Ask Warren

Manyo Factory

439090 · KOSDAQ · ₩439090 · 마녀공장

₩13,530▼ ₩780 (5.45%)End-of-day · Oct 30, 2026 · End-of-day prices.
Trade
Alert me
SellBuy
AnnualQuarterly

Income statement

Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024
Revenue₩26B₩27B₩26B₩29B₩32B₩27B₩31B₩29B
Cost of sales₩8.1B₩9.1B₩10B₩12B₩13B₩11B₩12B₩11B
Gross profit₩18B₩18B₩15B₩17B₩19B₩16B₩19B₩18B
Operating income₩2.5B₩6.1B₩2B₩4B₩3B₩1.4B₩3.6B₩2.6B
Net income₩2.8B₩6.1B₩1.8B₩5.5B−₩878M₩2.8B₩13B−₩3.4B
Net income to shareholders₩2.8B₩6.1B₩1.8B₩5.5B−₩878M₩2.8B₩13B−₩3.4B

Balance sheet

Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024
Total assets₩134B₩141B₩133B₩136B₩126B₩131B₩129B₩122B
Current assets₩124B₩131B₩122B₩124B₩119B₩123B₩121B₩114B
Cash and equivalents₩9.4B₩54B₩39B₩32B₩49B₩39B₩43B₩37B
Total liabilities₩16B₩12B₩10B₩15B₩8.9B₩14B₩16B₩12B
Current liabilities₩13B₩9.1B₩7.1B₩11B₩7.6B₩13B₩14B₩12B
Borrowings₩5.1B₩2.3B₩2.1B₩2.8B₩3.4B₩3.9B₩2.7B₩3.7B
Total equity₩118B₩129B₩123B₩121B₩118B₩117B₩114B₩110B
Shareholders' equity₩118B₩129B₩123B₩121B₩118B₩117B₩114B₩110B

Cash flow

Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024
Cash from operations₩3.7B₩8.8B₩2.1B₩13B₩1.4B−₩5.6B₩6.7B₩4.2B
Capital spending₩69M₩6.6M−₩1.6B₩705M₩19M₩38M−₩3.2B₩44M
Free cash flow₩3.7B₩8.8B₩536M₩12B₩1.4B−₩5.6B₩3.5B₩4.1B

Consolidated where available. Amounts in won.

Also known as: Manyo Factory / 마녀공장 / 439090 / KRX:439090

Source: KRX statistical information