| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 908.8 | 741.7 | 594.4 | 369.3 | 367.8 | 411.7 | 273.4 | 226.7 | 239.1 | 257.6 | 242.5 |
| Cost of Revenue | 695.9 | 624.2 | 531.3 | 313.2 | 307.0 | 307.2 | 224.6 | 201.0 | 212.0 | 207.7 | 197.8 |
| Gross Profit | 212.9 | 117.6 | 63.2 | 56.1 | 60.8 | 104.5 | 48.8 | 25.7 | 27.1 | 49.9 | 44.8 |
| Selling, General & Administrative | 82.0 | 72.1 | 46.7 | 31.3 | 28.1 | 28.8 | 23.5 | 19.5 | 21.3 | 23.1 | 19.2 |
| Operating Income | 131.0 | 45.4 | 16.5 | 24.8 | 32.7 | 75.7 | 25.3 | 6.2 | 5.8 | 26.9 | 25.5 |
| Finance Income | 41.7 | 23.6 | 17.2 | 16.5 | 13.1 | 14.2 | 6.1 | 8.4 | 20.3 | 14.3 | 9.2 |
| Finance Costs | 45.3 | 41.6 | 17.6 | 20.3 | 7.7 | 11.7 | 4.4 | 5.8 | 16.6 | 16.3 | 5.4 |
| Pretax Income | 131.9 | 28.4 | -7.1 | 28.9 | 28.5 | 74.0 | 23.8 | 5.9 | 10.5 | 24.5 | 30.4 |
| Income Tax Expense | 30.1 | 8.1 | 6.4 | 8.6 | 14.1 | 16.6 | 7.0 | 0.3 | 2.2 | 8.0 | 7.7 |
| Net Income | 101.7 | 20.3 | -13.4 | 20.3 | 14.3 | 57.4 | 17.7 | -3.0 | 0.7 | 16.5 | 22.7 |
| Total Comprehensive Income | 96.3 | 25.1 | -15.5 | 21.6 | 16.3 | 55.3 | 13.0 | -2.5 | -0.4 | 17.0 | 23.3 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.04 | 0.88 | 0.79 | 0.59 | 0.50 | 0.48 | 0.40 | 0.36 | 0.37 | 0.39 | 0.35 |
| Current Assets | 0.61 | 0.46 | 0.40 | 0.29 | 0.25 | 0.26 | 0.22 | 0.19 | 0.24 | 0.28 | 0.23 |
| Cash & Cash Equivalents | 0.06 | 0.06 | 0.07 | 0.05 | 0.05 | 0.07 | 0.04 | 0.03 | 0.10 | 0.11 | 0.06 |
| Inventories | 0.20 | 0.20 | 0.18 | 0.16 | 0.09 | 0.09 | 0.09 | 0.06 | 0.07 | 0.07 | 0.07 |
| Trade Receivables | — | — | — | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.05 |
| Non-current Assets | 0.44 | 0.42 | 0.39 | 0.30 | 0.25 | 0.22 | 0.18 | 0.17 | 0.13 | 0.11 | 0.12 |
| Property, Plant & Equipment | 0.34 | 0.31 | 0.27 | 0.21 | 0.18 | 0.16 | 0.13 | 0.10 | 0.08 | 0.08 | 0.07 |
| Intangible Assets | 0.04 | 0.04 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
| Total Liabilities | 0.46 | 0.40 | 0.34 | 0.18 | 0.11 | 0.10 | 0.08 | 0.06 | 0.06 | 0.07 | 0.07 |
| Current Liabilities | 0.42 | 0.37 | 0.30 | 0.16 | 0.09 | 0.08 | 0.07 | 0.05 | 0.05 | 0.06 | 0.06 |
| Non-current Liabilities | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Equity | 0.58 | 0.47 | 0.45 | 0.40 | 0.39 | 0.38 | 0.31 | 0.30 | 0.31 | 0.32 | 0.28 |
| Share Capital | 0.12 | 0.19 | 0.19 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.45 | 0.29 | 0.28 | 0.30 | 0.28 | 0.28 | 0.23 | 0.22 | 0.22 | 0.23 | 0.21 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 131.5 | 150.5 | 56.5 | -7.8 | 25.5 | 69.4 | -0.4 | 42.8 | -15.4 | 60.0 | 1.9 |
| Cash from Investing Activities | -187.9 | -81.6 | -44.4 | -11.5 | -33.4 | -65.4 | 14.4 | -112.8 | 13.0 | -26.7 | 43.2 |
| Cash from Financing Activities | 56.5 | -81.7 | -5.3 | 25.1 | -8.9 | 21.4 | -1.5 | -4.4 | -5.3 | 16.8 | -21.9 |
| Dividends Paid | 6.4 | 5.4 | 5.6 | -6.5 | -7.7 | -4.9 | 4.1 | 4.1 | 5.3 | 5.0 | 4.9 |
| Net Change in Cash | 0.3 | -9.1 | 13.1 | 4.5 | -16.8 | 25.1 | 12.3 | -74.5 | -11.1 | 53.8 | 23.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 243.4 | 211.8 | 231.8 | 221.1 | 231.3 | 224.6 | 194.2 | 170.6 | 194.2 | 182.7 |
| Cost of Revenue | 171.9 | 148.7 | 169.9 | 171.8 | 179.7 | 174.6 | 157.8 | 144.4 | 160.1 | 161.8 |
| Gross Profit | 71.5 | 63.1 | 62.0 | 49.4 | 51.6 | 50.0 | 36.4 | 26.2 | 34.1 | 20.9 |
| Selling, General & Administrative | 21.1 | 22.1 | 23.6 | 19.5 | 19.9 | 18.9 | 19.0 | 18.5 | 16.3 | 18.3 |
| Operating Income | 50.4 | 41.1 | 38.3 | 29.9 | 31.6 | 31.1 | 17.4 | 7.7 | 17.8 | 2.6 |
| Finance Income | 10.7 | 33.3 | 8.1 | 1.0 | 25.3 | 7.2 | 7.7 | 5.3 | 4.5 | 6.1 |
| Finance Costs | 13.8 | 52.6 | 6.6 | 9.3 | 21.3 | 8.1 | 24.8 | 1.4 | 7.1 | 8.4 |
| Pretax Income | 48.5 | 21.7 | 45.4 | 21.6 | 36.0 | 28.9 | -0.3 | 11.9 | 15.0 | 1.8 |
| Income Tax Expense | 12.0 | 6.2 | 10.5 | 6.0 | 6.6 | 7.0 | 0.4 | -0.4 | 6.4 | 1.8 |
| Net Income | 36.6 | 15.5 | 34.9 | 15.7 | 29.4 | 21.9 | -0.6 | 12.3 | 8.7 | 0.0 |
| Total Comprehensive Income | 38.0 | 16.5 | 41.2 | 14.7 | 19.6 | 20.8 | 4.1 | 11.0 | 10.0 | 0.0 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.14 | 1.09 | 1.04 | 0.95 | 0.93 | 0.92 | 0.88 | 0.84 | 0.82 | 0.79 |
| Current Assets | 0.68 | 0.64 | 0.61 | 0.51 | 0.50 | 0.50 | 0.46 | 0.43 | 0.40 | 0.38 |
| Cash & Cash Equivalents | 0.11 | 0.08 | 0.06 | 0.10 | 0.09 | 0.11 | 0.06 | 0.08 | 0.08 | 0.04 |
| Inventories | 0.21 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.18 | 0.18 |
| Trade Receivables | — | — | — | — | — | — | — | 0.08 | 0.09 | 0.11 |
| Non-current Assets | 0.46 | 0.45 | 0.44 | 0.43 | 0.43 | 0.42 | 0.42 | 0.41 | 0.42 | 0.41 |
| Property, Plant & Equipment | 0.35 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.31 | 0.30 | 0.29 | 0.28 |
| Intangible Assets | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Total Liabilities | 0.46 | 0.51 | 0.46 | 0.41 | 0.41 | 0.43 | 0.40 | 0.37 | 0.36 | 0.34 |
| Current Liabilities | 0.42 | 0.48 | 0.42 | 0.36 | 0.36 | 0.40 | 0.37 | 0.33 | 0.32 | 0.29 |
| Non-current Liabilities | 0.04 | 0.03 | 0.04 | 0.05 | 0.05 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 |
| Total Equity | 0.67 | 0.58 | 0.58 | 0.54 | 0.53 | 0.49 | 0.47 | 0.47 | 0.46 | 0.45 |
| Share Capital | 0.18 | 0.12 | 0.12 | 0.19 | 0.19 | 0.19 | 0.19 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.48 | 0.44 | 0.45 | 0.35 | 0.33 | 0.31 | 0.29 | 0.29 | 0.28 | 0.27 |
| 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 | 42.8 | 25.9 | 36.4 | 1.8 | 24.6 | 68.8 | 26.0 | 38.9 | 72.0 | 13.6 |
| Cash from Investing Activities | -10.7 | -28.8 | -126.1 | 5.9 | -60.4 | -7.3 | -20.4 | -27.9 | -14.4 | -18.9 |
| Cash from Financing Activities | -2.4 | 26.6 | 48.0 | -1.1 | 18.8 | -9.1 | -29.5 | -13.9 | -13.6 | -24.6 |
| Dividends Paid | 16.1 | 0.0 | 0.0 | 0.0 | — | — | 10.8 | 0.0 | — | — |
| Net Change in Cash | 29.6 | 23.5 | -44.6 | 9.2 | -18.6 | 54.2 | -22.2 | -2.1 | 44.7 | -29.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 908.8 | +22.5% | +35.0% | +17.2% | +14.1% |
| Operating income | 131.0 | +188.1% | +74.1% | +11.6% | +17.8% |
| Net income | 101.7 | +400.7% | +71.2% | +12.1% | +16.2% |
| EPS | ₩1,969 | +400.7% | +71.2% | +12.1% | +16.2% |
| Operating cash flow | 131.5 | -12.6% | — | +13.6% | +52.6% |
| Shareholders' equity | 580.2 | +22.3% | +12.8% | +8.8% | +7.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 23.4% | 15.9% | 10.6% | 15.2% | 16.5% | 25.4% |
| Operating margin | 14.4% | 6.1% | 2.8% | 6.7% | 8.9% | 18.4% |
| Net margin | 11.2% | 2.7% | -2.3% | 5.5% | 3.9% | 13.9% |
| Return on equity | 19.3% | 4.4% | -3.1% | 5.1% | 3.7% | 16.6% |
| Return on assets | 10.6% | 2.4% | -2.0% | 3.7% | 2.9% | 13.1% |
| Operating cash flow / revenue | 14.5% | 20.3% | 9.5% | -2.1% | 6.9% | 16.9% |
| Symbol | Last Price |
|---|---|
| 083650BHI Co., Ltd. | ₩60,000 +1.2% |
| 071970HD-Hyundai Marine Engine | ₩50,200 +1.4% |
| 323280Taesung Co., Ltd. | ₩44,850 +3.2% |
| 420770Giga Vis Co., Ltd. | ₩101,200 +1.3% |
| 232140YC Corporation | ₩11,730 -0.2% |
| 077970STX Engine Co,.ltd | ₩23,550 +0.4% |
| 056190SFA Engineering Corporation | ₩23,700 -0.8% |
| 388720Yuilrobotics. co., Ltd | ₩65,000 +4.0% |
| 090710Hyulim ROBOT Co., Ltd. | ₩6,270 +3.5% |
| 090360Robostar Co., Ltd. | ₩76,400 +9.0% |