| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Revenue | 470.7 | 431.8 | 398.5 | 397.6 | 289.0 | 220.6 |
| Cost of Revenue | — | — | — | 388.0 | 310.0 | 235.2 |
| Operating Income | 23.2 | -9.8 | -9.7 | 9.5 | -21.0 | -14.7 |
| Finance Income | 9.5 | 6.4 | 3.5 | 2.4 | 12.1 | 3.5 |
| Finance Costs | 21.7 | 25.3 | 22.9 | 14.9 | 18.6 | 17.0 |
| Pretax Income | -18.5 | -30.7 | -42.2 | -16.6 | -2.5 | -20.1 |
| Income Tax Expense | -0.1 | 0.3 | 0.1 | 1.6 | — | — |
| Net Income | -18.4 | -31.0 | -42.3 | -18.1 | 6.3 | -67.4 |
| Total Comprehensive Income | -22.6 | -32.6 | -42.6 | -18.2 | 5.8 | -68.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Assets | 588.1 | 631.5 | 679.0 | 585.7 | 433.2 | 271.6 |
| Current Assets | 152.0 | 140.7 | 159.0 | 170.7 | 98.0 | 102.2 |
| Cash & Cash Equivalents | 103.0 | 84.3 | 118.2 | 141.0 | 69.5 | 47.4 |
| Inventories | — | — | — | — | — | 1.4 |
| Trade Receivables | 19.1 | 23.4 | 20.4 | 19.7 | 20.2 | 27.6 |
| Non-current Assets | 436.1 | 490.8 | 520.0 | 415.0 | 335.2 | 169.4 |
| Property, Plant & Equipment | 361.9 | 395.5 | 429.5 | 317.3 | 236.3 | 149.0 |
| Intangible Assets | 45.6 | 65.7 | 64.5 | 64.6 | 58.6 | 7.7 |
| Total Liabilities | 423.2 | 448.0 | 467.3 | 338.1 | 282.3 | 239.9 |
| Current Liabilities | 295.2 | 223.5 | 242.1 | 197.8 | 147.9 | 142.0 |
| Non-current Liabilities | 128.0 | 224.6 | 225.2 | 140.3 | 134.4 | 97.9 |
| Total Equity | 164.9 | 183.5 | 211.7 | 247.6 | 150.9 | 31.7 |
| Share Capital | 3.3 | 3.3 | 3.3 | 3.3 | 2.9 | 2.6 |
| Retained Earnings | 128.1 | -360.9 | -329.4 | -286.8 | -268.6 | -274.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 50.8 | 3.3 | -109.6 | -62.7 | -1.7 | 5.2 |
| Cash from Investing Activities | -13.7 | -13.4 | -9.7 | -19.7 | -3.8 | 17.5 |
| Cash from Financing Activities | -18.5 | -23.8 | 96.5 | 153.9 | 27.7 | 20.0 |
| Net Change in Cash | 18.7 | -33.9 | -22.8 | 71.4 | 22.2 | 42.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 121.0 | 97.1 | 128.7 | 111.8 | 98.7 | 131.5 | 122.4 | 117.0 | 101.8 | 90.6 |
| Cost of Revenue | — | — | — | — | — | — | — | 112.4 | 108.4 | 101.3 |
| Operating Income | 6.8 | 1.4 | 13.2 | 6.8 | 1.8 | 1.4 | 3.0 | 4.6 | -6.7 | -10.8 |
| Finance Income | 6.6 | 2.2 | 5.6 | -0.4 | 3.0 | 1.3 | 2.2 | 2.5 | 0.8 | 1.0 |
| Finance Costs | 6.1 | 6.9 | 4.7 | 4.0 | 7.5 | 5.5 | 8.0 | 5.6 | 5.6 | 6.0 |
| Pretax Income | 6.5 | -8.8 | -14.7 | 1.6 | -1.8 | -3.5 | -3.5 | 1.1 | -11.6 | -16.7 |
| Income Tax Expense | 0.1 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | 0.2 | 0.0 | -0.0 | 0.0 |
| Net Income | 6.5 | -8.8 | -14.7 | 1.6 | -1.8 | -3.5 | -3.8 | 1.2 | -11.6 | -16.7 |
| Total Comprehensive Income | 6.6 | -8.4 | -14.6 | 1.9 | -6.4 | -3.5 | -5.5 | 1.2 | -11.6 | -16.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 689.7 | 578.4 | 588.1 | 637.2 | 544.2 | 581.1 | 631.5 | 650.5 | 613.4 | 627.3 |
| Current Assets | 183.6 | 122.0 | 152.0 | 168.3 | 106.3 | 134.0 | 140.7 | 131.2 | 95.4 | 116.6 |
| Cash & Cash Equivalents | 124.1 | 80.8 | 103.0 | 102.9 | 50.0 | 76.5 | 84.3 | 68.3 | 33.6 | 72.3 |
| Inventories | — | — | — | 2.0 | — | — | — | — | — | — |
| Trade Receivables | 30.5 | 16.4 | 19.1 | 21.5 | 26.9 | 32.4 | 23.4 | 24.7 | 23.5 | 20.3 |
| Non-current Assets | 506.0 | 456.5 | 436.1 | 468.9 | 437.9 | 447.1 | 490.8 | 519.2 | 518.0 | 510.7 |
| Property, Plant & Equipment | 425.1 | 381.9 | 361.9 | 380.4 | 348.5 | 355.3 | 395.5 | 425.8 | 426.8 | 420.1 |
| Intangible Assets | 45.0 | 45.3 | 45.6 | 67.7 | 68.0 | 67.3 | 65.7 | 64.3 | 64.5 | 64.3 |
| Total Liabilities | 467.0 | 425.0 | 423.2 | 458.6 | 368.3 | 399.8 | 448.0 | 462.8 | 428.2 | 431.7 |
| Current Liabilities | 307.3 | 297.2 | 295.2 | 256.0 | 204.0 | 207.7 | 223.5 | 239.6 | 240.2 | 236.0 |
| Non-current Liabilities | 159.7 | 127.8 | 128.0 | 202.7 | 164.3 | 192.1 | 224.6 | 223.2 | 188.1 | 195.8 |
| Total Equity | 222.7 | 153.5 | 164.9 | 178.6 | 175.9 | 181.3 | 183.5 | 187.7 | 185.2 | 195.5 |
| Share Capital | 3.8 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Retained Earnings | 122.8 | 116.3 | 128.1 | 143.1 | -370.7 | -364.4 | -360.9 | -356.6 | -357.8 | -346.2 |
| 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 | -49.3 | -12.1 | 29.4 | -30.4 | 7.0 | 44.8 | 32.1 | -0.6 | -24.4 | -3.9 |
| Cash from Investing Activities | -2.1 | -0.5 | -1.8 | -5.1 | -2.2 | -4.6 | -2.6 | -7.1 | -2.2 | -1.5 |
| Cash from Financing Activities | 94.7 | -9.6 | -27.6 | 88.4 | -31.2 | -48.0 | -13.5 | 42.3 | -12.1 | -40.5 |
| Net Change in Cash | 43.3 | -22.1 | 0.1 | 52.9 | -26.5 | -7.8 | 16.0 | 34.6 | -38.6 | -45.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 470.7 | +9.0% | +5.8% | +16.4% | — |
| Operating income | 23.2 | — | +34.6% | — | — |
| Net income | -18.4 | — | — | — | — |
| EPS | ₩-485 | — | — | — | — |
| Operating cash flow | 50.8 | +1,443.4% | — | +58.0% | — |
| Shareholders' equity | 164.9 | -10.1% | -12.7% | +39.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating margin | 4.9% | -2.3% | -2.4% | 2.4% | -7.3% | -6.6% |
| Net margin | -3.9% | -7.2% | -10.6% | -4.6% | 2.2% | -30.6% |
| Return on equity | -10.6% | -15.7% | -18.4% | -9.1% | 6.9% | -212.6% |
| Return on assets | -3.0% | -4.7% | -6.7% | -3.6% | 1.8% | -24.8% |
| Operating cash flow / revenue | 10.8% | 0.8% | -27.5% | -15.8% | -0.6% | 2.3% |
| Symbol | Last Price |
|---|---|
| 089860Lotte Rental | ₩50,900 +1.0% |
| 284740Cuckoo Homesys | ₩23,500 +1.3% |