KOSDAQMedia & Entertainment210120

Canvas N

₩1,754▼ 2.56%2026-10-02 close
Market Cap
₩16.7B
Turnover
₩57,790,443
Volume
30,000 shares
Shares out.
9.7M
PER
—
PBR
2.1×
EPS
-₩934
Dividend Yield
0.00%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩0 per share · Prices as of the 2026-10-02 close

01

Report overview

Canvas N: From Drama Studio to Carbon-Credit STO

With drama production revenue shrinking for four straight years, the company has seen repeated changes in controlling shareholders while pivoting toward a carbon-credit-based security token business.

  1. 1

    Revenue fell from KRW 32.2bn in 2022 to KRW 4.0bn in 2025, four straight years of decline, with operating losses since 2023

  2. 2

    Operating profit briefly turned positive in 2025Q4 (KRW 0.22bn) but reverted to losses in 2026Q1 and 2026Q2

  3. 3

    Since the 2024 controlling-shareholder change from F&F to DB Investment Association, ownership has shifted repeatedly, with management-agent turnover occurring within weeks

  4. 4

    The company is pursuing a carbon-credit-based STO business with Tantan Carbontech and Parametta, but the relevant legislation remains under development

  5. 5

    The debt ratio surged from 24.9% in 2023 to 307.9% in 2025, with operating cash flow negative every year

02

Business structure

Canvas N was established in 2003, listed on KONEX in 2014, and transferred to KOSDAQ in August 2023 as a drama production specialist. The company plans projects by recruiting writers, casts actors to produce dramas, and generates revenue by supplying finished content to broadcasters and OTT platforms.

Its past credits include titles distributed to domestic and overseas platforms, and it maintains organizational capabilities spanning writer sourcing, outsourced vendor management, and promotion across the production cycle.

Because contracts are signed per-project with different writers, actors, and directors, dependence on any single supplier is limited.

In December 2024 the company changed its name from Victory Contents to Canvas N as part of an effort to expand its business scope, following a controlling-shareholder change from F&F to DB Investment Association in November of that year.

Ownership subsequently kept shifting as Nanocamtec, the largest contributor to DB Investment Association, resold its stake, and as of the 2026 first-quarter report the largest contributor had changed to Wonjeong Infra Holdings.

Triggered by these shareholder changes, the company has been expanding from its core drama-production business into a security token offering (STO) business built on carbon credits as the underlying asset.

With drama production and the new STO initiative running in parallel, publicly disclosed detail on segment-level revenue mix remains limited.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩300M-₩900M−249.9%
2025Q3₩400M-₩400M−103.8%
2025Q4₩2.8B₩200M8.0%
2026Q1₩500M-₩80,413,185−15.1%
2026Q2₩700M-₩800M−125.5%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩32.2B₩1.7B₩1.3B5.4%10.6%107.1%
2023₩17.5B-₩500M-₩200M−3.1%−1.1%24.9%
2024₩9.6B-₩5.1B-₩7B−53.2%−40.9%133.2%
2025₩4B-₩1.5B-₩8.7B−36.9%−103.4%307.9%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-05

04

Earnings analysis

Annual revenue fell sharply for four consecutive years, from KRW 32.2bn in 2022 to KRW 17.5bn in 2023, KRW 9.6bn in 2024, and KRW 4.0bn in 2025.

Operating profit, which had been positive at KRW 1.7bn (a 5.4% operating margin) in 2022, turned negative for three straight years: -KRW 0.55bn in 2023, -KRW 5.12bn in 2024, and -KRW 1.48bn in 2025.

Net income attributable to owners followed the same pattern, swinging from a KRW 1.33bn profit in 2022 to losses of -KRW 0.25bn in 2023, -KRW 7.02bn in 2024, and -KRW 8.66bn in 2025, with the loss widening each year.

On a quarterly basis, revenue was minimal at KRW 0.34bn with an operating loss of KRW 0.85bn in 2025Q2 and KRW 0.37bn with a loss of KRW 0.39bn in 2025Q3, before jumping to KRW 2.77bn in 2025Q4, when operating profit briefly turned positive at KRW 0.22bn.

Revenue then fell back to KRW 0.53bn in 2026Q1 with an operating loss of KRW 0.08bn, and to KRW 0.66bn in 2026Q2 with a loss of KRW 0.83bn, returning to a loss-making pattern.

Over the most recent four quarters (2025Q3 through 2026Q2), the cumulative net loss attributable to owners totaled roughly KRW 9.05bn, far exceeding the scale of revenue generated in the same period.

Operating cash flow stayed negative throughout, at -KRW 5.60bn in 2022, -KRW 3.78bn in 2023, -KRW 1.39bn in 2024, and -KRW 3.15bn in 2025.

On the balance sheet, the debt ratio eased from 107.1% in 2022 to 24.9% in 2023 before rising sharply again to 133.2% in 2024 and 307.9% in 2025, indicating a rapid increase in leverage relative to equity.

05

Industry analysis

Korea's drama production industry has diversified its distribution channels beyond terrestrial, general cable, and pay-TV networks to include global OTT platforms such as Netflix and Disney+, even as competition increasingly concentrates around large production houses and studios.

Mid-sized producers like Canvas N tend to see revenue swing sharply depending on whether a given title secures broadcast slots and achieves commercial success, and the company's multi-year revenue decline suggests a gap in new title placements.

Meanwhile, the carbon-credit-based STO market the company has newly entered is a field often highlighted for its growth potential.

According to the company's own disclosures, the global carbon credit market is projected to grow from roughly USD 479.4bn in 2023 to about USD 2.88 trillion by 2030, with the domestic market expanding from around USD 2.1bn to USD 23.3bn over the same period.

That said, these are figures cited by the company itself, and it is worth noting the business remains at a pilot stage given that STO-related legislation has not yet been finalized.

Several other domestic names are also associated with the STO theme, including Finger, ITICE, SGA Solutions, and Woori Technology Investment, suggesting the competitive landscape is still early-stage and crowded with participants.

Canvas N is therefore exposed simultaneously to weakening competitiveness in its legacy drama-production order book and to regulatory uncertainty in its new carbon-credit STO venture.

06

Outlook

The company has said it is at the stage of laying groundwork for carbon-credit-backed security token products through its strategic partnership with Tantan Carbontech, while developing the underlying system together with blockchain firm Parametta.

It has stated plans to pursue business agreements and consortium arrangements with major domestic corporations, and to expand beyond content into carbon credits and other ESG-related areas once related STO legislation is finalized.

However, these new-business plans remain at a preparatory stage pending completion of legislation, and no confirmed commercialization timeline or expected revenue contribution has been disclosed.

On the governance side, share sales and resales have continued even after the 2024 controlling-shareholder change, and in 2026 a management agent was dismissed roughly a month after appointment, pointing to frequent leadership turnover.

In the core drama-production segment, no publicly confirmed new title slate or broadcast contracts were identified, leaving limited basis for gauging when the legacy business might recover.

Under these conditions, the company's future results appear to hinge simultaneously on the pace of STO-related legislative progress and on whether new orders materialize in the existing drama-production business.

07

Valuation

PER
—
PBR
2.1×
ROE
-77.8%
EPS
-₩934
BPS
₩789
Dividend per share
₩0

With net losses persisting through the most recent fiscal year-end, the company sits in a range where price-to-earnings-based valuation is difficult to apply meaningfully.

The stock tends to trade at a premium to its book net asset value, a dynamic that coincides with total equity shrinking each year as accumulated net losses build up.

Looking at the multi-year earnings trajectory, results moved from a profit in 2022 to losses from 2023 onward, with the loss widening over time, and recent quarters show limited clear signs of that pattern reversing.

No dividend has been paid in recent years, making dividend-yield-based comparisons of limited relevance.

Because repeated ownership-structure changes and new-business announcements have been a recurring feature, share-price volatility has tended to run high, and the link between the stock's movement and underlying capital or earnings trends has been comparatively weak.

PER, EPS, PBR and BPS are all calculated in-house (the same method as Naver and Toss) · Dividend yield = cash dividend per share from DART filings (supplemented by KRX) ÷ current price · As of 2026-09-05

08

Bull factors

Attempt to secure a new growth axis via carbon-credit STO

The company is preparing carbon-credit-backed STO products in partnership with Tantan Carbontech and Parametta, an attempt to find a new revenue source beyond its legacy drama-production business, where revenue has sharply declined.

Per market projections cited by the company, the global carbon credit market is expected to grow from roughly KRW 668 trillion in 2023 to about KRW 4,021 trillion by 2030. Efforts to form business agreements and consortiums with major domestic corporations also support the case for this business expansion attempt.

A one-off profitable quarter in 2025Q4

In 2025Q4, revenue rose sharply from the prior quarter to KRW 2.77bn, producing an operating profit of KRW 0.22bn. This demonstrates that profitability can improve over a short window when revenue recognition from specific projects concentrates in a given period.

However, since results reverted to losses in 2026Q1 and 2026Q2, whether this can be sustained requires further confirmation.

A project-based business model with low supplier concentration

The drama-production business signs individual contracts per project with writers, actors, and directors, so dependence on any single supplier is not large. This is a structural feature that can relatively diversify the risk associated with any one counterparty relationship deteriorating.

09

Bear factors

Four straight years of revenue collapse and persistent operating losses

Revenue declined for four consecutive years, from KRW 32.2bn in 2022 to KRW 4.0bn in 2025, and operating losses have continued for a third straight year since 2023. Losses of KRW 0.08bn and KRW 0.83bn were recorded in 2026Q1 and 2026Q2 respectively, reconfirming the loss-making pattern. With the revenue base already sharply diminished, there is no clear sign of an improvement in profitability.

Governance uncertainty from frequent controlling-shareholder and management changes

Even after the controlling shareholder changed from F&F to DB Investment Association in November 2024, stake sales and resales continued, and as of the 2026 first-quarter report the largest contributor had shifted again to Wonjeong Infra Holdings.

In 2026, there was also a case where a management agent was dismissed roughly a month after being appointed. This recurring governance turnover is a factor that increases uncertainty around the consistency of management strategy.

Deteriorating balance sheet and continued cash outflow

The debt ratio surged from 24.9% in 2023 to 307.9% in 2025, and operating cash flow was negative every year from 2022 through 2025. As net losses accumulated, total equity shrank from KRW 23.0bn in 2023 to KRW 8.4bn in 2025.

With new-business investment overlapping legacy-business losses, the need for additional fundraising could increase.

10

Risk factors

Governance and controlling-shareholder risk

Controlling ownership has changed hands several times, from F&F to DB Investment Association and subsequently to entities including Wonjeong Infra Holdings, and media reports have raised allegations of a capital-light M&A structure using investment partnerships.

Frequent disclosures of stake sales and pledge arrangements by the controlling shareholder and related parties warrant ongoing monitoring of ownership stability. Management-agent turnover has also been frequent, including one case of dismissal about a month after appointment.

Uncertainty around new-business legislation and commercialization

The carbon-credit-based STO business remains at a pilot stage pending completion of relevant legislation. Because the timing of legislation and the final business model have not been confirmed, it is difficult to gauge when the business might contribute to revenue. Numerous domestic companies have entered similar STO themes, so a first-mover advantage is not guaranteed.

Liquidity and balance-sheet risk

Operating cash flow has been negative for four consecutive years, and the debt ratio jumped to 307.9% in 2025.

Given a history of external fundraising such as small-scale public capital increases, if losses continue, the possibility of further capital raises or borrowing that could dilute shareholder value cannot be ruled out.

11

What to watch next

  1. Mid-November 2026

    Check the 2026 third-quarter earnings disclosure to see whether drama-production revenue recovers or the STO business begins contributing to revenue.

  2. During the second half of 2026

    Monitor the progress of legislative discussions related to carbon-credit-based STO and digital assets to see whether an institutional foundation for the new business is being established.

  3. On an ongoing basis as disclosures occur

    Continuously track large shareholding disclosures related to stake sales or pledge arrangements by the controlling shareholder and related parties to assess governance stability.

  4. At the time of any new drama slate announcement

    Check whether new broadcast slots or production contracts for the drama segment are officially announced, to gauge the potential for a recovery in core-business revenue.

12

Overall view

Canvas N has moved from a profitable drama producer through 2022 to a company experiencing simultaneous declines in revenue and profit since 2023, with revenue falling for four consecutive years through 2025 and operating losses recorded for three straight years.

Aside from a brief profitable quarter in 2025Q4, the most recent four quarters have largely continued a loss-making pattern. This overlaps with governance issues, including repeated controlling-shareholder changes and frequent management-agent turnover since 2024.

To address this situation, the company is pursuing a new carbon-credit-based STO business, but because related legislation has not been finalized, the timing of commercialization and its potential revenue contribution remain unconfirmed.

Financially, a sharp rise in the debt ratio and continued cash outflow have been observed, making it worthwhile to monitor the three intertwined variables of future earnings, governance, and new-business legislation going forward.

13

Sources

  1. Korea Exchange (KRX) — Prices · Market Cap · Volume
  2. FSS electronic disclosure system (DART) — Financial statements · Dividend filings
Show 18 more articles and sources
  1. comp.fnguide.com
  2. comp.fnguide.com
  3. m.invest.zum.com
  4. comp.fnguide.com
  5. valueline.co.kr
  6. kind.krx.co.kr
  7. thevc.kr
  8. m.thinkpool.com
  9. datatooza.com
  10. kind.krx.co.kr
  11. kind.krx.co.kr
  12. news.infostock.co.kr
  13. digitaltoday.co.kr
  14. comp.wisereport.co.kr
  15. digitaltoday.co.kr
  16. digitaltoday.co.kr
  17. greened.kr
  18. mt.co.kr

Report written 2026-09-05 · Data as of 2026-09-04

This content is AI analysis of market data and web search results, provided for information only. It is not a solicitation or recommendation to invest. Investment decisions and their consequences are the investor's own responsibility. Data may be delayed or contain errors.