| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 139.4 | 152.7 | 180.3 | 190.1 | 156.6 | 136.1 | 154.3 | 167.1 | 139.7 | 116.5 | 109.0 |
| Cost of Revenue | 135.8 | 149.4 | 174.2 | 159.0 | 153.2 | 134.6 | 142.8 | 134.2 | 109.6 | 102.4 | 97.5 |
| Gross Profit | 3.6 | 3.3 | 6.1 | 31.1 | 3.4 | 1.4 | 11.5 | 32.9 | 30.1 | 14.1 | 11.5 |
| Selling, General & Administrative | 25.0 | 33.0 | 29.3 | 27.6 | 30.8 | 24.1 | 21.1 | 17.4 | 15.1 | 15.6 | 15.9 |
| Operating Income | -21.4 | -29.7 | -23.2 | 3.5 | -27.5 | -22.7 | -9.6 | 15.5 | 15.0 | -1.5 | -4.4 |
| Finance Income | 0.6 | 2.7 | 4.9 | 5.2 | 8.4 | 4.2 | 1.8 | 1.1 | 1.5 | 0.1 | 0.0 |
| Finance Costs | 10.1 | 12.7 | 12.2 | 8.2 | 4.3 | 2.4 | 4.5 | 3.1 | 2.1 | — | — |
| Pretax Income | -27.2 | -54.8 | -28.8 | -3.1 | -46.8 | -22.6 | -13.0 | 13.0 | 13.2 | -15.1 | -1.9 |
| Income Tax Expense | 0.7 | 1.2 | 0.6 | -0.0 | 2.3 | 4.8 | -1.3 | -8.2 | -0.0 | 2.5 | -0.6 |
| Net Income | -28.0 | -56.0 | -29.5 | -3.1 | -49.1 | -27.4 | -11.7 | 21.3 | 13.2 | -12.6 | -1.3 |
| Total Comprehensive Income | -23.5 | -35.2 | -29.9 | -2.6 | -49.2 | -26.9 | -11.7 | 20.5 | 13.4 | -12.8 | -1.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 219.0 | 209.7 | 234.8 | 252.1 | 235.9 | 268.9 | 289.7 | 317.0 | 155.8 | 127.1 | 152.5 |
| Current Assets | 99.8 | 100.9 | 136.0 | 149.4 | 140.2 | 139.6 | 161.3 | 204.9 | 90.3 | 68.3 | 61.8 |
| Cash & Cash Equivalents | 9.8 | 8.5 | 16.1 | 13.5 | 48.8 | 39.1 | 56.8 | 98.3 | 24.7 | 20.1 | 15.3 |
| Inventories | 45.1 | 40.5 | 49.1 | 66.5 | 37.2 | 40.3 | 45.7 | 35.2 | 19.5 | 18.3 | 17.1 |
| Trade Receivables | 27.0 | 28.7 | 30.5 | 44.3 | 28.2 | 33.0 | 54.1 | 70.0 | 45.9 | 26.1 | 26.8 |
| Non-current Assets | 119.2 | 108.7 | 98.8 | 102.7 | 95.7 | 129.3 | 128.4 | 112.2 | 65.4 | 58.7 | 90.7 |
| Property, Plant & Equipment | 102.5 | 101.3 | 88.5 | 87.7 | 83.3 | 111.3 | 114.6 | 100.8 | 63.9 | 56.6 | 87.5 |
| Intangible Assets | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 2.3 | 1.2 | 0.6 | 0.8 | 0.8 | 0.6 |
| Total Liabilities | 152.4 | 168.8 | 158.8 | 146.6 | 132.5 | 116.3 | 110.3 | 126.0 | 59.3 | 66.7 | 79.3 |
| Current Liabilities | 130.5 | 144.7 | 138.5 | 120.2 | 72.4 | 71.3 | 80.0 | 83.4 | 43.7 | 56.4 | 70.6 |
| Non-current Liabilities | 21.9 | 24.1 | 20.2 | 26.4 | 60.2 | 45.1 | 30.3 | 42.5 | 15.7 | 10.3 | 8.7 |
| Total Equity | 66.7 | 40.8 | 76.0 | 105.5 | 103.3 | 152.5 | 179.4 | 191.1 | 96.4 | 60.4 | 73.2 |
| Share Capital | 66.0 | 37.3 | 37.3 | 37.2 | 36.9 | 36.9 | 36.9 | 36.9 | 29.9 | 23.5 | 23.5 |
| Retained Earnings | -45.5 | -52.7 | -28.3 | -2.4 | -49.8 | -19.6 | 7.4 | 19.1 | -27.8 | -41.0 | -28.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -12.2 | -24.0 | 6.0 | -31.8 | -9.8 | -12.3 | -3.3 | -8.3 | 8.3 | 10.8 | 9.7 |
| Cash from Investing Activities | -7.7 | 16.1 | -20.8 | -13.9 | 4.7 | -12.3 | -21.4 | -56.0 | -14.7 | 13.0 | 9.3 |
| Purchase of Property, Plant & Equipment | 0.8 | 4.5 | 8.0 | 9.6 | 4.0 | 9.2 | 21.4 | 38.1 | 11.1 | 15.2 | 3.6 |
| Cash from Financing Activities | 21.3 | -0.0 | 16.8 | 10.0 | 14.4 | 7.0 | -16.8 | 137.8 | 11.3 | -18.7 | -6.2 |
| Net Change in Cash | 1.3 | -7.6 | 2.5 | -35.3 | 9.7 | -17.7 | -41.5 | 73.7 | 4.6 | 4.8 | 13.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 49.1 | 34.2 | 29.1 | 43.3 | 41.6 | 25.4 | 35.8 | 43.9 | 40.2 | 32.8 |
| Cost of Revenue | 40.1 | 31.4 | 28.2 | 43.0 | 39.1 | 25.6 | 37.4 | 41.9 | 35.8 | 34.2 |
| Gross Profit | 8.9 | 2.9 | 0.9 | 0.3 | 2.6 | -0.2 | -1.7 | 2.0 | 4.3 | -1.4 |
| Selling, General & Administrative | 8.0 | 6.8 | 5.9 | 7.0 | 5.3 | 6.7 | 12.1 | 6.5 | 7.5 | 7.0 |
| Operating Income | 1.0 | -4.0 | -5.0 | -6.7 | -2.8 | -6.9 | -13.7 | -4.4 | -3.2 | -8.4 |
| Finance Income | 0.2 | 0.1 | -3.2 | 0.2 | 3.1 | 0.6 | 1.1 | -0.1 | 0.8 | 0.9 |
| Finance Costs | 1.6 | 1.7 | 2.9 | 2.3 | 2.8 | 2.0 | 2.5 | 2.4 | 4.8 | 2.9 |
| Pretax Income | 0.5 | -3.7 | -10.9 | -8.2 | -1.1 | -7.0 | -29.7 | -7.0 | -7.7 | -10.4 |
| Income Tax Expense | 0.0 | — | — | — | — | — | 1.2 | -0.3 | 0.3 | — |
| Net Income | 0.4 | -3.7 | -11.7 | -8.2 | -1.1 | -7.0 | -30.9 | -6.7 | -8.0 | -10.4 |
| Total Comprehensive Income | -0.7 | -4.3 | -7.4 | -8.3 | -0.8 | -7.0 | -10.2 | -6.8 | -7.9 | -10.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 285.3 | 251.4 | 219.0 | 219.4 | 210.5 | 207.4 | 209.7 | 208.9 | 224.8 | 233.0 |
| Current Assets | 133.2 | 132.1 | 99.8 | 104.3 | 94.2 | 91.1 | 100.9 | 110.8 | 123.8 | 133.5 |
| Cash & Cash Equivalents | 17.3 | 31.4 | 9.8 | 8.2 | 3.9 | 5.5 | 8.5 | 10.5 | 15.1 | 16.8 |
| Inventories | 65.6 | 48.6 | 45.1 | 43.9 | 46.1 | 44.9 | 40.5 | 46.7 | 51.3 | 51.0 |
| Trade Receivables | — | 32.3 | 27.0 | 34.4 | 26.2 | 21.8 | 28.7 | 31.0 | 34.3 | 33.1 |
| Non-current Assets | 152.1 | 119.3 | 119.2 | 115.0 | 116.3 | 116.3 | 108.7 | 98.1 | 101.0 | 99.5 |
| Property, Plant & Equipment | 116.9 | 101.9 | 102.5 | 97.9 | 99.0 | 100.1 | 101.3 | 87.2 | 88.6 | 89.6 |
| Intangible Assets | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 |
| Total Liabilities | 173.5 | 135.4 | 152.4 | 149.8 | 156.0 | 152.2 | 168.8 | 157.9 | 167.0 | 167.3 |
| Current Liabilities | 125.3 | 113.1 | 130.5 | 131.2 | 142.2 | 128.4 | 144.7 | 140.3 | 148.0 | 147.7 |
| Non-current Liabilities | 48.2 | 22.2 | 21.9 | 18.6 | 13.8 | 23.8 | 24.1 | 17.6 | 19.0 | 19.6 |
| Total Equity | 111.8 | 116.0 | 66.7 | 69.5 | 54.5 | 55.2 | 40.8 | 51.0 | 57.8 | 65.7 |
| Share Capital | 77.7 | 77.7 | 66.0 | 66.0 | 54.8 | 54.8 | 37.3 | 37.3 | 37.3 | 37.3 |
| Retained Earnings | -7.2 | -7.6 | -45.5 | -33.9 | -25.7 | -24.6 | -52.7 | -21.2 | -14.5 | -6.6 |
| 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 | -5.4 | -14.2 | 1.8 | -0.4 | -8.3 | -5.3 | 1.9 | -5.1 | -12.2 | -8.6 |
| Cash from Investing Activities | -0.8 | -0.5 | 2.3 | -1.6 | -1.7 | -6.7 | -1.7 | 1.4 | 10.9 | 5.4 |
| Purchase of Property, Plant & Equipment | 1.9 | 0.2 | 0.1 | 0.4 | 0.1 | 0.3 | 0.8 | 0.7 | 0.4 | 2.7 |
| Cash from Financing Activities | -7.9 | 36.2 | -2.7 | 6.4 | 8.8 | 8.8 | -2.5 | -0.7 | -0.5 | 3.8 |
| Net Change in Cash | -14.1 | 21.6 | 1.6 | 4.3 | -1.6 | -3.0 | -2.0 | -4.6 | -1.8 | 0.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 139.4 | -8.7% | -9.8% | +0.5% | +2.5% |
| Operating income | -21.4 | — | — | — | — |
| Net income | -28.0 | — | — | — | — |
| EPS | ₩-180 | — | — | — | — |
| Operating cash flow | -12.2 | — | — | — | — |
| Shareholders' equity | 66.7 | +63.3% | -14.2% | -15.3% | -0.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 2.6% | 2.2% | 3.4% | 16.3% | 2.1% | 1.1% |
| Operating margin | -15.4% | -19.5% | -12.9% | 1.8% | -17.5% | -16.7% |
| Net margin | -20.1% | -36.7% | -16.3% | -1.6% | -31.4% | -20.1% |
| Return on equity | -52.1% | -95.9% | -32.5% | -3.0% | -38.4% | -16.5% |
| Return on assets | -13.1% | -25.2% | -12.1% | -1.3% | -19.5% | -9.8% |
| Operating cash flow / revenue | -8.8% | -15.7% | 3.3% | -16.7% | -6.2% | -9.0% |
| Capex / revenue | 0.6% | 3.0% | 4.4% | 5.0% | 2.6% | 6.8% |
| Symbol | Last Price |
|---|---|
| 001440Taihan Cable & Solution Co., Ltd. | ₩27,400 +1.7% |
| 103590Iljin Electric | ₩68,300 +1.0% |
| 336260Doosan Fuel Cell | ₩43,850 +12.4% |
| 178320Seojin System Co., Ltd. | ₩33,650 +1.4% |
| 058610SPG Co., Ltd. | ₩94,200 +12.4% |
| 032820Woori Technology, Incorporation | ₩10,630 +1.2% |
| 082920Vitzrocell Co., Ltd. | ₩29,800 +5.5% |
| 361610SK ie technology | ₩16,280 +3.1% |
| 006340Dawon Cable Co., Ltd. | ₩12,930 +3.9% |
| 033790FINO, Inc. | ₩10,200 +15.5% |