| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 133.8 | 144.9 | 182.7 | 328.9 | 271.6 | — | 135.3 | 120.1 | 87.5 | 72.0 |
| Cost of Revenue | 120.4 | 159.0 | 183.1 | 263.9 | 217.2 | — | 106.2 | 90.9 | 67.4 | 55.6 |
| Gross Profit | 13.4 | -14.1 | -0.4 | 64.9 | 54.4 | — | 29.1 | 29.2 | 20.1 | 16.3 |
| Selling, General & Administrative | 9.7 | 8.6 | 7.7 | 8.5 | 3.8 | — | 1.9 | 2.1 | 2.0 | 1.4 |
| Operating Income | 3.7 | -22.8 | -8.0 | 56.5 | 50.6 | — | 27.2 | 27.0 | 18.0 | 14.9 |
| Finance Income | 15.7 | 3.8 | 7.6 | 7.3 | 3.8 | — | 1.6 | 0.1 | 0.0 | 0.0 |
| Finance Costs | 81.4 | 24.3 | 32.6 | -24.1 | -1.0 | — | -0.4 | -0.6 | -0.7 | -0.5 |
| Pretax Income | -62.8 | -27.7 | -42.4 | 36.1 | 54.9 | — | 28.0 | 26.7 | 16.7 | 14.7 |
| Income Tax Expense | -2.8 | 4.6 | -3.1 | -6.8 | 6.9 | — | 5.0 | 4.1 | 1.9 | 2.2 |
| Net Income | -60.0 | -32.3 | -45.5 | 42.8 | 48.0 | — | 23.1 | 22.6 | 14.8 | 12.6 |
| Total Comprehensive Income | -60.5 | -32.3 | -45.4 | 43.5 | 48.0 | — | 23.4 | 23.2 | 15.0 | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 0.85 | 1.01 | 0.93 | 0.82 | 0.40 | 0.26 | 0.24 | 0.13 | 0.10 | 0.08 |
| Current Assets | 0.13 | 0.25 | 0.28 | 0.44 | 0.23 | 0.14 | 0.15 | 0.07 | 0.04 | 0.03 |
| Cash & Cash Equivalents | 0.02 | 0.02 | 0.06 | 0.06 | 0.04 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Inventories | 0.03 | 0.03 | 0.07 | 0.09 | 0.06 | 0.04 | 0.03 | 0.03 | 0.02 | 0.01 |
| Trade Receivables | — | — | — | 0.06 | 0.06 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 |
| Non-current Assets | 0.72 | 0.76 | 0.65 | 0.38 | 0.18 | 0.12 | 0.08 | 0.06 | 0.06 | 0.05 |
| Property, Plant & Equipment | 0.65 | 0.71 | 0.61 | 0.34 | 0.15 | 0.12 | 0.08 | 0.06 | 0.06 | 0.05 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.38 | 0.59 | 0.58 | 0.42 | 0.10 | 0.04 | 0.02 | 0.03 | 0.02 | 0.02 |
| Current Liabilities | 0.32 | 0.49 | 0.23 | 0.15 | 0.07 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 |
| Non-current Liabilities | 0.06 | 0.10 | 0.35 | 0.28 | 0.03 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 |
| Total Equity | 0.47 | 0.41 | 0.35 | 0.39 | 0.31 | 0.22 | 0.21 | 0.11 | 0.08 | 0.06 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Retained Earnings | 0.09 | 0.14 | 0.17 | 0.22 | 0.18 | 0.14 | 0.12 | 0.09 | 0.07 | 0.06 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 8.0 | 22.5 | 57.2 | 65.6 | -14.3 | — | 22.7 | 22.2 | 14.3 | 7.7 |
| Cash from Investing Activities | 151.0 | -176.1 | -219.7 | -374.2 | -48.5 | — | -101.6 | -22.1 | -13.9 | -18.8 |
| Purchase of Property, Plant & Equipment | 21.5 | 129.4 | 306.6 | 198.0 | 52.8 | — | 25.1 | 12.4 | 14.3 | 18.9 |
| Cash from Financing Activities | -159.4 | 106.2 | 158.9 | 341.6 | 84.1 | — | 77.8 | 6.7 | -1.1 | 10.2 |
| Dividends Paid | — | — | 5.0 | 3.0 | 3.0 | — | — | — | — | — |
| Net Change in Cash | -0.4 | -47.4 | -3.6 | 33.0 | 21.4 | — | -1.1 | 6.8 | -0.6 | -0.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 51.0 | 40.8 | 34.6 | 30.6 | 33.1 | 35.6 | 31.7 | 37.5 | 35.9 | 39.7 |
| Cost of Revenue | 53.0 | 41.9 | 34.4 | 27.7 | 28.1 | 30.2 | 27.2 | 34.4 | 32.2 | 65.2 |
| Gross Profit | -1.9 | -1.1 | 0.2 | 2.9 | 5.0 | 5.3 | 4.5 | 3.2 | 3.7 | -25.5 |
| Selling, General & Administrative | 1.9 | 2.3 | 2.7 | 2.3 | 2.1 | 2.5 | 1.9 | 2.2 | 2.3 | 2.2 |
| Operating Income | -3.8 | -3.4 | -2.5 | 0.6 | 2.9 | 2.8 | 2.6 | 0.9 | 1.4 | -27.6 |
| Finance Income | 17.4 | 3.6 | 10.4 | -0.3 | 4.4 | 14.4 | -2.9 | 4.4 | 0.9 | 1.5 |
| Finance Costs | 14.0 | 12.3 | 58.7 | 2.3 | 10.2 | 23.3 | 62.7 | -6.6 | -26.3 | -5.6 |
| Pretax Income | 0.0 | -4.2 | -54.3 | -3.2 | -7.0 | 1.8 | 32.5 | -3.7 | -24.9 | -31.6 |
| Income Tax Expense | -2.8 | 5.3 | -3.2 | 0.2 | -1.2 | 1.3 | -10.6 | -1.6 | -2.6 | -5.0 |
| Net Income | -2.8 | -9.5 | -51.2 | -3.5 | -5.8 | 0.5 | 21.9 | -5.3 | -22.3 | -26.6 |
| Total Comprehensive Income | -2.7 | -9.3 | -51.7 | -3.3 | -6.0 | 0.5 | 21.8 | -5.2 | -22.4 | -26.5 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 0.91 | 0.84 | 0.85 | 0.83 | 0.84 | 0.88 | 1.01 | 0.94 | 0.94 | 0.91 |
| Current Assets | 0.17 | 0.12 | 0.13 | 0.11 | 0.12 | 0.17 | 0.25 | 0.19 | 0.21 | 0.22 |
| Cash & Cash Equivalents | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.03 | 0.02 | 0.03 | 0.04 | 0.06 |
| Inventories | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 |
| Trade Receivables | — | — | — | — | — | — | — | 0.03 | 0.03 | 0.03 |
| Non-current Assets | 0.74 | 0.72 | 0.72 | 0.72 | 0.73 | 0.72 | 0.76 | 0.75 | 0.73 | 0.69 |
| Property, Plant & Equipment | 0.65 | 0.65 | 0.65 | 0.66 | 0.67 | 0.67 | 0.71 | 0.71 | 0.69 | 0.65 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.43 | 0.36 | 0.38 | 0.43 | 0.43 | 0.47 | 0.59 | 0.65 | 0.64 | 0.59 |
| Current Liabilities | 0.38 | 0.31 | 0.32 | 0.36 | 0.35 | 0.38 | 0.49 | 0.53 | 0.52 | 0.49 |
| Non-current Liabilities | 0.05 | 0.05 | 0.06 | 0.07 | 0.08 | 0.09 | 0.10 | 0.12 | 0.12 | 0.10 |
| Total Equity | 0.48 | 0.48 | 0.47 | 0.41 | 0.41 | 0.42 | 0.41 | 0.30 | 0.30 | 0.32 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.08 | 0.08 | 0.09 | 0.14 | 0.14 | 0.14 | 0.14 | 0.12 | 0.13 | 0.15 |
| 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 | -13.6 | 0.6 | -7.8 | 6.1 | 7.6 | 2.2 | 5.8 | 12.0 | 1.2 | 3.4 |
| Cash from Investing Activities | -59.7 | 12.8 | -0.1 | -2.6 | 22.8 | 130.9 | -85.2 | -38.0 | -52.1 | -0.7 |
| Purchase of Property, Plant & Equipment | 9.9 | 9.4 | 7.1 | 3.2 | 5.7 | 5.4 | 18.0 | 29.5 | 44.8 | 37.1 |
| Cash from Financing Activities | 70.7 | -11.3 | 8.5 | -7.1 | -41.5 | -119.3 | 68.4 | 8.6 | 33.6 | -4.4 |
| Net Change in Cash | -2.5 | 2.0 | 0.6 | -3.6 | -11.2 | 13.8 | -11.1 | -17.3 | -17.3 | -1.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 133.8 | -7.6% | -25.9% | — | — |
| Operating income | 3.7 | — | -59.6% | — | — |
| Net income | -60.0 | — | — | — | — |
| EPS | ₩-4,898 | — | — | — | — |
| Operating cash flow | 8.0 | -64.3% | -50.3% | — | — |
| Shareholders' equity | 467.4 | +12.6% | +5.8% | +15.8% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.0% | -9.7% | -0.2% | 19.7% | 20.0% | — |
| Operating margin | 2.8% | -15.7% | -4.4% | 17.2% | 18.6% | — |
| Net margin | -44.8% | -22.3% | -24.9% | 13.0% | 17.7% | — |
| Return on equity | -13.6% | -8.4% | -12.2% | 12.2% | 18.1% | — |
| Return on assets | -6.5% | -3.3% | -5.2% | 7.0% | 14.5% | — |
| Operating cash flow / revenue | 6.0% | 15.5% | 31.3% | 19.9% | -5.3% | — |
| Capex / revenue | 16.1% | 89.3% | 167.8% | 60.2% | 19.4% | — |
| Symbol | Last Price |
|---|---|
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |
| 002840Miwon Commercial Co., Ltd. | ₩130,000 -1.1% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |
| 178920PI Advanced Materials Co., Ltd. | ₩19,030 +0.8% |
| 033500Dongsung Finetec Co., Ltd. | ₩17,160 +0.8% |
| 161000Aekyung Chemical | ₩10,540 +1.2% |
| 383310Ecopro HN Co., Ltd. | ₩22,950 +2.9% |
| 365340Sung Eel Hi Tech Co., Ltd. | ₩37,200 +0.8% |
| 014830Unid Co., Ltd. | ₩64,800 +0.2% |
| 018290VT Co., Ltd. | ₩12,410 +0.9% |