Ask Warren

Neorigin

094860 · KOSDAQ · ₩094860 · 네오리진

₩1,503▼ ₩177 (10.54%)End-of-day · Oct 28, 2026 · End-of-day prices.
Trade
Alert me
SellBuy
AnnualQuarterly

Income statement

20252024202320222021
Revenue₩31B₩35B₩26B₩37B₩21B
Cost of sales₩25B₩31B₩21B₩29B₩15B
Gross profit₩6.3B₩4.5B₩4.3B₩8B₩6B
Operating income−₩4.6B−₩5.8B−₩2.6B−₩2.4B−₩2.5B
Net income−₩11B−₩5.3B−₩6.3B−₩2.4B−₩2B
Net income to shareholders−₩11B−₩5.3B−₩6.3B−₩2.4B−₩2B

Balance sheet

20252024202320222021
Total assets₩40B₩45B₩46B₩48B₩52B
Current assets₩16B₩21B₩23B₩26B₩38B
Cash and equivalents₩1.9B₩3.5B₩10B₩18B₩27B
Total liabilities₩16B₩14B₩12B₩9.4B₩10B
Current liabilities₩12B₩14B₩11B₩8.9B₩9.5B
Borrowings₩7.8B₩7.8B₩7.8B₩4.8B₩5.5B
Total equity₩24B₩30B₩35B₩39B₩42B
Shareholders' equity₩23B₩30B₩35B₩39B₩42B

Cash flow

20252024202320222021
Cash from operations−₩4.4B−₩3B−₩4.2B−₩2.1B−₩2B
Capital spending₩130M₩4.1M₩126M₩196M₩191M
Free cash flow−₩4.6B−₩3B−₩4.3B−₩2.3B−₩2.1B

Consolidated where available. Amounts in won.

Also known as: Neorigin / 네오리진 / 094860 / KRX:094860

Source: KRX statistical information