.5 | -21.9 | -13.5 | -19.7 | 4.9 | -4.8 | 47.0 |
| Cash from Investing Activities | -7.4 | 114.7 | 61.1 | 41.6 | -70.9 | -37.3 | 95.4 | -68.2 | 21.6 | 36.5 |
| Purchase of Property, Plant & Equipment | 0.2 | 0.8 | 0.4 | 3.5 | 3.2 | 1.0 | 2.4 | 5.1 | 2.7 | 2.4 |
| Cash from Financing Activities | 227.4 | -62.1 | -57.2 | -10.0 | -5.6 | -15.7 | -3.3 | -83.8 | -46.0 | -4.1 |
| Dividends Paid | 0.0 | 45.0 | — | — | — | — | — | — | — | — |
| Net Change in Cash | 189.2 | 37.8 | -17.4 | 44.0 | -98.4 | -66.5 | 72.4 | -147.1 | -29.2 | 79.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 465.0 | -25.9% | -26.0% | -1.3% | — |
| Operating income | -39.6 | — | — | — | — |
| Net income | -143.1 | — | — | — | — |
| EPS | ₩-1,340 | — | — | — | — |
| Operating cash flow | -44.3 | — | — | — | — |
| Shareholders' equity | 1,198.0 | -19.0% | -15.9% | +3.2% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating margin | -8.5% | 3.1% | 10.4% | 15.3% | 11.1% | 13.4% |
| Net margin | -30.8% | -20.4% | -44.4% | -17.1% | 51.4% | 13.6% |
| Return on equity | -10.7% | -8.3% | -17.7% | -8.8% | 30.2% | 9.4% |
| Return on assets | -4.9% | -3.9% | -8.8% | -4.8% | 18.5% | 7.1% |
| Operating cash flow / revenue | -9.5% | 4.4% | 17.2% | 11.7% | 22.5% | 16.6% |
| Capex / revenue | 1.8% | 2.0% | 3.8% | 2.1% | 1.1% | 5.6% |
| Symbol | Last Price |
|---|---|
| 036570NC Corporation | ₩222,000 +2.3% |
| 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% |
| 225570Nexon Games | ₩11,600 +3.8% |
| 112040Wemade Co., Ltd. | ₩15,120 +4.2% |
| 067160SOOP Co., Ltd. | ₩38,050 +0.9% |
| 477850Makina Rocks Co., Ltd. | ₩23,300 +1.5% |