| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 23.67 | 25.62 | 33.75 | 25.60 | 17.85 | 1.46 | — | — |
| Cost of Revenue | 19.44 | 22.21 | 28.80 | 21.31 | 13.95 | 1.24 | — | — |
| Gross Profit | 4.23 | 3.41 | 4.94 | 4.29 | 3.90 | 0.22 | — | — |
| Operating Income | 1.35 | 0.58 | 2.16 | 1.21 | 0.77 | -0.48 | — | — |
| Finance Income | 1.02 | 1.05 | 0.98 | 0.39 | 0.34 | 0.03 | — | — |
| Finance Costs | 1.10 | 1.26 | 0.86 | 0.52 | 0.30 | 0.14 | — | — |
| Pretax Income | 0.41 | 0.35 | 2.04 | 1.00 | 0.78 | -0.60 | — | — |
| Income Tax Expense | 0.33 | 0.01 | 0.41 | 0.22 | 0.08 | -0.15 | — | — |
| Net Income | 0.08 | 0.34 | 1.64 | 0.78 | 0.93 | -0.45 | — | — |
| Total Comprehensive Income | 0.01 | 3.22 | 1.91 | 0.75 | 1.44 | -0.47 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 67.15 | 60.31 | 45.44 | 38.30 | 23.76 | 19.94 | — | — |
| Current Assets | 18.41 | 15.33 | 17.21 | 18.80 | 9.54 | 9.09 | — | — |
| Cash & Cash Equivalents | 3.78 | 3.90 | 5.07 | 5.94 | 1.28 | 1.49 | — | — |
| Inventories | 4.35 | 4.55 | 5.40 | 7.00 | 3.90 | 3.04 | — | — |
| Trade Receivables | 4.31 | 4.94 | 5.13 | 0.46 | 0.81 | 0.82 | — | — |
| Non-current Assets | 48.74 | 44.98 | 28.23 | 19.50 | 14.23 | 10.86 | — | — |
| Property, Plant & Equipment | 40.79 | 38.35 | 23.65 | 15.33 | 11.05 | 8.68 | — | — |
| Intangible Assets | 1.59 | 1.28 | 0.88 | 0.64 | 0.46 | 0.33 | — | — |
| Total Liabilities | 37.83 | 29.34 | 21.06 | 17.71 | 15.02 | 12.38 | — | — |
| Current Liabilities | 16.79 | 12.05 | 10.94 | 11.44 | 9.47 | 6.89 | — | — |
| Non-current Liabilities | 21.04 | 17.29 | 10.13 | 6.26 | 5.55 | 5.49 | — | — |
| Total Equity | 29.32 | 30.97 | 24.37 | 20.59 | 8.74 | 7.57 | — | — |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | — | — |
| Retained Earnings | 0.33 | 1.40 | 2.36 | 1.15 | 0.34 | -0.45 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 4.43 | 5.11 | 4.44 | -0.58 | 0.98 | 0.40 | — | — |
| Cash from Investing Activities | -10.88 | -12.07 | -9.72 | -6.26 | -2.18 | -0.88 | — | — |
| Purchase of Property, Plant & Equipment | 10.83 | 12.40 | 9.92 | -6.21 | -3.46 | -0.26 | — | — |
| Cash from Financing Activities | 6.29 | 5.38 | 4.35 | 11.41 | 0.88 | -0.20 | — | — |
| Net Change in Cash | -0.16 | -1.57 | -0.92 | 4.58 | -0.32 | -0.69 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 7.56 | 6.55 | 6.14 | 5.70 | 5.57 | 6.26 | 6.45 | 6.88 | 6.16 | 6.13 |
| Cost of Revenue | 6.01 | 5.31 | 5.37 | 4.25 | 4.56 | 5.25 | 5.92 | 5.62 | 5.47 | 5.20 |
| Gross Profit | 1.55 | 1.24 | 0.77 | 1.45 | 1.00 | 1.01 | 0.53 | 1.26 | 0.69 | 0.92 |
| Operating Income | 0.11 | -0.21 | -0.12 | 0.60 | 0.49 | 0.37 | -0.23 | 0.45 | 0.20 | 0.16 |
| Finance Income | 0.47 | 0.69 | 0.27 | -0.15 | 0.63 | 0.27 | 0.41 | 0.15 | 0.21 | 0.28 |
| Finance Costs | 0.68 | 0.89 | -0.05 | -0.09 | 0.98 | 0.27 | 0.51 | 0.21 | 0.28 | 0.26 |
| Pretax Income | -0.13 | -0.86 | -0.48 | 0.55 | -0.03 | 0.36 | -0.30 | 0.34 | 0.09 | 0.22 |
| Income Tax Expense | 0.20 | 0.09 | 0.30 | 0.02 | -0.12 | 0.14 | -0.09 | 0.22 | 0.11 | 0.01 |
| Net Income | -0.33 | -0.94 | -0.77 | 0.54 | 0.09 | 0.23 | -0.41 | 0.56 | -0.02 | 0.21 |
| Total Comprehensive Income | 0.37 | 0.67 | 0.00 | 1.49 | -1.88 | 0.40 | 2.11 | -0.40 | 0.60 | 0.91 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 77.88 | 71.81 | 67.15 | 67.01 | 62.98 | 62.30 | 60.31 | 56.63 | 51.50 | 49.28 |
| Current Assets | 22.93 | 20.53 | 18.41 | 17.15 | 16.34 | 15.13 | 15.33 | 18.14 | 16.51 | 17.83 |
| Cash & Cash Equivalents | 7.17 | 3.74 | 3.78 | 5.32 | 5.44 | 3.57 | 3.90 | 5.39 | 3.87 | 5.29 |
| Inventories | 6.45 | 5.35 | 4.35 | 4.88 | 4.05 | 4.28 | 4.55 | 5.37 | 5.55 | 5.66 |
| Trade Receivables | 5.98 | 5.16 | 4.31 | 4.85 | 4.60 | 5.32 | 4.94 | 5.36 | 5.10 | 4.65 |
| Non-current Assets | 54.95 | 51.27 | 48.74 | 49.86 | 46.64 | 47.17 | 44.98 | 38.49 | 35.00 | 31.45 |
| Property, Plant & Equipment | 45.92 | 42.54 | 40.79 | 42.85 | 40.00 | 40.29 | 38.35 | 32.66 | 29.95 | 26.53 |
| Intangible Assets | 1.74 | 1.66 | 1.59 | 1.43 | 1.41 | 1.45 | 1.28 | 1.13 | 0.96 | 0.93 |
| Total Liabilities | 47.59 | 41.89 | 37.83 | 37.27 | 34.68 | 31.03 | 29.34 | 28.13 | 23.87 | 22.57 |
| Current Liabilities | 18.81 | 19.82 | 16.79 | 16.22 | 13.50 | 11.86 | 12.05 | 12.38 | 11.29 | 10.31 |
| Non-current Liabilities | 28.79 | 22.07 | 21.04 | 21.06 | 21.18 | 19.16 | 17.29 | 15.75 | 12.58 | 12.26 |
| Total Equity | 30.29 | 29.92 | 29.32 | 29.74 | 28.30 | 31.27 | 30.97 | 28.50 | 27.63 | 26.70 |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Retained Earnings | -0.72 | -0.34 | 0.33 | 1.18 | 0.94 | 1.24 | 1.40 | 2.02 | 1.89 | 2.36 |
| 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 | 0.03 | -0.32 | 1.75 | 1.27 | 0.25 | 1.16 | 3.18 | 0.56 | 0.84 | 0.53 |
| Cash from Investing Activities | 1.79 | -1.02 | -2.26 | -2.46 | -2.72 | -3.44 | -2.76 | -3.06 | -2.78 | -3.46 |
| Purchase of Property, Plant & Equipment | 1.60 | 1.68 | 2.32 | 2.38 | 2.87 | 3.26 | 3.38 | 2.75 | 2.83 | 3.44 |
| Cash from Financing Activities | 1.47 | 1.19 | -1.11 | 1.00 | 4.45 | 1.95 | -2.21 | 4.13 | 0.45 | 3.01 |
| Net Change in Cash | 3.28 | -0.15 | -1.62 | -0.20 | 1.98 | -0.33 | -1.79 | 1.63 | -1.49 | 0.07 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 23.67 | -7.6% | -2.6% | +74.5% | — |
| Operating income | 1.35 | +134.0% | +3.5% | — | — |
| Net income | 0.08 | -76.1% | -53.0% | — | — |
| EPS | ₩345 | -76.1% | -53.0% | — | — |
| Operating cash flow | 4.43 | -13.3% | — | +62.2% | — |
| Shareholders' equity | 29.32 | -5.3% | +12.5% | +31.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 17.9% | 13.3% | 14.6% | 16.8% | 21.8% | 15.3% |
| Operating margin | 5.7% | 2.2% | 6.4% | 4.7% | 4.3% | -32.5% |
| Net margin | 0.3% | 1.3% | 4.9% | 3.0% | 5.2% | -30.9% |
| Return on equity | 0.3% | 1.2% | 7.3% | 5.3% | 11.4% | -6.0% |
| Return on assets | 0.1% | 0.6% | 3.9% | 2.5% | 4.3% | -2.3% |
| Operating cash flow / revenue | 18.7% | 20.0% | 13.2% | -2.3% | 5.5% | 27.1% |
| Capex / revenue | 45.8% | 48.4% | 29.4% | 24.3% | 19.4% | 17.8% |
| Symbol | Last Price |
|---|---|
| 006400SAMSUNG SDI CO.,LTD | ₩548,000 +1.7% |
| 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% |