Gravity Co., Ltd. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€299.64M -31.0%	€50.80M -35.7%	17.0% -0.012 pp	€49.85M -39.7%	16.6% -0.024 pp
2023	€434.05M +56.5%	€78.98M +58.7%	18.2% +0.0026 pp	€82.70M +36.8%	19.1% -0.027 pp
2022	€277.37M +12.0%	€49.75M +26.1%	17.9% +0.020 pp	€60.47M +28.9%	21.8% +0.029 pp
2021	€247.65M +2.0%	€39.45M +5.2%	15.9% +0.0049 pp	€46.90M +6.6%	18.9% +0.0082 pp
2020	€242.87M +12.5%	€37.51M +57.2%	15.4% +0.044 pp	€44.00M +156.2%	18.1% +0.10 pp
2019	€215.96M +25.9%	€23.86M +26.8%	11.0% +0.00083 pp	€17.18M -24.9%	8.0% -0.054 pp
2018	€171.57M +102.5%	€18.81M +136.1%	11.0% +0.016 pp	€22.87M +35.5%	13.3% -0.066 pp
2017	€84.73M +305.1%	€7.97M -1,908.2%	9.4% +0.12 pp	€16.87M +790.5%	19.9% +0.11 pp
2016	€20.92M -2.0%	-€440.68K -95.7%	-2.1% +0.45 pp	€1.89M -157.0%	9.1% +0.25 pp
2015	€21.33M +0.8%	-€10.15M -15.3%	-47.6% +0.091 pp	-€3.33M +26.9%	-15.6% -0.032 pp
2014	€21.16M -16.7%	-€11.98M +11.6%	-56.6% -0.14 pp	-€2.62M -1,230.4%	-12.4% -0.13 pp
2013	€25.39M -18.3%	-€10.74M +25.7%	-42.3% -0.15 pp	€231.83K -96.4%	0.9% -0.20 pp
2012	€31.08M +29.2%	-€8.54M -196.7%	-27.5% -0.64 pp	€6.50M +45.1%	20.9% +0.023 pp
2011	€24.06M +3.2%	€8.84M +257.2%	36.7% +0.26 pp	€4.48M -41.1%	18.6% -0.14 pp
2010	€23.32M -11.3%	€2.47M +34.1%	10.6% +0.036 pp	€7.61M -33.4%	32.6% -0.11 pp
2009	€26.29M -17.3%	€1.84M -211.2%	7.0% +0.12 pp	€11.41M +48.9%	43.4% +0.19 pp
2008	€31.81M +32.1%	-€1.66M -88.1%	-5.2% +0.52 pp	€7.67M -1,363.7%	24.1% +0.27 pp
2007	€24.08M +3.0%	-€13.89M +9.3%	-57.7% -0.033 pp	-€606.67K -152.4%	-2.5% -0.075 pp
2006	€23.38M -26.0%	-€12.71M +608.4%	-54.4% -0.49 pp	€1.16M -94.0%	5.0% -0.56 pp
2005	€31.60M -15.2%	-€1.79M -110.6%	-5.7% -0.51 pp	€19.25M -25.9%	60.9% -0.089 pp
2004	€37.25M +35.2%	€16.88M +77.2%	45.3% +0.11 pp	€25.99M +95.6%	69.8% +0.22 pp
2003	€27.54M +385.1%	€9.52M +∞%	34.6% +0.35 pp	€13.29M -1,036.2%	48.2% +0.73 pp
2002	€5.68M	€0.00	0.0%	-€1.42M	-25.0%