EcoGlow Co., Ltd.

EcoGlow Co., Ltd.

KKRX:159910
2,955.00
KRW
-5.00
(-0.17%)
-243.53EPS
37.36BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
12,942.04
10,696.48
19,351.97
30,488.45
16,215.88
12,502.8
9,004.33
9,349.64
5,692.67
1,914.44
1,913.89
1,189.26
1,241.45
1,305.61
Basic EPS, GAAP
-2,450
-7,550
-14,799.99
-7,550
-9,950
-6,700
-2,700
-10,300
250
-1,450
-1,341.2
-860
-710
-450.06
Free Cash Flow per Basic Share
-15,642.41
-7,606.36
-9,888.82
-1,187.26
-4,479.9
-1,925.95
-2,483.26
-9,411.92
-356.84
-892.46
-820.96
-1,021.85
-696.08
-622.05
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
37,270.55
29,344.97
20,966.62
26,247.48
17,401.95
16,542.22
14,353.95
4,265.51
5,346.15
3,902.1
2,561.96
1,784.55
1,890.73
1,972.46
Tangible Book Value per Share
35,288.12
27,039.13
14,849.13
23,646.72
16,016.51
16,418.35
14,349.53
4,261.35
4,923.63
3,756.47
2,561.96
1,784.47
1,887.94
1,969.75
Basic Weighted Avg Shares
1
1
1
1
2
2
2
3
5
7
7
7
8
8
Sales/Revenue/Turnover
10,592
9,132
19,689
38,353
25,635
24,370
20,974
25,282
27,612
13,262
13,469
8,449
9,925
11,056
Operating Margin (%)
-31.68
-58.6
-19.18
1.75
-21.49
-17.82
-36.61
-8.13
7.79
-50.79
-44.92
-51.82
-39.88
-33.91
Depreciation Expense
1,062
1,567
2,215
3,843
3,501
2,301
1,844
1,772
877
1,468
541
591
521
494
Net Income, GAAP
-2,005
-6,446
-15,058
-9,498
-15,729
-13,059
-6,289
-27,852
1,213
-10,045
-9,438
-6,110
-5,676
-3,811
Effective Tax Rate (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Profit Margin (%)
-18.93
-70.58
-76.48
-24.76
-61.36
-53.59
-29.99
-110.16
4.39
-75.74
-70.08
-72.31
-57.19
-34.47
Working Capital
2,043
-2,530
-13,585
3,928
-3,392
12,940
15,477
3,834
27,932
16,753
5,659
5,499
7,730
4,265
LT Debt
6,077
7,835
1,621
1,321
891
431
486
224
403
193
1,942
1,624
238
166
Total Equity
31,318
25,183
23,649
36,498
23,581
38,104
37,879
11,565
37,486
27,461
18,027
12,912
19,703
20,554
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
3.74
- -
- -
- -
- -
- -
Return on Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
4.88
- -
- -
- -
- -
- -
Return on Common Equity (%)
-6.28
-22.82
-61.77
-30.47
-47.35
-39.66
-16.52
-112.19
4.92
-30.87
-41.5
-39.49
-34.81
-22.37

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
5,227
10,351
12,333
LT Borrowings
- -
- -
- -
LT Finance Leases
229
238
166
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
8
10
10
Market Capitalization
25,810
36,680
37,358

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
19,721
24,537
26,381
Cash, Cash Equivalents & STI
6,996
11,398
9,902
Accounts Receivable, Net
1,800
874
3,809
Inventories
2,348
859
552
Total Current Liabilities
14,395
16,807
22,116
Payables & Accruals
- -
- -
- -
ST Debt
5,227
10,351
12,333
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
19.77%
37.45%
52.59%
Free Cash Flow
79.58%
31.95%
-23.35%
Net Income, GAAP
-77.84%
-216.22%
-7.1%
Sales/Revenue/Turnover
0.23%
-12.2%
17.47%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
4,214
2,479
2,059
3,779
8,449
2025
3,498
3,318
2,107
811
9,925
2026
4,820
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-255
-180
-265
-163.97
-860
2025
-155
5
-240
-319.42
-710
2026
67.88
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Young-Won Kwon
Full Time Employees
42
Sector
Distribution services
Industry
Medical distributors
Address
Paju-si South Korea
IPO Date
Dec 27, 2012
Business
EcoGlow Co., Ltd., formerly known as Skin & Skin Co., Ltd., is a South Korea-based company primarily engaged in the development, manufacture, and distribution of cosmetics, personal care products, and specialty electronic and chemical materials. Founded in 2006 and headquartered in Paju-si, Gyeonggi-do, South Korea, the company operates across two core business divisions: Cosmetics and Chemical/Electronic Materials. The company's Cosmetics division delivers end-to-end original equipment manufacturing (OEM) and original design manufacturing (ODM) services alongside proprietary product lines. Its comprehensive offerings include basic skincare formulations such as toners, emulsions, essences, serums, ampoules, moisturizing creams, and facial masks; functional cosmetics focused on anti-aging, wrinkle reduction, skin brightening, and ultraviolet (UV) protection; color cosmetics and makeup products; body and personal hygiene goods, including cleansers, body washes, and hand sanitizers; and clean-label, vegan-certified skincare solutions. In support of its contract manufacturing business, the company provides integrated turnkey solutions encompassing trend research, custom formula synthesis, raw material sourcing, stability and safety testing, packaging engineering, and regulatory filing assistance. The Chemical and Electronic Materials division specializes in precision chemical processing, manufacturing organic light-emitting diode (OLED) materials; functional optical coatings; protective display films; and specialty chemical intermediates for use in optoelectronic devices, flat-panel displays, and semiconductor components. EcoGlow Co., Ltd. serves a broad customer base that includes domestic and international cosmetics brand owners, retail health and beauty chains, consumer goods enterprises, and electronic component manufacturers. The company markets its products in South Korea and exports to international markets across Asia, North America, and Europe through direct commercial sales channels, third-party distribution partnerships, and international trading networks. In recent developments, the company rebranded and changed its legal name from Skin & Skin Co., Ltd. to EcoGlow Co., Ltd. to reflect its strategic redirection toward sustainable beauty, eco-friendly materials, and green chemistry. Over the past two years, the company has restructured its core operations to focus on high-margin clean beauty OEM/ODM contracts, expanding its research and development pipeline in microplastic-free formulations, upcycled botanical ingredients, and biodegradable packaging. In addition, EcoGlow has established new commercial distribution partnerships to expand its export footprint in Southeast Asia and Japan, executed internal operational realignments to optimize manufacturing line productivity, and implemented balance sheet optimization initiatives, including targeted capital raises, to strengthen liquidity and fund next-generation green product development.