| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Revenue | 194.6 | 136.2 | 247.4 | 269.9 | 147.3 | 65.9 |
| Cost of Revenue | 225.7 | 173.3 | 225.0 | 201.3 | 120.0 | 65.0 |
| Gross Profit | -31.1 | -37.1 | 22.4 | 68.6 | 27.3 | 1.0 |
| Selling, General & Administrative | 23.4 | 34.3 | 30.7 | 20.3 | 10.4 | 7.2 |
| Operating Income | -54.5 | -71.4 | -8.3 | 48.3 | 16.9 | -6.3 |
| Finance Income | 16.1 | 15.8 | 9.8 | 10.4 | 1.8 | 0.6 |
| Finance Costs | 30.3 | 23.5 | 10.0 | 10.3 | 29.4 | 6.1 |
| Pretax Income | -74.6 | -88.4 | -11.7 | 49.6 | -9.7 | -10.8 |
| Income Tax Expense | 5.9 | 24.1 | -36.9 | 10.4 | -0.9 | -7.8 |
| Net Income | -80.5 | -112.5 | 25.2 | 39.1 | -8.8 | -3.0 |
| Total Comprehensive Income | -81.1 | -108.2 | 24.4 | 37.9 | -8.8 | -3.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Assets | 720.7 | 679.5 | 575.1 | 420.5 | 199.6 | 145.0 |
| Current Assets | 134.5 | 126.9 | 146.0 | 215.3 | 75.7 | 37.9 |
| Cash & Cash Equivalents | 24.7 | 23.0 | 30.5 | 104.6 | 21.6 | 10.7 |
| Inventories | 51.9 | 67.6 | 60.0 | 56.2 | 39.8 | 21.0 |
| Trade Receivables | 31.8 | 14.9 | 28.8 | 14.6 | 9.2 | 3.7 |
| Non-current Assets | 586.2 | 552.6 | 429.1 | 205.2 | 123.9 | 107.0 |
| Property, Plant & Equipment | 543.1 | 491.4 | 346.1 | 153.9 | 106.6 | 94.8 |
| Intangible Assets | 1.8 | 0.4 | 3.3 | 0.2 | 0.2 | 0.2 |
| Total Liabilities | 566.6 | 454.7 | 250.9 | 129.3 | 90.3 | 127.6 |
| Current Liabilities | 331.2 | 253.2 | 120.4 | 88.7 | 56.6 | 61.4 |
| Non-current Liabilities | 235.3 | 201.5 | 130.5 | 40.6 | 33.8 | 66.2 |
| Total Equity | 154.1 | 224.8 | 324.1 | 291.2 | 109.2 | 17.4 |
| Share Capital | 6.1 | 6.1 | 6.0 | 6.0 | 4.5 | 2.9 |
| Retained Earnings | -132.1 | -54.6 | 55.6 | 30.8 | -8.5 | 0.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | -22.8 | -55.3 | -3.6 | 42.8 | 12.3 | -0.3 |
| Cash from Investing Activities | -32.9 | -163.5 | -185.1 | -110.6 | -21.2 | -28.9 |
| Purchase of Property, Plant & Equipment | 36.2 | 173.4 | 189.7 | 21.2 | 1.7 | 15.9 |
| Cash from Financing Activities | 57.8 | 211.3 | 117.3 | 151.3 | 19.4 | 37.6 |
| Net Change in Cash | 2.1 | -7.5 | -71.3 | 83.0 | 10.9 | 8.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 76.8 | 60.9 | 53.4 | 43.8 | 64.0 | 33.4 | 34.2 | 31.9 | 36.5 | 33.7 |
| Cost of Revenue | 63.2 | 53.4 | 57.1 | 50.2 | 75.8 | 42.6 | 51.1 | 36.3 | 46.8 | 39.2 |
| Gross Profit | 13.6 | 7.5 | -3.7 | -6.4 | -11.8 | -9.3 | -16.9 | -4.4 | -10.3 | -5.5 |
| Selling, General & Administrative | 7.3 | 7.5 | 5.7 | 5.9 | 5.6 | 6.2 | 8.7 | 8.9 | 8.7 | 7.9 |
| Operating Income | 6.3 | -0.0 | -9.3 | -12.3 | -17.4 | -15.5 | -25.6 | -13.3 | -19.0 | -13.5 |
| Finance Income | 1.5 | 13.0 | 9.3 | 3.0 | -0.2 | 4.1 | 6.0 | 4.0 | 3.3 | 2.6 |
| Finance Costs | -3.5 | 37.9 | 8.0 | 5.7 | 11.0 | 5.6 | 12.0 | 6.0 | 2.7 | 2.7 |
| Pretax Income | 10.9 | -24.6 | -9.1 | -15.4 | -32.4 | -17.7 | -37.9 | -17.5 | -19.5 | -13.5 |
| Income Tax Expense | -1.6 | 1.8 | 4.9 | -0.3 | 1.9 | 0.5 | 25.1 | 0.2 | 1.5 | -2.7 |
| Net Income | 9.3 | -22.8 | -14.0 | -15.1 | -34.3 | -17.2 | -63.0 | -17.7 | -21.0 | -10.8 |
| Total Comprehensive Income | 8.8 | -22.1 | -12.7 | -15.1 | -35.4 | -17.8 | -59.7 | -17.6 | -20.4 | -10.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 758.9 | 735.6 | 720.7 | 709.0 | 668.8 | 704.9 | 679.5 | 708.8 | 705.1 | 634.0 |
| Current Assets | 179.9 | 149.8 | 134.5 | 113.3 | 121.2 | 149.2 | 126.9 | 140.0 | 155.6 | 165.9 |
| Cash & Cash Equivalents | 30.2 | 26.9 | 24.7 | 26.2 | 14.1 | 25.5 | 23.0 | 22.8 | 43.6 | 61.0 |
| Inventories | 64.3 | 59.1 | 51.9 | 51.5 | 55.2 | 79.3 | 67.6 | 67.5 | 58.8 | 63.2 |
| Trade Receivables | 33.5 | 31.7 | 31.8 | 15.3 | 32.4 | 19.2 | 14.9 | 28.0 | 27.2 | 23.8 |
| Non-current Assets | 579.0 | 585.7 | 586.2 | 595.7 | 547.7 | 555.7 | 552.6 | 568.8 | 549.5 | 468.1 |
| Property, Plant & Equipment | 536.6 | 537.9 | 543.1 | 549.9 | 491.4 | 494.9 | 491.4 | 478.3 | 456.9 | 384.5 |
| Intangible Assets | 1.7 | 1.7 | 1.8 | 1.8 | 0.4 | 0.4 | 0.4 | 3.3 | 3.4 | 3.5 |
| Total Liabilities | 573.0 | 602.9 | 566.6 | 542.4 | 496.3 | 497.3 | 454.7 | 424.4 | 403.2 | 319.9 |
| Current Liabilities | 364.8 | 388.4 | 331.2 | 302.7 | 296.0 | 296.4 | 253.2 | 165.3 | 154.6 | 149.9 |
| Non-current Liabilities | 208.1 | 214.5 | 235.3 | 239.6 | 200.3 | 200.8 | 201.5 | 259.1 | 248.6 | 170.0 |
| Total Equity | 185.9 | 132.7 | 154.1 | 166.6 | 172.5 | 207.6 | 224.8 | 284.4 | 301.9 | 314.1 |
| Share Capital | 6.5 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| Retained Earnings | -146.2 | -154.5 | -132.1 | -119.2 | -104.0 | -71.2 | -54.6 | 6.5 | 24.0 | 44.8 |
| 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 | 1.2 | 4.1 | -6.1 | 15.5 | -4.8 | -27.3 | -16.2 | -16.2 | -15.1 | -7.9 |
| Cash from Investing Activities | -21.6 | 2.4 | -11.8 | 1.0 | -10.2 | -11.9 | -14.1 | -40.6 | -80.1 | -28.8 |
| Purchase of Property, Plant & Equipment | 6.1 | 3.8 | 6.7 | 7.9 | 11.2 | 10.4 | 16.5 | 48.3 | 64.8 | 43.9 |
| Cash from Financing Activities | 23.6 | -4.6 | 16.2 | -4.5 | 4.4 | 41.7 | 30.0 | 36.6 | 77.1 | 67.6 |
| Net Change in Cash | 3.3 | 1.9 | -1.7 | 11.9 | -10.6 | 2.5 | 0.2 | -20.8 | -17.4 | 30.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 194.6 | +42.9% | -10.3% | +24.2% | — |
| Operating income | -54.5 | — | — | — | — |
| Net income | -80.5 | — | — | — | — |
| EPS | ₩-6,234 | — | — | — | — |
| Operating cash flow | -22.8 | — | — | — | — |
| Shareholders' equity | 154.1 | -31.4% | -19.1% | +54.7% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | -16.0% | -27.2% | 9.1% | 25.4% | 18.5% | 1.4% |
| Operating margin | -28.0% | -52.4% | -3.4% | 17.9% | 11.4% | -9.5% |
| Net margin | -41.4% | -82.6% | 10.2% | 14.5% | -6.0% | -4.5% |
| Return on equity | -42.5% | -41.0% | 8.2% | 19.5% | -13.9% | -17.2% |
| Return on assets | -11.5% | -17.9% | 5.1% | 12.6% | -5.1% | -2.1% |
| Operating cash flow / revenue | -11.7% | -40.6% | -1.4% | 15.9% | 8.4% | -0.5% |
| Capex / revenue | 18.6% | 127.3% | 76.7% | 7.8% | 1.1% | 24.2% |
| 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% |
| 278280Chunbo Co., Ltd. | ₩39,700 -0.4% |
| 383310Ecopro HN Co., Ltd. | ₩22,950 +2.9% |
| 014830Unid Co., Ltd. | ₩64,800 +0.2% |
| 018290VT Co., Ltd. | ₩12,410 +0.9% |