GRAVITY Co., Ltd. GRVY

Technology SIC 7374 - Services-Computer Processing & Data Preparation NAICS Information › Computing Infrastructure Providers, Data Processing, Web Hosting, and Related Services derived Nasdaq

Last close —

Market cap —

52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—

P/E—

P/FCF—

EV/EBITDA—

Dividend yield—

Diluted EPS—

Annual financial statements

Income statement

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Revenue	—	—	—	—	—	—	—	—	—	$42.7M
Cost of revenue	—	—	—	—	—	—	—	—	—	$24.9M
Gross profit	—	—	—	—	—	—	—	—	—	$17.8M
SG&A	—	—	—	—	—	—	—	—	—	$13.3M
Operating income	—	—	—	—	—	—	—	—	—	$2.8M
Pre-tax income	—	—	—	—	—	—	—	—	—	$2.8M
Income tax	—	—	—	—	—	—	—	—	—	$2.7M
Net income	—	—	—	—	—	—	—	—	—	$207.0K
EPS, diluted	—	—	—	—	—	—	—	—	—	0.03

Balance sheet

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Cash and equivalents	—	—	—	—	—	—	—	—	—	$13.9M
Short-term investments	—	—	—	—	—	—	—	—	—	$18.3M
Receivables	—	—	—	—	—	—	—	—	—	$9.8M
Total current assets	—	—	—	—	—	—	—	—	—	$44.4M
Property, plant and equipment	—	—	—	—	—	—	—	—	—	$493.0K
Other intangibles	—	—	—	—	—	—	—	—	—	$76.0K
Total assets	—	—	—	—	—	—	—	—	—	$45.8M
Accounts payable	—	—	—	—	—	—	—	—	—	$8.3M
Total current liabilities	—	—	—	—	—	—	—	—	—	$17.2M
Total liabilities	—	—	—	—	—	—	—	—	—	$20.8M
Retained earnings	—	—	—	—	—	—	—	—	—	-$40.3M
Total equity	—	—	—	—	—	—	—	—	—	$25.5M

Cash flow

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Operating cash flow	—	—	—	—	—	—	—	—	—	$2.0M
Depreciation and amortisation	—	—	—	—	—	—	—	—	—	$429.0K
Capital expenditure	—	—	—	—	—	—	—	—	—	$148.0K
Investing cash flow	—	—	—	—	—	—	—	—	—	-$8.9M
Financing cash flow	—	—	—	—	—	—	—	—	—	-$5.0K

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001628280-26-026985.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)

Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity

Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks

Revenue
Gross profit
Net income

Fiscal year	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$42.7M	—	—	—	—	—	—	—	—	—
Gross profit	$17.8M	—	—	—	—	—	—	—	—	—
Net income	$207.0K	—	—	—	—	—	—	—	—	—

Others in SIC 7374

Ticker	Company	Market cap	P/E	Revenue growth
ADP	AUTOMATIC DATA PROCESSING INC	$120.83B	27.8x	6.7%
WDAY	Workday, Inc.	$51.49B	81.1x	13.1%
RDDT	Reddit, Inc.	$27.75B	55.1x	69.4%
VRSK	Verisk Analytics, Inc.	$25.66B	30.2x	6.6%
TOST	Toast, Inc.	$18.91B	58.4x	24.1%
HNGE	Hinge Health, Inc.	$8.81B	—	50.6%
RNG	RingCentral, Inc.	$7.01B	173.7x	4.8%
PEGA	PEGASYSTEMS INC	$5.99B	17.1x	16.6%