S 
25,100
-2.71%
Close of 9 Nov 2026, in KRW
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in KRW, from our data supplier.
Revenue
₩194.63bn
FY2019FY2025
Net income
−₩77.59bn
FY2019FY2025
Free cash flow
−₩58.94bn
FY2019FY2025
Shareholders' equity
₩127.03bn
FY2019FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Revenue | ₩194.63bn | ₩136.22bn | ₩247.37bn | ₩269.90bn | ₩147.25bn | ₩65.94bn | ₩49.42bn |
| Gross profit | ₩6.35bn | −₩15.71bn | ₩36.25bn | ₩68.61bn | ₩35.99bn | ₩6.58bn | −₩7.00bn |
| Research and development | ₩1.09bn | ₩1.16bn | ₩1.03bn | ₩684.1m | ₩624.4m | ₩932.7m | — |
| Operating income | −₩53.00bn | −₩82.28bn | −₩8.70bn | ₩51.09bn | ₩16.86bn | −₩6.26bn | −₩12.05bn |
| Net income | −₩77.59bn | −₩110.12bn | ₩24.80bn | ₩39.29bn | −₩8.79bn | −₩2.99bn | −₩14.65bn |
| Diluted earnings per share | -6,322.32 | -9,073.04 | 2,059.10 | 3,293.52 | -984.92 | -335.42 | -1,642.17 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Total assets | ₩720.71bn | ₩679.50bn | ₩575.07bn | ₩420.55bn | ₩199.59bn | ₩144.97bn | ₩104.41bn |
| Cash and short-term investments | — | ₩31.72bn | ₩42.89bn | ₩135.31bn | ₩22.37bn | ₩11.27bn | ₩4.34bn |
| Total liabilities | ₩566.57bn | ₩454.69bn | ₩265.88bn | ₩129.20bn | ₩90.38bn | ₩127.61bn | ₩84.91bn |
| Debt | ₩209.30bn | ₩392.78bn | ₩195.74bn | ₩78.24bn | ₩61.97bn | ₩95.25bn | ₩59.25bn |
| Shareholders' equity | ₩127.03bn | ₩203.44bn | ₩309.19bn | ₩291.34bn | ₩109.21bn | ₩17.36bn | ₩19.50bn |
| Shares outstanding | 12m | 12m | 12m | 12m | 9m | 9m | 9m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | −₩22.76bn | −₩55.34bn | −₩3.58bn | ₩42.82bn | ₩12.33bn | −₩298.1m | −₩3.70bn |
| Capital spending | −₩36.19bn | −₩173.57bn | −₩189.69bn | −₩56.48bn | −₩19.76bn | −₩28.89bn | −₩36.47bn |
| Free cash flow | −₩58.94bn | −₩228.91bn | −₩193.27bn | −₩13.66bn | −₩7.43bn | −₩29.19bn | −₩40.17bn |
| Dividends paid | — | — | — | — | — | — | −₩800.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₩76.81bn | ₩60.89bn | ₩53.45bn | ₩43.80bn | ₩64.01bn | ₩33.37bn | ₩34.20bn | ₩31.86bn |
| Gross profit | ₩24.01bn | ₩17.76bn | ₩6.73bn | ₩3.50bn | −₩11.80bn | −₩721.0m | −₩8.29bn | ₩1.06bn |
| Operating income | ₩6.33bn | −₩4.1m | −₩9.34bn | −₩9.11bn | −₩27.30bn | −₩16.22bn | −₩33.71bn | −₩16.20bn |
| Net income | ₩8.37bn | −₩22.39bn | −₩12.93bn | −₩15.17bn | −₩32.84bn | −₩16.65bn | −₩61.08bn | −₩17.42bn |
| Diluted earnings per share | 648.05 | -1,824.53 | -1,053.68 | -1,241.26 | -2,692.79 | -1,367.39 | -5,028.04 | -1,435.27 |
| Cash from operations | ₩1.24bn | ₩4.08bn | −₩6.09bn | ₩15.49bn | −₩4.82bn | −₩27.34bn | −₩16.17bn | −₩16.22bn |
| Capital spending | −₩6.11bn | −₩3.76bn | −₩6.72bn | −₩7.91bn | −₩11.19bn | −₩10.37bn | −₩16.49bn | −₩48.29bn |
| Free cash flow | −₩4.87bn | ₩323.0m | −₩12.82bn | ₩7.59bn | −₩16.01bn | −₩37.71bn | −₩32.66bn | −₩64.50bn |
| Total assets | ₩758.91bn | ₩735.59bn | ₩720.71bn | ₩708.99bn | ₩668.83bn | ₩704.86bn | ₩679.50bn | ₩708.75bn |
| Cash and short-term investments | — | — | — | — | — | ₩35.90bn | ₩31.72bn | ₩27.26bn |
| Debt | ₩196.86bn | ₩203.49bn | ₩209.30bn | ₩213.43bn | ₩175.99bn | ₩381.47bn | ₩338.90bn | ₩351.42bn |
| Shareholders' equity | ₩158.33bn | ₩105.98bn | ₩127.03bn | ₩138.43bn | ₩153.04bn | ₩186.74bn | ₩203.44bn | ₩261.01bn |
Financial ratios
Data as of 30 Aug 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 3.3% | -11.5% | 14.7% | 25.4% | 24.4% | 10.0% |
| Operating margin | -27.2% | -60.4% | -3.5% | 18.9% | 11.4% | -9.5% |
| Net margin | -39.9% | -80.8% | 10.0% | 14.6% | -6.0% | -4.5% |
| Return on equity | -61.1% | -54.1% | 8.0% | 13.5% | -8.0% | -17.2% |
| Return on assets | -10.8% | -16.2% | 4.3% | 9.3% | -4.4% | -2.1% |
| Revenue growth | 42.9% | -44.9% | -8.3% | 83.3% | 123.3% | 33.4% |
| Earnings growth | -29.5% | -544.1% | -36.9% | -547.0% | 193.6% | -79.6% |
| Current ratio | 0.41x | 0.50x | 1.21x | 2.43x | 1.34x | 0.62x |
| Debt to equity | 1.65x | 1.65x | 0.60x | 0.24x | 0.51x | 5.19x |
| Equity ratio | 17.6% | 29.9% | 53.8% | 69.3% | 54.7% | 12.0% |
| Interest coverage | -2.34x | -9.32x | -2.37x | 18.46x | 2.72x | -2.06x |
| R&D as a share of sales | 0.6% | 0.8% | 0.4% | 0.3% | 0.4% | 1.4% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -10.3% | 24.2% | — |
| Operating income | — | 53.3% | — |
| Net income | — | 91.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | -2.8% | 11.3% | 13.0% | — |
| Operating margin | -40.9% | -11.0% | -7.8% | — |
| Net margin | -56.7% | -14.6% | -12.8% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | -6.5 | -3.9 | 53.0 | 30.9 |
| Price to sales | 2.6 | 3.2 | 5.3 | 4.5 |
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.