| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 677.5 | 902.3 | 809.0 | 729.4 | 688.9 | 536.9 | 550.2 | 502.0 | 454.0 | 399.0 | 393.4 |
| Cost of Revenue | 744.3 | 890.8 | 739.6 | 599.8 | 576.2 | 450.5 | 472.8 | 422.5 | 373.1 | 342.8 | 354.1 |
| Gross Profit | -66.8 | 11.5 | 69.4 | 129.6 | 112.7 | 86.4 | 77.4 | 79.5 | 81.0 | 56.2 | 39.3 |
| Selling, General & Administrative | 78.4 | 75.9 | 57.6 | 44.8 | 42.7 | 35.5 | 30.5 | 30.8 | 31.5 | 27.2 | 24.9 |
| Operating Income | -145.2 | -64.4 | 11.8 | 84.8 | 69.9 | 50.9 | 46.9 | 48.7 | 49.5 | 29.0 | 14.4 |
| Finance Income | 23.2 | 83.3 | 52.5 | 51.9 | 12.7 | 16.3 | 8.5 | 10.6 | 5.0 | 6.4 | 3.4 |
| Finance Costs | 73.9 | 38.3 | 106.2 | 84.6 | 10.5 | 18.2 | 5.6 | 5.7 | 5.7 | 9.4 | 18.6 |
| Pretax Income | -195.1 | -16.1 | -37.4 | 60.5 | 78.2 | 45.2 | 55.1 | 53.7 | 41.5 | 20.3 | 79.3 |
| Income Tax Expense | -28.0 | -44.9 | 7.7 | 11.5 | 15.1 | 2.5 | 10.7 | 12.4 | -0.7 | 0.9 | 14.9 |
| Net Income | -167.2 | 28.8 | -45.1 | 49.0 | 63.2 | 42.7 | 46.8 | 41.3 | 42.2 | 40.6 | -63.3 |
| Total Comprehensive Income | -108.3 | 187.2 | -10.5 | 46.5 | 77.4 | 40.5 | 42.9 | 25.0 | 53.7 | 57.3 | -59.8 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.21 | 2.28 | 2.39 | 2.43 | 1.75 | 1.08 | 1.04 | 0.69 | 0.65 | 0.39 | 0.44 |
| Current Assets | 0.96 | 1.03 | 1.26 | 1.44 | 0.96 | 0.52 | 0.59 | 0.36 | 0.39 | 0.15 | 0.20 |
| Cash & Cash Equivalents | 0.11 | 0.42 | 0.55 | 0.20 | 0.23 | 0.14 | 0.33 | 0.05 | 0.05 | 0.03 | 0.03 |
| Inventories | 0.30 | 0.33 | 0.35 | 0.31 | 0.13 | 0.10 | 0.08 | 0.05 | 0.06 | 0.05 | 0.07 |
| Trade Receivables | 0.17 | 0.17 | 0.20 | 0.17 | 0.16 | 0.10 | 0.07 | 0.07 | 0.06 | 0.06 | 0.08 |
| Non-current Assets | 1.25 | 1.25 | 1.13 | 0.99 | 0.79 | 0.56 | 0.44 | 0.33 | 0.26 | 0.24 | 0.24 |
| Property, Plant & Equipment | 1.08 | 1.13 | 1.00 | 0.87 | 0.67 | 0.45 | 0.37 | 0.27 | 0.18 | 0.18 | 0.18 |
| Intangible Assets | 0.04 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 |
| Total Liabilities | 0.42 | 0.38 | 0.43 | 0.44 | 0.40 | 0.23 | 0.22 | 0.16 | 0.12 | 0.10 | 0.20 |
| Current Liabilities | 0.20 | 0.12 | 0.33 | 0.18 | 0.15 | 0.11 | 0.10 | 0.11 | 0.09 | 0.07 | 0.17 |
| Non-current Liabilities | 0.21 | 0.26 | 0.09 | 0.26 | 0.26 | 0.12 | 0.12 | 0.05 | 0.03 | 0.03 | 0.04 |
| Total Equity | 1.79 | 1.90 | 1.97 | 1.99 | 1.35 | 0.85 | 0.82 | 0.53 | 0.53 | 0.29 | 0.23 |
| Share Capital | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.08 | 0.24 | 0.24 | 0.29 | 0.26 | 0.20 | 0.16 | 0.11 | 0.10 | 0.06 | 0.02 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -11.1 | 87.0 | -89.8 | 28.9 | 29.9 | 49.5 | 48.2 | 86.0 | 61.2 | 72.9 | 34.9 |
| Cash from Investing Activities | -374.4 | 96.7 | 472.2 | -685.2 | -457.5 | -217.7 | -46.9 | -61.9 | -219.5 | -50.3 | 75.5 |
| Purchase of Property, Plant & Equipment | 63.0 | 96.1 | 218.9 | 287.8 | 208.7 | 116.6 | 132.0 | 119.0 | 17.7 | 31.3 | 12.7 |
| Cash from Financing Activities | 47.7 | -344.8 | -29.4 | 611.8 | 525.8 | -10.6 | 283.3 | — | 360.8 | -23.5 | -104.9 |
| Dividends Paid | 0.0 | 9.2 | 13.8 | 13.8 | 9.2 | 2.3 | — | — | 106.0 | — | 0.0 |
| Net Change in Cash | -337.7 | -161.2 | 353.0 | -44.5 | 98.2 | -178.8 | 279.9 | — | 228.9 | -0.9 | 5.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 194.2 | 159.8 | 170.9 | 143.7 | 204.9 | 158.0 | 186.4 | 211.4 | 262.7 | 241.7 |
| Cost of Revenue | 191.1 | 145.6 | 185.8 | 159.9 | 217.2 | 181.4 | 206.8 | 223.7 | 240.8 | 219.5 |
| Gross Profit | 3.0 | 14.3 | -14.9 | -16.2 | -12.2 | -23.5 | -20.4 | -12.2 | 21.9 | 22.2 |
| Selling, General & Administrative | 19.9 | 19.2 | 18.9 | 18.1 | 18.9 | 22.6 | 19.6 | 19.5 | 18.9 | 17.9 |
| Operating Income | -16.9 | -5.0 | -33.8 | -34.3 | -31.1 | -46.0 | -40.1 | -31.7 | 3.0 | 4.3 |
| Finance Income | 8.9 | 14.6 | 6.0 | 4.9 | 4.0 | 8.3 | 8.7 | 45.2 | 18.2 | 20.2 |
| Finance Costs | 5.7 | 4.4 | 5.4 | 5.8 | 34.6 | 28.2 | 17.3 | 5.0 | 6.8 | 18.3 |
| Pretax Income | -21.4 | 10.9 | -31.6 | -34.0 | -64.6 | -64.9 | -38.5 | -1.4 | 13.2 | 10.6 |
| Income Tax Expense | -2.6 | 7.1 | 4.8 | -9.5 | -13.3 | -10.0 | -53.3 | -8.0 | 5.2 | 11.1 |
| Net Income | -18.8 | 3.9 | -36.4 | -24.5 | -51.4 | -54.8 | 14.8 | 6.5 | 8.0 | -0.6 |
| Total Comprehensive Income | 10.5 | 65.7 | -1.2 | 27.7 | -105.3 | -29.5 | 59.8 | 59.6 | 44.2 | 23.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.46 | 2.27 | 2.21 | 2.22 | 2.16 | 2.24 | 2.28 | 2.36 | 2.34 | 2.52 |
| Current Assets | 1.22 | 0.99 | 0.96 | 0.98 | 0.95 | 0.96 | 1.03 | 1.17 | 1.26 | 1.37 |
| Cash & Cash Equivalents | 0.13 | 0.13 | 0.11 | 0.34 | 0.32 | 0.32 | 0.42 | 0.45 | 0.49 | 0.74 |
| Inventories | 0.47 | 0.36 | 0.30 | 0.32 | 0.28 | 0.28 | 0.33 | 0.36 | 0.36 | 0.35 |
| Trade Receivables | 0.22 | 0.16 | 0.17 | 0.18 | 0.23 | 0.22 | 0.17 | 0.19 | 0.25 | 0.22 |
| Non-current Assets | 1.24 | 1.29 | 1.25 | 1.23 | 1.21 | 1.28 | 1.25 | 1.19 | 1.08 | 1.14 |
| Property, Plant & Equipment | 1.06 | 1.11 | 1.08 | 1.07 | 1.05 | 1.13 | 1.13 | 1.12 | 1.02 | 1.01 |
| Intangible Assets | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.01 |
| Total Liabilities | 0.59 | 0.41 | 0.42 | 0.42 | 0.39 | 0.37 | 0.38 | 0.51 | 0.56 | 0.54 |
| Current Liabilities | 0.32 | 0.23 | 0.20 | 0.23 | 0.23 | 0.11 | 0.12 | 0.23 | 0.28 | 0.36 |
| Non-current Liabilities | 0.27 | 0.18 | 0.21 | 0.20 | 0.16 | 0.27 | 0.26 | 0.28 | 0.28 | 0.17 |
| Total Equity | 1.87 | 1.86 | 1.79 | 1.79 | 1.77 | 1.87 | 1.90 | 1.84 | 1.78 | 1.98 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.07 | 0.09 | 0.08 | 0.12 | 0.14 | 0.19 | 0.24 | 0.24 | 0.24 | 0.23 |
| 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 | -89.4 | -51.0 | 15.6 | -15.0 | -43.8 | 32.1 | 17.9 | 56.5 | -9.7 | 22.3 |
| Cash from Investing Activities | -38.4 | 69.1 | -236.7 | -22.6 | 16.6 | -131.7 | 38.3 | -81.8 | -16.4 | 156.5 |
| Purchase of Property, Plant & Equipment | 17.9 | 7.1 | 14.6 | 10.4 | 3.5 | 34.5 | 10.9 | 39.2 | 12.2 | 33.8 |
| Cash from Financing Activities | 137.5 | 11.6 | -6.2 | 47.8 | 24.5 | -18.5 | -99.7 | -10.4 | -239.1 | 4.3 |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 9.6 | 29.7 | -227.2 | 10.2 | -2.6 | -118.1 | -43.5 | -35.6 | -265.2 | 183.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 677.5 | -24.9% | -2.4% | +4.8% | +5.6% |
| Operating income | -145.2 | — | — | — | — |
| Net income | -167.2 | — | — | — | — |
| EPS | ₩-3,192 | — | — | — | — |
| Operating cash flow | -11.1 | — | — | — | — |
| Shareholders' equity | 1,793.5 | -5.7% | -3.4% | +16.0% | +22.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | -9.9% | 1.3% | 8.6% | 17.8% | 16.4% | 16.1% |
| Operating margin | -21.4% | -7.1% | 1.5% | 11.6% | 10.2% | 9.5% |
| Net margin | -24.7% | 3.2% | -5.6% | 6.7% | 9.2% | 8.0% |
| Return on equity | -9.0% | 1.5% | -2.3% | 2.9% | 5.7% | 5.1% |
| Return on assets | -7.4% | 1.2% | -1.9% | 2.3% | 4.5% | 4.0% |
| Operating cash flow / revenue | -1.6% | 9.6% | -11.1% | 4.0% | 4.3% | 9.2% |
| Capex / revenue | 9.3% | 10.7% | 27.1% | 39.5% | 30.3% | 21.7% |
| Symbol | Last Price |
|---|---|
| 131290TSE Co., Ltd. | ₩236,500 +5.6% |
| 140860Park Systems Corp. | ₩262,500 +3.3% |
| 281820Kctech Co., Ltd. | ₩68,100 +9.1% |
| 078600Daejoo Electronic Materials Co., Ltd. | ₩84,600 +2.4% |
| 007810Korea Circuit Co., Ltd. | ₩51,000 -0.8% |
| 043260Sungho Electronics Corp. | ₩15,670 +0.4% |
| 001820Samwha Capacitor Co., Ltd. | ₩109,800 +4.6% |
| 204270Jntc Co., Ltd. | ₩19,130 +4.0% |
| 003160DI Corporation | ₩31,250 +2.6% |
| 356860TLB Co., Ltd. | ₩37,150 -1.3% |