Cosmo Robotics (439960.KQ)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in KRW| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | KRW bn | - | - | 6 | 6 | 7 | 9 | 3 | - |
| Operating profit | KRW bn | -8 | -5 | ||||||
| Net profit | KRW bn | - | - | -2 | -6 | -12 | -22 | -2 | - |
| EPS reported | KRW | -902.0 | -108.0 | ||||||
| Operating cashflow per share | KRW | -432.1 | -128.8 | ||||||
| Capex per share | KRW | 51.61 | 0.34 | ||||||
| FCF per share | KRW | -483.8 | -125.1 | ||||||
| Free cash flow | KRW bn | -12 | -3 | ||||||
| Net debt | KRW bn | -4 | -1 | ||||||
| Book value equity | KRW bn | 15 | 12 | ||||||
| Book value per share | KRW | 594.7 | 445.4 | ||||||
| Number of shares | m | 24.5 | 27.76 | ||||||
| DPS (TTM paid) | KRW | 0.00 | 0.00 |
Financial summary
Financials in KRW| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | 40.36 | 47.55 | ||||||
| P/S LTM | x | 66.33 | 197.47 | ||||||
| P/FCF LTM | x | -49.61 | -169.34 | ||||||
| EV/EBITDA LTM | x | -26.34 | -156.52 | ||||||
| EV/Sales LTM | x | 66.14 | 136.56 | ||||||
| Earnings Yield LTM | % | -3.76% | -0.68% | ||||||
| FCF Yield | % | -2.02% | -0.59% | ||||||
| Quality | |||||||||
| ROE | % | -151.68% | -17.29% | ||||||
| ROIC | % | -44.28% | -18.54% | ||||||
| Operating margin | % | -91.97% | -1.60% | ||||||
| Gross margin | % | +50.39% | +39.97% | ||||||
| FCF/Sales | % | -133.71% | -116.61% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +26.27% | -57.59% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | -6.99 | -2.19 | ||||||
| Net Debt/EBITDA | x | 0.08 | -0.10 | ||||||
| EBIT/Net interest | x | -15.07 | -38.01 | ||||||
| Net debt/market cap | % | +0.16% | +0.23% | ||||||
| Net debt/Equity | x | -0.26 | -0.10 | ||||||
| Gross debt/equity | x | 0.12 | 0.13 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Cosmo Robotics Co., Ltd., established in Seoul, South Korea, in 2016, is a leading developer and manufacturer of advanced wearable robotic systems and medical exoskeletons. The company's diverse product portfolio is designed to assist with lower extremity gait rehabilitation, provide walking support for patients with weakened muscles or hemiplegia, and equip industrial workers with wearable suits to reduce physical strain. Among its specialized offerings are: Bambini Kids, a rehabilitation robot specifically for young children with mobility difficulties; Bambini Teens, a walking assist robot aiding older children and teenagers with gait impairments; EA2 PRO, a wearable robotic system built to enhance physical movement and improve gait patterns; EAM, a medical rehabilitation robot supporting lower limb gait therapy for individuals with neurological conditions; COSuit, a wearable suit crafted to assist with daily movements and minimize physical exertion; EA Personal, a walking assist device for individual home use to boost mobility; and the Industrial Suit COSaver Back, a wearable back-support solution aimed at reducing musculoskeletal load during lifting activities. The company, previously known as ExoAtlet Asia Co., Ltd., officially rebranded as COSMO ROBOTICS CO., Ltd. in 2024.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
Cosmo Robotics Co., Ltd., established in Seoul, South Korea, in 2016, is a leading developer and manufacturer of advanced wearable robotic systems and medical exoskeletons. The company's diverse product portfolio is designed to assist with lower extremity gait rehabilitation, provide walking support for patients with weakened muscles or hemiplegia, and equip industrial workers with wearable suits to reduce physical strain. Among its specialized offerings are: Bambini Kids, a rehabilitation robot specifically for young children with mobility difficulties; Bambini Teens, a walking assist robot aiding older children and teenagers with gait impairments; EA2 PRO, a wearable robotic system built to enhance physical movement and improve gait patterns; EAM, a medical rehabilitation robot supporting lower limb gait therapy for individuals with neurological conditions; COSuit, a wearable suit crafted to assist with daily movements and minimize physical exertion; EA Personal, a walking assist device for individual home use to boost mobility; and the Industrial Suit COSaver Back, a wearable back-support solution aimed at reducing musculoskeletal load during lifting activities. The company, previously known as ExoAtlet Asia Co., Ltd., officially rebranded as COSMO ROBOTICS CO., Ltd. in 2024.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free