| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 13.27 | 16.59 | 21.44 | 20.12 | 13.55 | 11.29 | 10.10 | 9.16 | 6.35 | 5.20 | 4.95 |
| Cost of Revenue | 11.80 | 13.50 | 17.65 | 15.90 | 10.48 | 8.91 | 7.88 | 7.12 | 5.18 | 4.45 | 4.11 |
| Gross Profit | 1.46 | 3.09 | 3.78 | 4.22 | 3.08 | 2.38 | 2.22 | 2.04 | 1.17 | 0.75 | 0.84 |
| Selling, General & Administrative | 3.46 | 2.82 | 2.24 | 2.41 | 2.01 | 1.71 | 1.75 | 1.33 | 1.05 | 1.68 | 1.11 |
| Operating Income | -1.72 | 0.36 | 1.55 | 1.81 | 1.07 | 0.67 | 0.46 | 0.71 | 0.12 | -0.93 | -0.27 |
| Finance Income | 0.76 | 1.13 | 0.96 | 1.39 | 0.55 | 0.53 | 0.31 | 0.38 | 0.25 | 0.29 | 0.17 |
| Finance Costs | 1.05 | 1.60 | 1.16 | 1.44 | 0.44 | 0.59 | 0.38 | 0.34 | 0.25 | 0.30 | 0.19 |
| Pretax Income | -1.36 | 0.53 | 2.38 | 2.65 | 1.66 | 0.80 | 0.56 | 1.04 | 0.82 | -0.82 | -0.17 |
| Income Tax Expense | -0.49 | 0.01 | 0.40 | 0.61 | 0.41 | 0.17 | 0.16 | 0.29 | 0.18 | 0.06 | -0.04 |
| Net Income | -0.58 | 0.58 | 2.07 | 2.04 | 1.25 | 0.63 | 0.40 | 0.75 | 0.64 | 0.21 | 0.03 |
| Total Comprehensive Income | 0.17 | 1.48 | 2.13 | 1.90 | 1.88 | 0.77 | 0.54 | 0.80 | 0.64 | -0.01 | -0.53 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 42.26 | 40.60 | 34.04 | 30.26 | 25.83 | 21.53 | 19.85 | 19.35 | 15.74 | 14.90 | 16.23 |
| Current Assets | 8.74 | 10.33 | 9.19 | 9.65 | 7.44 | 5.66 | 5.18 | 5.52 | 3.58 | 3.96 | 4.77 |
| Cash & Cash Equivalents | 1.80 | 1.89 | 1.52 | 2.61 | 2.33 | 1.55 | 1.16 | 1.52 | 1.21 | 1.01 | 1.29 |
| Inventories | 2.94 | 2.88 | 3.30 | 3.20 | 2.49 | 1.81 | 1.71 | 1.75 | 0.97 | 0.73 | 0.75 |
| Trade Receivables | 3.08 | 4.04 | 3.40 | 2.93 | 2.20 | 1.87 | 2.02 | 1.85 | 1.23 | 1.05 | 1.20 |
| Non-current Assets | 33.52 | 30.26 | 24.85 | 20.61 | 18.39 | 15.88 | 14.67 | 13.83 | 12.16 | 10.94 | 11.45 |
| Property, Plant & Equipment | 19.24 | 17.71 | 11.89 | 8.97 | 7.64 | 6.13 | 5.43 | 4.61 | 2.93 | 2.50 | 3.23 |
| Intangible Assets | 0.58 | 0.67 | 0.86 | 0.81 | 0.80 | 0.79 | 0.83 | 0.87 | 0.90 | 0.94 | 1.28 |
| Total Liabilities | 18.69 | 19.03 | 14.13 | 13.04 | 10.64 | 8.18 | 7.19 | 7.12 | 4.29 | 3.94 | 4.97 |
| Current Liabilities | 9.79 | 10.86 | 8.52 | 8.01 | 6.46 | 4.98 | 3.74 | 4.01 | 2.66 | 2.21 | 3.20 |
| Non-current Liabilities | 8.89 | 8.17 | 5.61 | 5.03 | 4.18 | 3.19 | 3.45 | 3.11 | 1.63 | 1.72 | 1.77 |
| Total Equity | 23.57 | 21.57 | 19.91 | 17.22 | 15.20 | 13.36 | 12.66 | 12.23 | 11.45 | 10.96 | 11.25 |
| Share Capital | 0.42 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
| Retained Earnings | 12.09 | 12.78 | 12.34 | 10.47 | 8.52 | 7.42 | 6.91 | 6.61 | 5.60 | 4.99 | 4.85 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.79 | -0.14 | 2.10 | 2.64 | 2.18 | 1.95 | 0.92 | 0.26 | -0.25 | -1.31 | 0.88 |
| Cash from Investing Activities | -2.00 | -4.92 | -4.10 | -2.95 | -1.95 | -1.78 | -1.54 | -1.70 | 0.09 | 1.85 | 0.12 |
| Purchase of Property, Plant & Equipment | 3.07 | 6.27 | 4.05 | 2.81 | 2.25 | 1.73 | 1.90 | 2.15 | 0.99 | 0.83 | 0.73 |
| Cash from Financing Activities | 0.86 | 5.54 | 0.90 | 0.63 | 0.58 | 0.24 | 0.24 | 1.76 | 0.35 | -0.82 | -0.35 |
| Dividends Paid | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Net Change in Cash | -0.34 | 0.49 | -1.10 | 0.32 | 0.81 | 0.41 | -0.37 | 0.31 | 0.19 | -0.27 | 0.64 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.77 | 3.58 | 3.86 | 3.05 | 3.18 | 3.18 | 3.75 | 3.94 | 4.45 | 5.13 |
| Cost of Revenue | 2.83 | 2.99 | 3.05 | 2.88 | 2.90 | 2.97 | 3.18 | 3.18 | 3.46 | 4.24 |
| Gross Profit | 0.94 | 0.58 | 0.81 | 0.17 | 0.28 | 0.20 | 0.57 | 0.76 | 0.99 | 0.89 |
| Selling, General & Administrative | 0.84 | 0.82 | 1.19 | 0.78 | 0.74 | 0.75 | 0.85 | 0.64 | 0.72 | 0.67 |
| Operating Income | 0.20 | -0.16 | -0.30 | -0.59 | -0.40 | -0.43 | -0.26 | 0.13 | 0.28 | 0.27 |
| Finance Income | 0.19 | 0.37 | 0.18 | 0.03 | 0.38 | 0.17 | 0.48 | 0.22 | 0.22 | 0.25 |
| Finance Costs | 0.32 | 0.40 | 0.25 | 0.10 | 0.45 | 0.25 | 0.60 | 0.36 | 0.33 | 0.35 |
| Pretax Income | 0.48 | -0.04 | -0.24 | -0.43 | -0.34 | -0.36 | -0.35 | 0.27 | 0.38 | 0.29 |
| Income Tax Expense | 0.01 | -0.10 | -0.02 | -0.17 | -0.17 | -0.14 | -0.10 | 0.04 | 0.08 | 0.01 |
| Net Income | 0.47 | 0.06 | -0.21 | 0.01 | -0.17 | -0.22 | -0.24 | 0.23 | 0.30 | 0.29 |
| Total Comprehensive Income | 1.90 | 1.34 | 0.10 | 0.79 | -0.64 | -0.08 | 0.43 | -0.05 | 0.58 | 0.52 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 47.62 | 44.51 | 42.26 | 42.17 | 41.44 | 40.71 | 40.60 | 38.14 | 37.78 | 35.45 |
| Current Assets | 9.70 | 9.00 | 8.74 | 9.89 | 10.50 | 9.73 | 10.33 | 10.13 | 9.97 | 10.04 |
| Cash & Cash Equivalents | 1.51 | 1.74 | 1.80 | 2.15 | 2.15 | 1.35 | 1.89 | 1.62 | 1.71 | 2.35 |
| Inventories | 3.68 | 3.33 | 2.94 | 2.67 | 2.58 | 2.76 | 2.88 | 3.22 | 3.64 | 3.35 |
| Trade Receivables | 3.74 | 3.13 | 3.08 | 3.89 | 3.79 | 4.21 | 4.04 | 3.86 | 4.08 | 3.61 |
| Non-current Assets | 37.92 | 35.51 | 33.52 | 32.28 | 30.94 | 30.98 | 30.26 | 28.01 | 27.81 | 25.41 |
| Property, Plant & Equipment | 20.29 | 20.02 | 19.24 | 18.56 | 18.05 | 18.24 | 17.71 | 15.74 | 15.45 | 13.35 |
| Intangible Assets | 0.56 | 0.57 | 0.58 | 0.68 | 0.68 | 0.69 | 0.67 | 0.62 | 0.86 | 0.85 |
| Total Liabilities | 20.79 | 19.60 | 18.69 | 18.70 | 18.76 | 19.17 | 19.03 | 17.01 | 16.59 | 14.85 |
| Current Liabilities | 12.65 | 10.31 | 9.79 | 9.52 | 9.60 | 10.10 | 10.86 | 10.71 | 10.61 | 9.83 |
| Non-current Liabilities | 8.14 | 9.29 | 8.89 | 9.18 | 9.16 | 9.08 | 8.17 | 6.30 | 5.98 | 5.01 |
| Total Equity | 26.84 | 24.91 | 23.57 | 23.47 | 22.68 | 21.54 | 21.57 | 21.14 | 21.19 | 20.61 |
| Share Capital | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
| Retained Earnings | 12.40 | 12.06 | 12.09 | 12.38 | 12.34 | 12.49 | 12.78 | 13.09 | 12.86 | 12.54 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.02 | 0.09 | 0.33 | -0.24 | 0.53 | 0.17 | 0.38 | 0.11 | -0.27 | -0.36 |
| Cash from Investing Activities | -0.58 | -0.53 | 0.08 | 0.41 | -1.59 | -0.90 | -2.26 | -1.21 | -1.90 | 0.45 |
| Purchase of Property, Plant & Equipment | 0.53 | 0.59 | 0.66 | 0.54 | 1.00 | 0.87 | 2.19 | 1.25 | 2.02 | 0.81 |
| Cash from Financing Activities | 0.31 | 0.33 | -0.80 | -0.35 | 1.98 | 0.04 | 2.11 | 1.24 | 1.49 | 0.70 |
| Dividends Paid | — | — | 0.00 | 0.00 | — | — | 0.00 | 0.00 | — | — |
| Net Change in Cash | -0.25 | -0.12 | -0.39 | -0.18 | 0.91 | -0.69 | 0.22 | 0.15 | -0.67 | 0.79 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 13.27 | -20.0% | -13.0% | +3.3% | +10.4% |
| Operating income | -1.72 | — | — | — | — |
| Net income | -0.58 | — | — | — | — |
| EPS | ₩-7,258 | — | — | — | — |
| Operating cash flow | 0.79 | — | -33.1% | -16.5% | -1.1% |
| Shareholders' equity | 23.57 | +9.3% | +11.0% | +12.0% | +7.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 11.0% | 18.6% | 17.6% | 21.0% | 22.7% | 21.1% |
| Operating margin | -13.0% | 2.2% | 7.2% | 9.0% | 7.9% | 5.9% |
| Net margin | -4.4% | 3.5% | 9.6% | 10.1% | 9.2% | 5.6% |
| Return on equity | -2.6% | 2.8% | 11.1% | 12.6% | 8.8% | 4.8% |
| Return on assets | -1.4% | 1.5% | 6.4% | 7.3% | 5.3% | 3.0% |
| Operating cash flow / revenue | 6.0% | -0.8% | 9.8% | 13.1% | 16.1% | 17.3% |
| Capex / revenue | 23.1% | 37.8% | 18.9% | 14.0% | 16.6% | 15.3% |
| Symbol | Last Price |
|---|---|
| 373220LG ENERGY SOLUTION, LTD. | ₩358,500 -1.9% |
| 003670POSCO Future M Co., Ltd. | ₩183,600 -0.1% |
| 086520Ecopro Co., Ltd. | ₩82,400 +0.9% |
| 247540Ecopro BM Co., Ltd. | ₩106,000 -0.5% |
| 066970L&F Co., Ltd. | ₩121,300 +0.3% |
| 007340DN Automotive Corporation | ₩45,100 -2.0% |
| 450080Ecopro Materials | ₩35,850 +1.8% |
| 004490Sebang Global Battery | ₩64,400 -3.2% |