| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 32.3 | 25.4 | 20.6 | 50.7 | 38.3 | 38.0 | 43.8 | 50.0 | 10.6 | 40.9 | 50.0 |
| Cost of Revenue | 27.9 | 22.5 | 17.6 | 45.7 | 37.3 | 35.1 | 42.1 | 46.2 | 10.7 | 43.7 | 54.2 |
| Gross Profit | 4.3 | 2.8 | 3.0 | 5.0 | 1.0 | 2.9 | 1.7 | 3.8 | -0.1 | -2.8 | -4.2 |
| Selling, General & Administrative | 41.9 | 14.7 | 3.9 | 4.2 | 3.7 | 3.7 | 3.7 | 2.7 | 1.0 | 5.8 | 4.6 |
| Operating Income | -37.6 | -11.9 | -0.9 | 0.8 | -2.7 | -0.8 | -2.0 | 1.1 | -1.1 | -8.6 | -8.8 |
| Finance Income | 4.8 | 3.3 | 2.1 | 0.9 | 0.3 | 0.8 | 0.6 | 0.5 | 0.2 | 1.0 | 1.2 |
| Finance Costs | 3.0 | 3.9 | 1.9 | 0.6 | 0.8 | 0.8 | 0.6 | 0.7 | 0.7 | 1.1 | 0.9 |
| Pretax Income | -35.4 | -12.3 | -0.7 | -0.8 | -3.8 | 0.3 | -0.8 | 0.7 | -1.8 | -3.2 | -11.7 |
| Income Tax Expense | 1.7 | -0.1 | -0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| Net Income | -33.7 | -12.4 | -0.8 | -0.8 | -3.8 | 0.3 | -0.9 | 0.6 | -1.8 | -3.3 | -11.8 |
| Total Comprehensive Income | -40.3 | 3.8 | -0.4 | -0.9 | -4.4 | 0.6 | -0.7 | 0.2 | -2.8 | -2.4 | -10.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 268.8 | 268.0 | 92.2 | 38.0 | 33.5 | 34.4 | 33.2 | 36.4 | 36.7 | 40.9 | 47.7 |
| Current Assets | 47.3 | 55.5 | 61.8 | 26.7 | 21.7 | 23.8 | 20.9 | 23.0 | 21.7 | 24.7 | 27.8 |
| Cash & Cash Equivalents | 31.8 | 31.7 | 23.2 | 5.6 | 4.9 | 4.1 | 2.0 | 4.1 | 5.5 | 5.2 | 3.6 |
| Inventories | 8.6 | 5.6 | 3.4 | 6.5 | 5.4 | 8.5 | 9.0 | 7.9 | 6.0 | 7.6 | 9.7 |
| Trade Receivables | — | — | — | 7.0 | 7.7 | 7.5 | 6.9 | 8.2 | 7.2 | 7.4 | 10.0 |
| Non-current Assets | 221.4 | 212.5 | 30.4 | 11.3 | 11.8 | 10.7 | 12.2 | 13.3 | 15.1 | 16.3 | 19.9 |
| Property, Plant & Equipment | 21.3 | 21.3 | 2.8 | 5.2 | 7.0 | 8.0 | 9.1 | 10.1 | 12.0 | 13.3 | 17.0 |
| Intangible Assets | 179.2 | 184.1 | 0.0 | — | — | — | — | — | — | — | — |
| Total Liabilities | 47.4 | 16.0 | 35.1 | 23.0 | 18.6 | 15.1 | 14.2 | 16.7 | 17.3 | 18.7 | 23.1 |
| Current Liabilities | 46.2 | 13.6 | 32.9 | 13.8 | 11.7 | 11.0 | 10.4 | 13.3 | 13.6 | 15.2 | 17.5 |
| Non-current Liabilities | 1.3 | 2.5 | 2.2 | 9.2 | 6.9 | 4.1 | 3.7 | 3.3 | 3.6 | 3.5 | 5.5 |
| Total Equity | 221.3 | 252.0 | 57.1 | 15.0 | 14.9 | 19.3 | 19.0 | 19.7 | 19.5 | 22.3 | 24.7 |
| Share Capital | 72.3 | 72.2 | 33.3 | 20.3 | 20.0 | 20.0 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 |
| Retained Earnings | 16.4 | -11.2 | -29.9 | -42.7 | -41.7 | -37.8 | -36.5 | -35.1 | -35.8 | -33.9 | -31.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -30.1 | -7.9 | 1.8 | 1.0 | 2.2 | 2.5 | -1.2 | -0.4 | -0.4 | -0.5 | -9.9 |
| Cash from Investing Activities | -3.4 | -141.0 | -28.7 | -3.6 | -1.2 | -0.9 | -0.4 | -0.3 | 1.3 | 5.4 | 4.7 |
| Purchase of Property, Plant & Equipment | 0.9 | 19.7 | 0.8 | 0.5 | 1.3 | 1.1 | 0.4 | 0.4 | 0.0 | 1.9 | 1.9 |
| Cash from Financing Activities | 33.6 | 156.9 | -1.5 | 3.2 | -0.2 | 0.4 | -0.6 | -0.6 | -0.3 | -3.3 | 1.7 |
| Net Change in Cash | 0.1 | 8.1 | -28.4 | 0.6 | 0.9 | 2.0 | -2.2 | -1.3 | 0.6 | 1.5 | -3.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 10.6 | 9.4 | 8.2 | 7.6 | 9.0 | 7.5 | — |
| Cost of Revenue | 8.6 | 8.2 | 7.0 | 6.5 | 7.6 | 6.7 | — |
| Gross Profit | 2.0 | 1.3 | 1.1 | 1.0 | 1.4 | 0.8 | — |
| Selling, General & Administrative | 11.2 | 11.6 | 9.8 | 10.6 | 10.9 | 10.6 | — |
| Operating Income | -9.2 | -10.4 | -8.7 | -9.5 | -9.5 | -9.8 | — |
| Finance Income | 1.0 | 0.4 | 3.6 | 0.4 | 0.3 | 0.5 | — |
| Finance Costs | 0.6 | 0.6 | 0.8 | 0.6 | 1.5 | 0.1 | — |
| Pretax Income | -8.7 | -10.5 | -5.4 | -9.7 | -10.8 | -9.4 | — |
| Income Tax Expense | -0.3 | -0.1 | 2.5 | 0.0 | 0.8 | 0.0 | — |
| Net Income | -8.4 | -10.4 | -4.5 | -9.7 | -10.0 | -9.4 | — |
| Total Comprehensive Income | -5.2 | -0.8 | — | -10.4 | -10.5 | -4.2 | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Total Assets | 307.1 | 272.2 | 268.8 | 266.2 | 268.0 | 291.8 | 268.0 |
| Current Assets | 73.9 | 42.4 | 47.3 | 53.3 | 70.1 | 80.9 | 55.5 |
| Cash & Cash Equivalents | 55.4 | 24.2 | 31.8 | 39.9 | 47.1 | 31.4 | 31.7 |
| Inventories | 9.6 | 9.5 | 8.6 | 8.0 | 7.3 | 5.9 | 5.6 |
| Trade Receivables | — | — | — | 4.1 | 4.2 | 3.7 | 3.0 |
| Non-current Assets | 233.2 | 229.8 | 221.4 | 212.9 | 197.9 | 210.9 | 212.5 |
| Property, Plant & Equipment | 21.1 | 21.3 | 21.3 | 21.3 | 21.4 | 21.1 | 21.3 |
| Intangible Assets | 192.4 | 188.9 | 179.2 | 175.5 | 169.8 | — | — |
| Total Liabilities | 52.5 | 37.8 | 47.4 | 46.1 | 45.0 | 49.5 | 16.0 |
| Current Liabilities | 16.2 | 36.8 | 46.2 | 44.6 | 43.4 | 14.3 | 13.6 |
| Non-current Liabilities | 36.3 | 1.0 | 1.3 | 1.5 | 1.7 | 35.2 | 2.5 |
| Total Equity | 254.6 | 234.4 | 221.3 | 220.1 | 223.0 | 242.3 | 252.0 |
| Share Capital | 79.4 | 75.3 | 72.3 | 72.2 | 72.2 | 72.2 | 72.2 |
| Retained Earnings | -2.1 | 6.1 | 16.4 | 20.8 | 30.5 | 34.0 | -11.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -8.8 | -8.2 | -4.2 | -7.5 | -9.1 | -9.3 | — |
| Cash from Investing Activities | 0.1 | 0.7 | -5.3 | 0.3 | 32.0 | -30.5 | — |
| Purchase of Property, Plant & Equipment | 0.1 | 0.3 | 0.2 | 0.1 | 0.6 | 0.0 | — |
| Cash from Financing Activities | 40.1 | -0.3 | 1.3 | -0.2 | -0.2 | 32.8 | — |
| Net Change in Cash | 31.4 | -7.8 | -8.1 | -7.2 | 22.4 | -7.1 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 32.3 | +27.2% | -14.0% | -3.2% | -4.3% |
| Operating income | -37.6 | — | — | — | — |
| Net income | -33.7 | — | — | — | — |
| EPS | ₩-1,060 | — | — | — | — |
| Operating cash flow | -30.1 | — | — | — | — |
| Shareholders' equity | 221.3 | -12.2% | +145.3% | +62.9% | +24.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 13.5% | 11.2% | 14.4% | 9.9% | 2.6% | 7.7% |
| Operating margin | -116.4% | -46.9% | -4.6% | 1.7% | -7.1% | -2.0% |
| Net margin | -104.3% | -48.8% | -3.7% | -1.7% | -9.9% | 0.7% |
| Return on equity | -14.2% | -8.0% | -2.1% | -5.6% | -22.2% | 1.3% |
| Return on assets | -12.5% | -6.9% | -1.2% | -2.4% | -11.2% | 0.7% |
| Operating cash flow / revenue | -93.2% | -31.1% | 8.6% | 2.0% | 5.8% | 6.6% |
| Capex / revenue | 2.8% | 77.8% | 3.7% | 0.9% | 3.4% | 2.9% |
| Symbol | Last Price |
|---|---|
| 090460BHCo., Ltd. | ₩21,850 +10.7% |
| 388210CMTX Co., Ltd. | ₩74,800 +9.0% |
| 033240Jahwa Electronics Co., Ltd. | ₩30,600 +9.5% |
| 425420TFE Co., Ltd. | ₩52,700 +3.9% |
| 005690Pharmicell Co., Ltd. | ₩10,500 +1.2% |
| 248070Solum Co., Ltd. | ₩12,910 +1.0% |
| 327260RF Materials | ₩34,050 +0.7% |
| 036810Fine Semitech Corp. | ₩25,550 +0.0% |
| 336370Solus Advanced Materials | ₩7,450 +0.9% |
| 101160Worldex Industry & Trading Co., Ltd. | ₩29,500 +1.9% |