Financial

(Mil KRW)

contain Assets, Liabilities, Equity from 2016

	2025	2024	2023	2022	2021
Assets
Current Assets	51,588	50,627	44,388	34,232	53,883
Non current Assets	10,406	7,444	5,373	4,180	3,739
Total Assets	61,994	58,070	49,761	38,412	57,622
Liabilities
Current Liabilities	3,899	5,015	2,328	2,952	2,763
Non current Liabilities	18,904	372	284	323	782
Total Liabilities	22,803	5,387	2,612	3,275	3,545
Equity
Equity attributable to owners of parent	34,042	50,596	43,877	30,954	51,594
Equity capital	18,838	17,113	14,081	6,431	6,032
Capital surplus	232,505	217,422	198,639	177,064	177,334
Others	20,563	22,998	14,589	9,596	5,478
Deficit	(237,864)	(207,437)	(183,432)	(162,137)	(137,251)
Non-controlling interests	5,149	2,588	3,272	4,183	2,482
Total equity	39,192	52,684	47,149	35,136	54,076
Liabilities & Assets	61,994	58,071	49,761	38,412	57,622

(Mil KRW)

contain Assets, Liabilities, Equity from 2016

	2025	2024	2023	2022	2021
Revenue	6,983	9,180	9,032	8,469	4,886
Cost of goods	6,053	7,829	7,269	6,687	4,001
Sales profit	930	1,351	1,763	1,782	885
Cost of Sales and admin.	30,694	28,829	24,976	29,256	25,128
Operation profit	(29,764)	(27,478)	(23,213)	(27,475)	(24,243)
Financial income	2,743	2,648	887	1,026	587
Financial costs	4,320	258	185	694	255
Other gains	90	93	262	25	28
Other losses	11	3	0	0	1
Net profit before tax	(31,262)	(24,997)	(22,249)	(27,118)	(23,884)
Corporate tax etc	0	0	0	0	203
Net profit	(31,262)	(24,997)	(22,249)	(27,118)	(23,681)
Other comprehensive income	494	660	353	568	84
Total comprehensive income	(30,768)	(24,337)	(21,896)	(26,550)	(23,597)