222080 - SFA Nexel Co., Ltd.

222080 Summary

Machinery

Stock Price & Overview

₩7,550 +10 (+0.13%) Close · Sep 4, 2026 KST

KOSDAQ | ₩KRW | Close: ₩7,550 ≈ US$5 · Market cap ₩0.6tn (≈ $419m)

222080 Financial Statements

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2017	FY2016	FY2015
Total Revenue	407.2	508.5	310.2	159.4	132.7	118.1	100.6	26.1	76.1	14.4
Cost of Revenue	347.4	398.0	251.5	123.9	102.3	97.3	79.5	22.2	58.4	9.6
Gross Profit	59.8	110.6	58.6	35.5	30.4	20.8	21.0	3.9	17.7	4.8
Selling, General & Administrative	26.3	51.2	19.7	27.7	14.1	6.9	5.7	8.7	7.5	3.4
Operating Income	33.5	59.3	38.9	7.8	16.4	13.9	15.4	-4.8	10.3	1.3
Finance Income	7.0	7.9	7.3	23.8	1.4	1.8	0.3	0.4	0.1	0.3
Finance Costs	4.5	7.2	12.5	10.0	43.8	18.7	1.5	0.1	0.7	0.1
Pretax Income	36.3	69.9	36.0	15.7	-23.6	-4.1	13.7	-8.8	10.4	1.8
Income Tax Expense	7.6	13.7	7.4	4.1	1.0	0.3	2.5	-1.3	1.8	0.2
Net Income	28.7	56.2	28.6	11.5	-24.6	-4.4	11.2	-7.5	8.6	1.6
Total Comprehensive Income	28.9	55.2	28.7	11.9	-25.0	-4.3	11.0	-7.6	8.3	1.7

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2017	FY2016	FY2015
Total Assets	660.2	733.8	597.0	444.0	319.2	233.9	169.7	110.6	87.0	66.9
Current Assets	459.9	525.1	481.3	346.2	236.1	189.7	140.0	96.5	72.9	53.4
Cash & Cash Equivalents	209.2	131.2	80.0	103.7	62.8	74.4	19.5	19.1	14.6	15.5
Inventories	109.5	261.9	297.4	144.5	110.6	85.7	97.2	24.9	16.3	8.0
Trade Receivables	45.6	54.1	37.2	14.5	12.8	3.0	9.2	28.3	21.0	3.0
Non-current Assets	189.8	198.6	115.7	97.8	83.1	44.1	29.8	14.1	14.1	13.4
Property, Plant & Equipment	146.0	151.7	100.0	87.4	71.8	37.4	24.2	10.8	9.9	11.9
Intangible Assets	4.3	2.5	0.8	0.8	0.8	0.7	1.0	0.8	0.6	0.8
Total Liabilities	152.5	255.1	331.4	304.0	203.0	169.4	120.1	63.4	52.8	41.1
Current Liabilities	116.0	211.9	327.2	278.4	121.5	129.7	118.1	62.2	50.3	39.2
Non-current Liabilities	36.2	43.1	4.2	25.5	81.4	39.7	2.0	1.2	2.5	1.9
Total Equity	507.7	478.7	265.6	140.0	116.3	64.5	49.7	47.2	34.2	25.8
Share Capital	7.7	7.7	7.0	6.2	6.1	5.7	5.4	5.4	4.2	4.2
Retained Earnings	120.7	91.8	36.6	7.7	-4.4	20.6	25.0	22.4	29.8	21.7

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2017	FY2016	FY2015
Cash from Operating Activities	101.4	29.4	-71.6	55.2	-30.8	40.7	23.5	-10.1	-1.3	2.3
Cash from Investing Activities	-21.5	41.0	-6.5	-11.2	-51.6	-13.9	-5.5	-1.0	0.3	7.3
Purchase of Property, Plant & Equipment	3.1	35.4	12.4	16.1	35.2	13.7	2.9	1.1	0.8	0.1
Cash from Financing Activities	-1.7	-20.8	54.4	0.9	71.0	30.0	-3.2	16.2	—	0.9
Net Change in Cash	78.2	49.7	-23.7	45.0	-11.5	56.8	14.8	4.4	-0.9	10.6

Breakdown ₩ bn	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Revenue	53.4	82.1	87.7	129.6	107.8	130.5	149.1	134.3	94.6
Cost of Revenue	44.6	68.9	72.5	121.5	84.5	100.4	119.2	105.2	73.2
Gross Profit	8.8	13.2	15.2	8.1	23.4	30.2	29.9	29.1	21.4
Selling, General & Administrative	6.6	5.6	7.6	6.7	6.3	6.1	37.9	4.1	3.1
Operating Income	2.2	7.6	7.5	1.4	17.0	24.1	-8.0	25.0	18.4
Finance Income	3.2	2.1	2.0	0.8	2.1	3.7	0.7	1.2	2.3
Finance Costs	2.5	0.1	-2.8	6.9	0.3	0.3	0.8	1.0	5.1
Pretax Income	8.1	12.5	16.1	-11.6	19.3	34.7	-10.2	27.1	18.2
Income Tax Expense	2.2	1.6	4.2	-2.9	4.6	6.0	-2.4	5.1	4.9
Net Income	5.9	10.9	11.9	-8.7	14.7	28.7	-7.8	22.0	13.2
Total Comprehensive Income	7.1	11.1	11.7	-8.5	14.6	28.7	-8.0	21.3	13.3

Breakdown ₩ bn	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Assets	680.8	660.2	694.4	669.8	743.2	733.8	567.3	627.5	619.5
Current Assets	481.1	459.9	494.2	465.1	534.4	525.1	409.7	512.0	506.7
Cash & Cash Equivalents	242.2	209.2	175.3	131.0	154.9	131.2	19.3	73.3	51.3
Inventories	93.6	109.5	142.3	176.4	240.5	261.9	226.1	270.5	292.3
Trade Receivables	63.5	45.6	0.9	2.4	2.0	54.1	46.4	58.5	19.7
Non-current Assets	189.2	189.8	190.1	194.6	198.7	198.6	147.2	105.4	112.7
Property, Plant & Equipment	147.6	146.0	147.2	148.6	150.3	151.7	120.5	89.7	99.9
Intangible Assets	4.5	4.3	4.0	3.8	2.8	2.5	1.7	1.4	0.9
Total Liabilities	160.6	152.5	197.8	185.0	249.8	255.1	262.8	314.9	331.7
Current Liabilities	124.1	116.0	159.2	147.3	212.2	211.9	213.7	309.8	327.9
Non-current Liabilities	36.3	36.2	38.7	37.7	37.7	43.1	49.1	5.1	3.9
Total Equity	520.2	507.7	496.5	484.8	493.3	478.7	304.6	312.6	287.8
Share Capital	7.8	7.7	7.7	7.7	7.7	7.7	7.2	7.2	7.1
Retained Earnings	127.9	120.7	109.6	97.9	106.4	91.8	63.2	71.2	49.9

Breakdown ₩ bn	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Cash from Operating Activities	34.0	34.5	38.4	-1.7	30.1	27.9	7.9	-12.3	6.0
Cash from Investing Activities	0.2	-0.8	0.7	-14.7	-6.7	88.3	-47.6	34.9	-34.5
Purchase of Property, Plant & Equipment	0.0	0.0	0.2	1.6	1.3	2.2	31.9	0.6	0.6
Cash from Financing Activities	-1.4	-0.1	-0.4	-0.6	-0.6	-5.9	-13.7	-0.5	-0.7
Net Change in Cash	32.7	33.6	38.7	-16.9	22.8	110.3	-53.5	22.1	-29.2

Consolidated (CFS), from DART. 10 fiscal years and 9 quarters. Accounts matched on IFRS account_id, not Korean labels, so the same line holds across years where the Korean wording changed. Quarterly figures are three-month values: income quarters from DART's three-month column, cash-flow quarters differenced from DART's cumulative figures, and Q4 as annual minus nine-month cumulative.

222080 Growth

FY2025 ₩bn	Latest	1-yr	3-yr CAGR	5-yr CAGR	10-yr CAGR
Revenue	407.2	-19.9%	+36.7%	+28.1%	—
Operating income	33.5	-43.5%	+62.5%	+19.2%	—
Net income	28.7	-48.9%	+35.5%	—	—
EPS	₩369	-48.9%	+35.5%	—	—
Operating cash flow	101.4	+244.5%	+22.5%	+20.0%	—
Shareholders' equity	507.7	+6.0%	+53.6%	+51.1%	—

Compound annual growth from the DART annual statements on this page. n/m where either end of the period is a loss or missing. EPS uses today's share count for every year.

222080 Profitability

Ratio	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Gross margin	14.7%	21.7%	18.9%	22.3%	22.9%	17.6%
Operating margin	8.2%	11.7%	12.6%	4.9%	12.3%	11.8%
Net margin	7.1%	11.0%	9.2%	7.2%	-18.5%	-3.7%
Return on equity	5.8%	15.1%	14.1%	9.0%	-27.2%	-7.7%
Return on assets	4.1%	8.4%	5.5%	3.0%	-8.9%	-2.2%
Operating cash flow / revenue	24.9%	5.8%	-23.1%	34.6%	-23.2%	34.5%
Capex / revenue	0.8%	7.0%	4.0%	10.1%	26.6%	11.6%

Margins divide by revenue for the same year. Return on equity and assets divide net income by the average of that year's and the prior year's balance, as DART reports them (consolidated, including minority interests).

Similar to 222080

Symbol	Last Price
090360Robostar Co., Ltd.	₩76,400 +9.0%
137400People & Technology, Inc.	₩29,450 +0.9%
171090Sunic System Co., Ltd.	₩67,200 +3.9%
100840SNTEnergy Co., Ltd.	₩32,700 -2.4%
044490Taewoong Co., Ltd.	₩32,400 -6.1%
079900JUNJIN C & R	₩41,500 -0.6%
161580Philoptics Co., Ltd.	₩25,800 +2.8%
019210YG-1 Co., Ltd.	₩14,260 +5.7%
064290Intekplus Co., Ltd.	₩40,150 +16.7%
253590Neosem, Inc.	₩11,290 +1.3%

Compare all 31 in Machinery

What a US investor should know

Trading hours09:00–15:30 KST — 20:00–02:30 US Eastern the night before.
Daily limitKorean stocks can move at most ±30% in a session before trading halts.
Getting exposureKRX shares are not directly tradable in most US brokerage accounts. The usual routes are Korea ETFs or an international account.
ReportingKorean issuers file to DART, not the SEC. Half-year and quarterly reports land about 45 days after period end.