| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 624.5 | 552.8 | 515.4 | 562.4 | 475.0 | 367.3 | 401.3 | 429.5 | 505.1 | 422.4 | 443.7 |
| Cost of Revenue | 594.8 | 520.7 | 488.2 | 547.0 | 461.9 | 352.6 | 387.4 | 415.1 | 491.4 | 404.8 | 423.4 |
| Gross Profit | 29.7 | 32.1 | 27.2 | 15.4 | 13.1 | 14.7 | 13.9 | 14.4 | 13.6 | 17.6 | 20.3 |
| Selling, General & Administrative | 20.4 | 17.8 | 14.0 | 14.1 | 10.8 | 10.4 | 12.9 | 10.0 | 12.7 | 10.4 | 10.4 |
| Operating Income | 9.4 | 14.3 | 13.1 | 1.3 | 2.3 | 4.3 | 1.0 | 4.3 | 1.0 | 7.2 | 9.8 |
| Finance Income | 2.5 | 0.6 | 1.7 | 1.5 | 0.2 | 0.3 | 1.0 | 0.7 | 0.7 | 0.8 | 0.6 |
| Finance Costs | 2.6 | 5.8 | 3.4 | 2.0 | 2.2 | 1.1 | 2.0 | 1.8 | 1.7 | 2.6 | 2.7 |
| Pretax Income | 9.8 | 9.7 | 11.9 | 1.9 | 1.1 | 3.1 | -0.9 | 2.5 | 5.0 | 2.6 | 6.6 |
| Income Tax Expense | 3.1 | 2.9 | 2.2 | 0.5 | -0.2 | 0.7 | -0.1 | 1.3 | 3.4 | 0.5 | 3.1 |
| Net Income | 12.9 | 6.8 | 9.6 | 1.4 | 1.3 | 2.3 | -0.8 | 1.2 | 1.6 | 2.1 | 3.5 |
| Total Comprehensive Income | 14.4 | 5.3 | 8.7 | 2.0 | 2.3 | 2.0 | -1.0 | 1.1 | 1.1 | 1.7 | 3.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 346.4 | 227.0 | 234.9 | 246.0 | 240.6 | 192.0 | 189.6 | 191.5 | 221.9 | 223.2 | 214.5 |
| Current Assets | 256.1 | 168.0 | 191.4 | 200.9 | 194.9 | 142.0 | 142.6 | 147.3 | 174.8 | 147.2 | 141.9 |
| Cash & Cash Equivalents | 16.8 | 2.6 | 12.9 | 4.6 | 1.2 | 1.9 | 2.3 | 0.4 | 1.0 | 1.3 | 0.6 |
| Inventories | 89.0 | 47.6 | 45.3 | 38.8 | 31.1 | 26.1 | 24.8 | 28.6 | 34.9 | 20.3 | 19.2 |
| Trade Receivables | 124.5 | 112.7 | 125.9 | 132.5 | 156.5 | 108.8 | 109.3 | 107.3 | 116.2 | 119.8 | 104.9 |
| Non-current Assets | 90.4 | 59.0 | 43.5 | 45.0 | 45.7 | 50.0 | 47.0 | 44.3 | 47.1 | 76.0 | 72.5 |
| Property, Plant & Equipment | 71.9 | 38.1 | 39.7 | 41.2 | 41.2 | 42.6 | 43.4 | 39.1 | 39.3 | 68.6 | 68.0 |
| Intangible Assets | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.3 | 1.3 | 2.0 | 1.4 |
| Total Liabilities | 194.4 | 113.1 | 134.5 | 154.4 | 152.9 | 106.6 | 109.2 | 110.1 | 141.6 | 140.9 | 133.3 |
| Current Liabilities | 146.0 | 89.0 | 122.5 | 142.8 | 141.6 | 93.5 | 95.0 | 99.2 | 133.5 | 127.1 | 117.9 |
| Non-current Liabilities | 48.4 | 24.1 | 12.0 | 11.5 | 11.3 | 13.1 | 14.2 | 10.9 | 8.2 | 13.8 | 15.4 |
| Total Equity | 152.0 | 113.8 | 100.3 | 91.6 | 87.6 | 85.4 | 80.4 | 81.4 | 80.3 | 82.3 | 81.2 |
| Share Capital | 39.8 | 38.8 | 37.3 | 37.3 | 36.8 | 36.8 | 35.4 | 35.4 | 35.4 | 35.4 | 35.4 |
| Retained Earnings | 70.3 | 61.1 | 56.6 | 47.9 | 45.7 | 44.1 | 42.1 | 43.3 | 42.2 | 41.6 | 39.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -30.1 | 4.0 | -5.9 | 31.8 | -9.4 | 8.2 | 4.1 | -10.9 | -4.0 | 11.8 | 18.4 |
| Cash from Investing Activities | 40.2 | -15.0 | 15.8 | -21.7 | -2.9 | -4.7 | 1.0 | 11.2 | 2.7 | 3.4 | -19.5 |
| Purchase of Property, Plant & Equipment | 5.3 | 1.2 | 1.7 | 3.1 | 2.0 | 2.4 | 2.5 | 2.8 | 1.9 | 4.8 | 11.6 |
| Cash from Financing Activities | 4.1 | 0.6 | -1.5 | -6.5 | 11.6 | -3.8 | -3.6 | -0.9 | 1.2 | -14.5 | 0.6 |
| Net Change in Cash | 14.1 | -10.4 | 8.3 | 3.7 | -0.7 | -0.4 | 1.9 | -0.6 | -0.3 | 0.7 | -0.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 278.1 | 189.2 | 167.1 | 154.8 | 151.4 | 151.3 | 137.3 | 133.2 | 151.8 | 130.5 |
| Cost of Revenue | 269.8 | 170.5 | 168.1 | 148.3 | 141.2 | 137.2 | 129.4 | 123.9 | 143.6 | 123.7 |
| Gross Profit | 8.2 | 18.8 | -1.0 | 6.5 | 10.2 | 14.0 | 7.9 | 9.3 | 8.2 | 6.8 |
| Selling, General & Administrative | 4.5 | 4.1 | 4.5 | 5.4 | 4.8 | 5.7 | 5.9 | 4.0 | 4.2 | 3.8 |
| Operating Income | 3.7 | 14.7 | -5.5 | 1.1 | 5.4 | 8.3 | 2.0 | 5.3 | 4.0 | 3.0 |
| Finance Income | 0.4 | 0.1 | 1.8 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 |
| Finance Costs | 0.6 | 0.6 | 0.5 | 0.5 | 1.2 | 0.4 | 0.7 | 0.5 | 4.0 | 0.7 |
| Pretax Income | 4.1 | 14.1 | -4.1 | 0.8 | 3.7 | 9.4 | 2.1 | 4.3 | 0.4 | 2.9 |
| Income Tax Expense | 0.6 | 2.9 | 1.6 | 0.1 | 0.5 | 1.0 | 1.0 | 0.3 | 1.0 | 0.6 |
| Net Income | 3.5 | 11.2 | 0.5 | 0.8 | 3.2 | 8.5 | 1.1 | 4.0 | -0.6 | 2.2 |
| Total Comprehensive Income | 3.8 | 11.7 | 2.2 | 1.0 | 2.8 | 8.4 | -0.6 | 3.8 | -0.3 | 2.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 451.1 | 369.7 | 346.4 | 319.9 | 312.1 | 320.3 | 227.0 | 237.5 | 256.5 | 271.0 |
| Current Assets | 359.9 | 279.2 | 256.1 | 233.9 | 225.6 | 237.2 | 168.0 | 195.5 | 214.0 | 228.0 |
| Cash & Cash Equivalents | 52.6 | 18.7 | 16.8 | 14.3 | 15.9 | 14.2 | 2.6 | 6.4 | 2.7 | 19.7 |
| Inventories | 106.2 | 94.3 | 89.0 | 72.5 | 69.6 | 73.1 | 47.6 | 61.5 | 55.8 | 60.4 |
| Trade Receivables | 191.3 | 144.5 | 124.5 | 124.1 | 116.9 | 121.0 | 112.7 | 120.6 | 147.8 | 142.4 |
| Non-current Assets | 91.2 | 90.4 | 90.4 | 86.0 | 86.5 | 83.2 | 59.0 | 42.0 | 42.6 | 43.0 |
| Property, Plant & Equipment | 72.0 | 71.9 | 71.9 | 71.9 | 72.4 | 71.7 | 38.1 | 38.3 | 38.8 | 39.1 |
| Intangible Assets | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.5 | 0.5 | 0.5 | 0.5 |
| Total Liabilities | 272.2 | 202.1 | 194.4 | 174.3 | 167.5 | 173.6 | 113.1 | 122.8 | 147.0 | 168.2 |
| Current Liabilities | 177.9 | 151.8 | 146.0 | 114.9 | 109.6 | 124.5 | 89.0 | 101.6 | 134.6 | 156.0 |
| Non-current Liabilities | 94.3 | 50.2 | 48.4 | 59.4 | 57.9 | 49.1 | 24.1 | 21.2 | 12.4 | 12.2 |
| Total Equity | 178.9 | 167.6 | 152.0 | 145.6 | 144.6 | 146.7 | 113.8 | 114.7 | 109.5 | 102.8 |
| Share Capital | 40.5 | 40.5 | 39.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 37.3 |
| Retained Earnings | 83.0 | 78.9 | 70.3 | 71.0 | 69.9 | 66.0 | 61.1 | 62.3 | 58.3 | 58.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -4.3 | -13.2 | 4.7 | -5.3 | 0.3 | -29.8 | 11.8 | 6.4 | -25.7 | 11.5 |
| Cash from Investing Activities | -3.4 | 0.1 | -3.2 | -0.9 | 3.8 | 40.4 | -15.7 | 1.7 | -2.9 | 1.9 |
| Purchase of Property, Plant & Equipment | 1.7 | 0.8 | 1.8 | 1.2 | 1.2 | 1.1 | 0.5 | 0.3 | 0.3 | 0.1 |
| Cash from Financing Activities | 41.5 | 14.9 | 0.8 | 4.5 | -2.2 | 1.0 | 0.0 | -4.4 | 13.8 | -8.8 |
| Net Change in Cash | 33.8 | 1.8 | 2.3 | -1.7 | 1.9 | 11.6 | -3.8 | 3.7 | -14.7 | 4.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 624.5 | +13.0% | +3.6% | +11.2% | +3.5% |
| Operating income | 9.4 | -34.8% | +90.8% | +17.0% | -0.5% |
| Net income | 12.9 | +90.1% | +112.1% | +41.0% | +13.9% |
| EPS | ₩165 | +90.1% | +112.1% | +41.0% | +13.9% |
| Operating cash flow | -30.1 | — | — | — | — |
| Shareholders' equity | 152.0 | +33.6% | +18.4% | +12.2% | +6.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 4.8% | 5.8% | 5.3% | 2.7% | 2.8% | 4.0% |
| Operating margin | 1.5% | 2.6% | 2.5% | 0.2% | 0.5% | 1.2% |
| Net margin | 2.1% | 1.2% | 1.9% | 0.2% | 0.3% | 0.6% |
| Return on equity | 9.7% | 6.3% | 10.0% | 1.5% | 1.5% | 2.8% |
| Return on assets | 4.5% | 2.9% | 4.0% | 0.6% | 0.6% | 1.2% |
| Operating cash flow / revenue | -4.8% | 0.7% | -1.1% | 5.7% | -2.0% | 2.2% |
| Capex / revenue | 0.8% | 0.2% | 0.3% | 0.6% | 0.4% | 0.6% |
| Symbol | Last Price |
|---|---|
| 058610SPG Co., Ltd. | ₩94,200 +12.4% |
| 010170Taihan Fiberoptics Co., Ltd. | ₩13,010 +1.2% |
| 032820Woori Technology, Incorporation | ₩10,630 +1.2% |
| 082920Vitzrocell Co., Ltd. | ₩29,800 +5.5% |
| 361610SK ie technology | ₩16,280 +3.1% |
| 033790FINO, Inc. | ₩10,200 +15.5% |
| 119850Gn Cenergy Co., Ltd. | ₩44,900 +7.3% |
| 033100Cheryong Electric Co., Ltd. | ₩44,350 +1.0% |
| 160190Higen RNM Co., Ltd. | ₩19,180 +14.4% |
| 025540Korea Electric Terminal Co., Ltd. | ₩55,800 +2.0% |