Financial

(Mil KRW)

contain Assets, Liabilities, Equity from 2016

	2024	2023	2022	2021	2020	2019
Assets
Current Assets	50,627	44,388	34,232	53,883	58,752	18,909
Non current Assets	14,946	8,117	4,180	3,739	2,059	1,604
Total Assets	65,573	52,505	38,412	57,622	60,811	20,514
Liabilities
Current Liabilities	5,015	2,328	2,952	2,763	2,696	2,495
Non current Liabilities	372	284	323	782	1,156	641
Total Liabilities	5,387	2,612	3,275	3,545	3,852	3,135
Equity
Equity attributable to owners of parent	57,598	46,620	30,954	51,594	56,567	17,378
Equity capital	17,113	14,081	6,431	6,032	5,762	4,866
Capital surplus	217,422	198,639	177,064	177,334	164,005	104,833
Others	29,957	17,333	9,596	5,478	1,413	1,395
Deficit	(206,893)	(183,432)	(162,137)	(137,251)	(114,613)	(93,716)
Non-controlling interests	2,588	3,272	4,183	2,482	391	-
Total equity	60,186	49,892	35,136	54,076	56,959	17,378
Liabilities & Assets	65,573	52,505	38,412	57,622	60,811	20,514

(Mil KRW)

contain Assets, Liabilities, Equity from 2016

	2024	2023	2022	2021	2020	2019
Revenue	9,180	9,032	8,469	4,886	-	-
Cost of goods	7,829	7,269	6,687	4,001	-	-
Sales profit	1,351	1,763	1,782	885	-	-
Cost of Sales and admin.	28,829	24,976	29,256	25,128	21,025	23,170
Operation profit	(27,478)	(23,213)	(27,475)	(24,243)	(21,025)	(23,170)
Financial income	3,219	887	1,026	587	434	697
Financial costs	285	185	694	255	198	227
Other gains	93	262	25	28	16	2
Other losses	3	0	0	1	0	0
Net profit before tax	(24,453)	(22,249)	(27,118)	(23,884)	(20,773)	(22,698)
Corporate tax etc	0	0	0	203	-	-
Net profit	(24,453)	(22,249)	(27,118)	(23,681)	(20,773)	(22,698)
Other comprehensive income	660	353	568	84	(405)	(98)
Total comprehensive income	(23,793)	(21,896)	(26,550)	(23,597)	(21,178)	(22,796)