| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 10.39 | 11.19 | 7.83 | 7.99 | 5.15 | 3.93 | 4.61 | 4.63 | 4.41 | 4.00 | 4.61 |
| Cost of Revenue | 9.59 | 10.51 | 7.42 | 7.42 | 4.88 | 3.61 | 4.22 | 4.34 | 3.98 | 3.58 | 4.14 |
| Gross Profit | 0.81 | 0.68 | 0.41 | 0.57 | 0.27 | 0.31 | 0.39 | 0.29 | 0.43 | 0.41 | 0.47 |
| Selling, General & Administrative | 0.48 | 0.46 | 0.31 | 0.29 | 0.27 | 0.27 | 0.28 | 0.28 | 0.34 | — | — |
| Operating Income | 0.32 | 0.22 | 0.10 | 0.28 | 0.01 | 0.04 | 0.11 | 0.01 | 0.09 | 0.01 | 0.03 |
| Finance Income | 0.04 | 0.04 | 0.04 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.03 |
| Finance Costs | 0.14 | 0.11 | 0.08 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Pretax Income | 0.19 | 0.12 | 0.28 | 0.19 | 0.17 | 0.10 | -0.00 | 0.11 | 0.12 | — | — |
| Income Tax Expense | 0.07 | 0.05 | 0.07 | -0.05 | 0.04 | 0.04 | 0.05 | 0.03 | 0.04 | — | — |
| Net Income | 0.11 | 0.08 | 0.21 | 0.14 | 0.14 | 0.06 | -0.05 | 0.08 | 0.09 | -0.04 | 0.00 |
| Total Comprehensive Income | 0.11 | 0.09 | 0.21 | 0.15 | 0.14 | 0.05 | -0.10 | 0.08 | 0.08 | -0.04 | 0.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 15.92 | 14.99 | 5.03 | 4.34 | 4.00 | 3.73 | 3.59 | 3.57 | 3.46 | 3.54 | 3.51 |
| Current Assets | 10.79 | 9.22 | 1.95 | 1.93 | 1.63 | 1.36 | 1.41 | 1.45 | 1.34 | 1.48 | 1.30 |
| Cash & Cash Equivalents | 0.25 | 0.28 | 0.18 | 0.07 | 0.10 | 0.15 | 0.08 | 0.10 | 0.16 | 0.14 | 0.14 |
| Inventories | 0.41 | 0.60 | 0.61 | 0.55 | 0.47 | 0.42 | 0.46 | 0.35 | 0.40 | 0.35 | 0.30 |
| Trade Receivables | 1.02 | 1.14 | 0.71 | 0.81 | 0.62 | 0.51 | 0.54 | 0.48 | 0.64 | 0.53 | 0.55 |
| Non-current Assets | 5.12 | 5.77 | 3.08 | 2.41 | 2.37 | 2.37 | 2.18 | 2.12 | 2.12 | 2.07 | 2.21 |
| Property, Plant & Equipment | 1.61 | 1.62 | 0.91 | 0.92 | 0.93 | 0.95 | 0.93 | 0.93 | 0.90 | 0.95 | 1.01 |
| Intangible Assets | 0.35 | 0.38 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 13.31 | 12.45 | 3.00 | 2.83 | 2.63 | 2.49 | 2.39 | 2.25 | 2.21 | 2.36 | 2.27 |
| Current Liabilities | 10.86 | 10.06 | 2.14 | 1.71 | 1.31 | 1.64 | 1.10 | 1.36 | 1.50 | 1.26 | 1.03 |
| Non-current Liabilities | 2.45 | 2.39 | 0.86 | 1.12 | 1.31 | 0.85 | 1.29 | 0.89 | 0.71 | 1.10 | 1.24 |
| Total Equity | 2.61 | 2.53 | 2.03 | 1.51 | 1.37 | 1.24 | 1.20 | 1.32 | 1.25 | 1.18 | 1.24 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 2.03 | 1.95 | 1.90 | 1.43 | 1.30 | 1.18 | 1.13 | 1.19 | 1.13 | 1.06 | 1.10 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.38 | -0.79 | 0.38 | 0.02 | 0.05 | 0.18 | 0.05 | 0.18 | -0.13 | 0.03 | 0.18 |
| Cash from Investing Activities | 0.08 | -0.54 | -0.07 | -0.06 | -0.08 | -0.07 | -0.00 | -0.03 | 0.19 | -0.01 | -0.06 |
| Purchase of Property, Plant & Equipment | 0.10 | 0.05 | 0.03 | 0.02 | 0.02 | 0.08 | 0.04 | 0.05 | 0.06 | -0.05 | -0.04 |
| Cash from Financing Activities | -0.49 | 1.44 | -0.20 | 0.01 | -0.02 | -0.03 | -0.08 | -0.22 | -0.05 | -0.02 | -0.06 |
| Dividends Paid | -0.02 | -0.03 | -0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | -0.02 | -0.01 |
| Net Change in Cash | -0.03 | 0.10 | 0.11 | -0.03 | -0.05 | 0.08 | -0.02 | -0.06 | 0.02 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.40 | 3.59 | 2.94 | 2.42 | 2.27 | 2.77 | 2.98 | 2.78 | 2.97 | 2.46 |
| Cost of Revenue | 4.11 | 3.60 | 2.75 | 2.22 | 2.04 | 2.57 | 2.82 | 2.66 | 2.77 | 2.26 |
| Gross Profit | 0.30 | -0.02 | 0.19 | 0.20 | 0.22 | 0.19 | 0.16 | 0.12 | 0.20 | 0.20 |
| Selling, General & Administrative | 0.18 | 0.14 | 0.17 | 0.11 | 0.12 | 0.09 | 0.16 | 0.11 | 0.11 | 0.08 |
| Operating Income | 0.12 | -0.16 | 0.03 | 0.09 | 0.10 | 0.11 | 0.00 | 0.01 | 0.09 | 0.12 |
| Finance Income | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 |
| Pretax Income | 0.15 | 0.11 | -0.02 | 0.07 | 0.05 | 0.09 | -0.08 | 0.05 | 0.12 | 0.02 |
| Income Tax Expense | 0.06 | 0.03 | 0.01 | 0.02 | 0.02 | 0.03 | -0.01 | 0.03 | 0.03 | -0.00 |
| Net Income | 0.10 | 0.08 | -0.03 | 0.05 | 0.03 | 0.06 | -0.06 | 0.02 | 0.09 | 0.02 |
| Total Comprehensive Income | 0.10 | 0.09 | -0.02 | 0.05 | 0.02 | 0.06 | -0.05 | 0.01 | 0.09 | 0.03 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 20.49 | 20.02 | 15.92 | 14.94 | 15.61 | 14.75 | 14.54 | 15.38 | 13.80 | 12.87 |
| Current Assets | 15.40 | 14.42 | 10.79 | 9.39 | 9.61 | 9.31 | 9.22 | 2.47 | 2.31 | 2.39 |
| Cash & Cash Equivalents | 0.43 | 0.46 | 0.25 | 0.34 | 0.23 | 0.37 | 0.28 | 0.14 | 0.14 | 0.10 |
| Inventories | 0.73 | 0.44 | 0.41 | 0.44 | 0.53 | 0.40 | 0.60 | 0.61 | 0.63 | 0.59 |
| Trade Receivables | — | 0.72 | 1.02 | 0.94 | 0.75 | 1.17 | 1.14 | 1.07 | 1.05 | 1.02 |
| Non-current Assets | 5.10 | 5.59 | 5.12 | 5.55 | 5.99 | 5.44 | 5.32 | 3.12 | 2.13 | 2.16 |
| Property, Plant & Equipment | 1.60 | 1.61 | 1.61 | 1.63 | 1.63 | 1.62 | 1.62 | 0.02 | 0.02 | 0.02 |
| Intangible Assets | 0.35 | 0.35 | 0.35 | 0.38 | 0.38 | 0.38 | 0.38 | 0.04 | 0.04 | 0.04 |
| Total Liabilities | 17.74 | 17.36 | 13.31 | 12.65 | 13.37 | 12.53 | 12.35 | 13.13 | 11.61 | 10.77 |
| Current Liabilities | 15.28 | 15.33 | 10.86 | 10.62 | 11.22 | 10.21 | 10.06 | 2.02 | 2.17 | 2.41 |
| Non-current Liabilities | 2.46 | 2.03 | 2.45 | 2.03 | 2.15 | 2.31 | 2.29 | 2.21 | 0.96 | 0.98 |
| Total Equity | 2.76 | 2.65 | 2.61 | 2.29 | 2.24 | 2.22 | 2.19 | 2.25 | 2.19 | 2.09 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 2.15 | 2.07 | 2.03 | 1.75 | 1.71 | 1.69 | 1.65 | 1.71 | 1.69 | 1.60 |
| 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 | 236.7 | 180.8 | -145.2 | 261.0 | -48.2 | 310.2 | -102.0 | -59.8 | -730.5 | 98.4 |
| Cash from Investing Activities | 333.9 | -50.5 | 141.6 | -20.4 | -17.4 | -26.9 | -86.6 | -538.3 | 12.9 | 68.1 |
| Purchase of Property, Plant & Equipment | 15.6 | 14.9 | 31.5 | 16.4 | 29.2 | 20.1 | 18.2 | 8.4 | 16.5 | 11.7 |
| Cash from Financing Activities | -593.6 | 72.0 | -88.7 | -136.8 | -69.8 | -190.1 | 70.1 | 740.3 | 578.5 | 48.6 |
| Dividends Paid | — | — | -39.9 | 2.6 | — | — | 0.0 | -2.6 | — | — |
| Net Change in Cash | -23.0 | 202.3 | -92.3 | 103.9 | -135.4 | 93.2 | -118.4 | 142.2 | -139.1 | 215.1 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 10.39 | -7.1% | +9.2% | +21.5% | +8.5% |
| Operating income | 0.32 | +45.0% | +5.2% | +52.3% | +26.2% |
| Net income | 0.11 | +50.9% | -6.9% | +15.2% | +101.5% |
| EPS | ₩16,647 | +50.9% | -6.9% | +15.2% | +101.5% |
| Operating cash flow | 0.38 | — | +160.1% | +16.6% | +7.4% |
| Shareholders' equity | 2.61 | +3.0% | +20.0% | +16.0% | +7.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 7.7% | 6.1% | 5.2% | 7.1% | 5.3% | 8.0% |
| Operating margin | 3.1% | 2.0% | 1.3% | 3.5% | 0.1% | 1.0% |
| Net margin | 1.1% | 0.7% | 2.7% | 1.8% | 2.7% | 1.4% |
| Return on equity | 4.4% | 3.3% | 11.9% | 9.8% | 10.6% | 4.6% |
| Return on assets | 0.7% | 0.8% | 4.5% | 3.4% | 3.6% | 1.5% |
| Operating cash flow / revenue | 3.6% | -7.1% | 4.9% | 0.3% | 1.0% | 4.5% |
| Capex / revenue | 0.9% | 0.5% | 0.3% | 0.3% | 0.4% | 2.0% |
| Symbol | Last Price |
|---|---|
| 095340ISC Co., Ltd. | ₩182,000 +6.0% |
| 111770Youngone Corporation | ₩75,000 -0.8% |
| 026960Dong SUH Companies, Inc. | ₩25,450 -1.0% |
| 018670SK GAS Ltd. | ₩238,500 +1.9% |
| 001120LX International Corp. | ₩40,300 -0.4% |
| 001740SKNetworks Company Limited | ₩6,400 +0.2% |
| 031330Samt Co., Ltd. | ₩7,970 +3.2% |
| 032190Daou Data Corp. | ₩20,000 -1.7% |
| 001530DI Dongil | ₩27,600 +2.8% |
| 052020Stcube | ₩8,050 -0.2% |