| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 24.6 | 5.1 | 7.1 | 427.2 | 582.4 | 254.7 | 440.2 | 579.3 | 541.3 | 345.5 | 215.0 |
| Cost of Revenue | 43.7 | 10.4 | 5.4 | 541.9 | 567.3 | 302.3 | 474.0 | 549.2 | 503.6 | 352.7 | 258.6 |
| Gross Profit | -19.0 | -5.2 | 1.7 | -114.7 | 15.2 | -47.6 | -33.7 | 30.1 | 37.7 | -7.2 | -43.7 |
| Selling, General & Administrative | 2.1 | 3.2 | 3.4 | 7.6 | 11.6 | 11.9 | 13.7 | 14.4 | 13.5 | 8.7 | 4.6 |
| Operating Income | -21.1 | -8.4 | -1.7 | -122.3 | 3.6 | -59.5 | -47.4 | 15.6 | 24.2 | -16.0 | -48.3 |
| Finance Income | 0.3 | 1.5 | 0.9 | 0.8 | 0.4 | 1.3 | 1.4 | 0.7 | 0.7 | 1.0 | 1.9 |
| Finance Costs | 14.1 | 10.4 | 10.0 | 7.0 | 3.8 | 3.1 | 2.6 | 3.0 | 4.7 | 5.2 | 6.1 |
| Pretax Income | -30.9 | 56.8 | -7.6 | -177.0 | 1.9 | -61.6 | -62.3 | 13.8 | 16.9 | -10.0 | -7.7 |
| Income Tax Expense | -1.8 | 0.6 | 0.3 | 9.2 | 0.1 | -0.2 | 20.5 | 3.7 | 4.5 | -2.4 | 1.7 |
| Net Income | -32.4 | 33.2 | -49.1 | -186.2 | 2.0 | -61.4 | -82.8 | 10.0 | 12.3 | -7.6 | -6.1 |
| Total Comprehensive Income | -11.4 | 33.3 | -49.9 | -99.4 | 1.8 | -60.7 | -83.2 | 8.1 | 11.7 | -8.3 | -21.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 241.7 | 239.2 | 216.8 | 302.2 | 395.3 | 312.1 | 364.4 | 433.1 | 462.2 | 473.9 | 437.4 |
| Current Assets | 14.9 | 54.1 | 31.6 | 94.4 | 216.8 | 134.1 | 193.7 | 223.4 | 227.9 | 215.6 | 144.2 |
| Cash & Cash Equivalents | 5.6 | 25.7 | 19.6 | 10.3 | 44.6 | 36.7 | 78.1 | 37.7 | 33.9 | 7.9 | 27.3 |
| Inventories | 4.9 | 5.3 | 5.1 | 28.4 | 58.7 | 33.5 | 44.0 | 69.2 | 64.8 | 68.9 | 50.6 |
| Trade Receivables | 2.3 | 1.5 | 1.7 | 50.8 | 111.9 | 60.3 | 67.3 | 115.7 | 124.4 | 112.1 | 42.5 |
| Non-current Assets | 226.8 | 185.0 | 185.2 | 207.8 | 178.5 | 178.0 | 170.7 | 209.7 | 234.3 | 258.2 | 293.2 |
| Property, Plant & Equipment | 224.4 | 184.7 | 184.8 | 206.8 | 173.0 | 164.3 | 164.9 | 184.5 | 206.7 | 229.5 | 266.3 |
| Intangible Assets | 0.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.2 | 1.3 | 1.5 |
| Total Liabilities | 164.9 | 151.0 | 240.1 | 275.6 | 269.3 | 188.3 | 179.9 | 163.4 | 198.6 | 221.9 | 177.1 |
| Current Liabilities | 18.1 | 7.7 | 197.3 | 167.0 | 208.0 | 152.7 | 144.9 | 139.1 | 178.7 | 203.0 | 160.7 |
| Non-current Liabilities | 146.8 | 143.3 | 42.8 | 108.6 | 61.3 | 35.6 | 34.9 | 24.3 | 19.8 | 18.9 | 16.4 |
| Total Equity | 76.8 | 88.2 | -23.3 | 26.6 | 126.0 | 123.8 | 184.5 | 269.7 | 263.6 | 251.9 | 260.2 |
| Share Capital | 84.5 | 84.5 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 |
| Retained Earnings | -184.9 | -153.3 | -202.6 | -152.7 | 32.8 | 30.9 | 91.6 | 176.8 | 170.7 | 159.1 | 167.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -28.0 | -40.8 | 0.9 | — | — | — | — | — | — | — | — |
| Cash from Investing Activities | 2.9 | -12.7 | 16.8 | — | — | — | — | — | — | — | — |
| Purchase of Property, Plant & Equipment | 24.5 | 1.1 | 0.4 | 5.2 | 8.8 | 18.3 | -25.8 | -2.8 | -7.7 | -1.2 | -0.8 |
| Cash from Financing Activities | 5.1 | 59.6 | -8.3 | — | — | — | — | — | — | — | — |
| Dividends Paid | — | — | — | -15.0 | 0.0 | 0.0 | -2.0 | -2.0 | 0.0 | -0.0 | 0.0 |
| Net Change in Cash | -20.0 | 6.0 | 9.4 | -34.3 | 7.9 | -41.4 | 40.4 | 3.9 | 26.0 | -19.4 | -21.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 12.4 | 7.4 | 4.6 | 5.7 | 12.3 | 2.3 | 1.4 | 1.5 | 1.6 | 2.5 |
| Cost of Revenue | 12.3 | 10.3 | 78.1 | -10.0 | -21.3 | 7.8 | 12.8 | 7.3 | 7.9 | 8.1 |
| Gross Profit | 0.0 | -2.9 | -33.4 | 4.4 | 8.9 | -5.5 | -11.4 | -5.8 | -6.3 | -5.5 |
| Selling, General & Administrative | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.9 | 0.6 | 0.9 | 0.9 |
| Operating Income | -0.3 | -3.4 | -37.1 | 4.8 | 9.4 | -6.1 | -12.3 | -6.4 | -7.2 | -6.4 |
| Finance Income | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.3 | 0.5 | 0.5 | 0.4 | 0.2 |
| Finance Costs | 3.3 | 3.1 | 4.9 | 3.2 | 3.1 | 2.9 | 2.9 | 2.9 | 2.2 | 2.5 |
| Pretax Income | -3.5 | -6.5 | -5.7 | -8.2 | -12.8 | -8.6 | -14.3 | -8.3 | 64.6 | -8.2 |
| Income Tax Expense | 0.0 | 0.0 | — | — | — | — | 0.7 | -0.1 | -0.1 | — |
| Net Income | -3.5 | -6.5 | -3.8 | -8.2 | -11.7 | -8.6 | -15.0 | -8.3 | 64.7 | -8.2 |
| Total Comprehensive Income | -3.5 | -6.5 | 17.2 | -8.2 | -11.7 | -8.6 | -15.3 | -8.3 | 65.1 | -8.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 245.2 | 242.0 | 241.7 | 222.7 | 223.9 | 228.1 | 239.2 | 246.8 | 257.7 | 210.7 |
| Current Assets | 19.2 | 15.6 | 14.9 | 13.5 | 17.2 | 36.7 | 54.1 | 62.6 | 73.5 | 26.0 |
| Cash & Cash Equivalents | 5.0 | 5.2 | 5.6 | 5.0 | 1.7 | 6.8 | 25.7 | 8.0 | 18.6 | 19.4 |
| Inventories | 6.2 | 5.1 | 4.9 | 4.9 | 5.4 | 5.7 | 5.3 | 6.2 | 6.0 | 4.0 |
| Trade Receivables | 5.8 | 3.9 | 2.3 | 2.1 | 8.3 | 2.8 | 1.5 | 1.9 | 2.5 | 1.3 |
| Non-current Assets | 225.9 | 226.4 | 226.8 | 209.2 | 206.7 | 191.4 | 185.0 | 184.2 | 184.2 | 184.7 |
| Property, Plant & Equipment | — | 224.0 | 224.4 | 206.9 | 204.5 | 191.0 | 184.7 | 183.8 | 183.8 | 184.3 |
| Intangible Assets | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Total Liabilities | 178.4 | 171.6 | 164.9 | 163.1 | 156.1 | 148.5 | 151.0 | 143.3 | 146.0 | 242.3 |
| Current Liabilities | 16.9 | 22.6 | 18.1 | 15.4 | 10.8 | 5.7 | 7.7 | 3.1 | 7.9 | 199.4 |
| Non-current Liabilities | 161.5 | 149.0 | 146.8 | 147.7 | 145.3 | 142.9 | 143.3 | 140.3 | 138.1 | 42.8 |
| Total Equity | 66.8 | 70.3 | 76.8 | 59.6 | 67.8 | 79.6 | 88.2 | 103.5 | 111.8 | -31.5 |
| Share Capital | 84.5 | 84.5 | 84.5 | 84.5 | 84.5 | 84.5 | 84.5 | 84.5 | 84.5 | 20.0 |
| Retained Earnings | -194.9 | -191.4 | -184.9 | -181.8 | -173.7 | -161.9 | -153.3 | -138.0 | -129.7 | -210.8 |
| 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 | -4.2 | -5.4 | — | — | — | — | — | — | — | — |
| Cash from Investing Activities | -0.0 | 0.0 | — | — | — | — | — | — | — | — |
| Purchase of Property, Plant & Equipment | 0.0 | -0.0 | 0.3 | 3.0 | 15.1 | 6.2 | 0.9 | 0.0 | 0.0 | 0.1 |
| Cash from Financing Activities | 4.0 | 5.0 | — | — | — | — | — | — | — | — |
| Net Change in Cash | -0.2 | -0.4 | 0.6 | 3.3 | -5.0 | -18.9 | 17.6 | -10.5 | -0.8 | -0.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 24.6 | +378.4% | -61.4% | -37.3% | -19.5% |
| Operating income | -21.1 | — | — | — | — |
| Net income | -32.4 | — | — | — | — |
| EPS | ₩-191 | — | — | — | — |
| Operating cash flow | -28.0 | — | — | — | — |
| Shareholders' equity | 76.8 | -12.9% | +42.4% | -9.1% | -11.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | -77.2% | -101.3% | 23.5% | -26.9% | 2.6% | -18.7% |
| Operating margin | -85.7% | -163.4% | -24.5% | -28.6% | 0.6% | -23.3% |
| Net margin | -131.3% | 644.4% | -689.2% | -43.6% | 0.3% | -24.1% |
| Return on equity | -39.2% | 102.4% | -3,003.0% | -244.0% | 1.6% | -39.8% |
| Return on assets | -13.5% | 14.6% | -18.9% | -53.4% | 0.6% | -18.1% |
| Operating cash flow / revenue | -113.8% | -792.3% | 12.4% | — | — | — |
| Capex / revenue | 99.4% | 21.4% | 6.2% | 1.2% | 1.5% | 7.2% |
| Symbol | Last Price |
|---|---|
| 069260TKG Huchems | ₩16,320 -0.1% |
| 268280Miwon Specialty Chemical | ₩130,700 -1.3% |
| 001570Kumyang Co., Ltd. | ₩9,900 +0.0% |
| 014820Dongwon Systems Corporation | ₩21,700 -2.3% |
| 006650Korea Petro Chemical IND | ₩96,700 +0.3% |
| 102710ENF Technology Co., Ltd. | ₩41,950 +2.2% |
| 048410Hyundai Bioscience Co., Ltd. | ₩6,210 +2.6% |
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |
| 002840Miwon Commercial Co., Ltd. | ₩130,000 -1.1% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |