Skip to main content
logo
NEORIGIN Co., Ltd. (KOSDAQ:094860)
South Korea flag South Korea · Delayed Price · Currency is KRW
1,502.00
+1.00 (0.07%)
At close: Sep 11, 2026

NEORIGIN Financials Overview

Millions KRW. Fiscal year is Jan - Dec.

Revenue & Profits
Chart
Fiscal YearTTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period EndingJun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Revenue
25,52631,04734,96618,51626,08620,645
Revenue Growth
-18.28%-11.21%88.84%-29.02%26.36%117.93%
Gross Profit
4,9186,3424,3214,3203,5226,032
Operating Income
-6,730-5,360-5,981-2,579-1,158-2,455
Net Income
-8,011-11,069-5,266-6,296-1,526-2,035
Earnings Per Share
-272.88-489.35-240.00-301.44-55.64-145.73
EPS Growth
------

Cash & Debt
Chart
Fiscal YearCurrentFY 2025FY 2024FY 2023FY 2022FY 2021
Period EndingJun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Cash & Investments
27,7812,0743,75010,04117,83331,588
Total Debt
4,0307,4656,9476,3563,5884,597
Net Cash (Debt)
23,751-5,391-3,1973,68514,24426,991
Net Cash Growth
----74.13%-47.23%1720.37%
Net Cash Per Share
809.08-238.35-145.71176.43519.461932.66

Cash Flow & CapEx
Chart
Fiscal YearTTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period EndingJun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Operating Cash Flow
-3,391-4,440-3,012-4,213-1,757-1,950
Capital Expenditures
-37.73-129.8-4.09-126.06-195.65-191.29
Free Cash Flow
-3,429-4,570-3,017-4,339-1,952-2,141
Free Cash Flow Growth
------

Margins
Chart
Fiscal YearTTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period EndingJun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Gross Margin
19.27%20.43%12.36%23.33%13.50%29.22%
Operating Margin
-26.36%-17.26%-17.11%-13.93%-4.44%-11.89%
Pretax Margin
-17.81%-25.89%-17.05%-19.14%2.16%-14.27%
Profit Margin
-31.38%-35.65%-15.06%-34.00%-5.85%-9.86%
FCF Margin
-13.43%-14.72%-8.63%-23.44%-7.48%-10.37%

Valuation
Chart
Fiscal YearCurrentFY 2025FY 2024FY 2023FY 2022FY 2021
Period EndingSep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
PS Ratio
3.120.770.622.612.275.80