| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.76 | 2.89 | 2.15 | 2.54 | 2.23 | 1.24 | 1.21 | 1.18 | 1.21 | 1.06 | 1.06 |
| Cost of Revenue | 3.59 | 2.78 | 2.05 | 2.42 | 2.11 | 1.19 | 1.16 | 1.12 | 1.16 | 1.01 | 1.01 |
| Gross Profit | 0.16 | 0.11 | 0.09 | 0.12 | 0.12 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Selling, General & Administrative | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 |
| Operating Income | 0.11 | 0.07 | 0.05 | 0.08 | 0.08 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 |
| Finance Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Pretax Income | 0.10 | 0.05 | 0.04 | 0.08 | 0.08 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 |
| Income Tax Expense | 0.02 | -0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
| Net Income | 0.08 | 0.05 | 0.03 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 |
| Total Comprehensive Income | 0.07 | 0.07 | 0.04 | 0.07 | 0.07 | 0.03 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.38 | 0.83 | 0.67 | 0.70 | 0.56 | 0.35 | 0.29 | 0.32 | 0.29 | 0.28 | 0.24 |
| Current Assets | 1.26 | 0.72 | 0.56 | 0.60 | 0.50 | 0.23 | 0.17 | 0.22 | 0.19 | 0.19 | 0.17 |
| Cash & Cash Equivalents | 0.10 | 0.05 | 0.05 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
| Inventories | 0.69 | 0.33 | 0.21 | 0.28 | 0.19 | 0.08 | 0.05 | 0.11 | 0.07 | 0.09 | 0.06 |
| Trade Receivables | 0.41 | 0.31 | 0.27 | 0.28 | 0.28 | 0.13 | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 |
| Non-current Assets | 0.12 | 0.11 | 0.11 | 0.10 | 0.06 | 0.11 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 |
| Property, Plant & Equipment | 0.08 | 0.08 | 0.08 | 0.05 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.89 | 0.40 | 0.29 | 0.34 | 0.25 | 0.09 | 0.05 | 0.11 | 0.09 | 0.11 | 0.14 |
| Current Liabilities | 0.88 | 0.39 | 0.29 | 0.33 | 0.24 | 0.09 | 0.05 | 0.10 | 0.09 | 0.11 | 0.14 |
| Non-current Liabilities | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Equity | 0.49 | 0.43 | 0.38 | 0.36 | 0.31 | 0.25 | 0.24 | 0.21 | 0.19 | 0.17 | 0.11 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 |
| Retained Earnings | 0.33 | 0.27 | 0.24 | 0.23 | 0.19 | 0.14 | 0.11 | 0.09 | 0.07 | 0.05 | -0.01 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -120.3 | -139.1 | 140.8 | 29.7 | 183.8 | 13.0 | 45.8 | -8.7 | 18.5 | 13.5 | 22.3 |
| Cash from Investing Activities | -0.5 | 0.3 | -7.4 | -58.2 | -82.8 | 7.1 | -7.4 | 1.4 | 3.5 | -4.1 | -4.3 |
| Purchase of Property, Plant & Equipment | 0.3 | 0.2 | 5.0 | 34.0 | 2.6 | 1.7 | 0.3 | 1.0 | 1.0 | 0.1 | 0.2 |
| Cash from Financing Activities | 168.2 | 136.3 | -107.4 | 32.4 | -93.8 | -16.6 | -36.5 | 3.1 | -17.9 | -8.9 | -22.4 |
| Dividends Paid | 19.5 | 19.6 | 22.5 | 19.6 | 14.7 | 13.9 | 12.9 | 10.9 | 9.9 | — | — |
| Net Change in Cash | 47.5 | -2.4 | 26.0 | 3.9 | 7.3 | 3.5 | 2.0 | -4.2 | 4.1 | 0.6 | -4.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.58 | 1.80 | 1.05 | 1.03 | 0.92 | 0.76 | 0.75 | 0.73 | 0.72 | 0.69 |
| Cost of Revenue | 2.42 | 1.46 | 0.99 | 0.99 | 0.88 | 0.73 | 0.72 | 0.71 | 0.69 | 0.66 |
| Gross Profit | 0.17 | 0.34 | 0.06 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 |
| Selling, General & Administrative | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Operating Income | 0.15 | 0.33 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 |
| Finance Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.14 | 0.31 | 0.05 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Income Tax Expense | 0.03 | 0.07 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
| Net Income | 0.11 | 0.24 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Total Comprehensive Income | 0.11 | 0.26 | 0.04 | 0.02 | 0.00 | 0.01 | 0.03 | 0.00 | 0.03 | 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 Assets | 2.32 | 2.26 | 1.38 | 0.94 | 0.96 | 0.98 | 0.83 | 0.73 | 0.85 | 0.83 |
| Current Assets | 2.20 | 2.15 | 1.26 | 0.83 | 0.85 | 0.87 | 0.72 | 0.62 | 0.74 | 0.71 |
| Cash & Cash Equivalents | 0.15 | 0.10 | 0.10 | 0.05 | 0.04 | 0.07 | 0.05 | 0.02 | 0.04 | 0.04 |
| Inventories | 1.35 | 1.36 | 0.69 | 0.34 | 0.50 | 0.46 | 0.33 | 0.29 | 0.30 | 0.31 |
| Trade Receivables | 0.63 | 0.56 | 0.41 | 0.42 | 0.29 | 0.33 | 0.31 | 0.29 | 0.37 | 0.35 |
| Non-current Assets | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Property, Plant & Equipment | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 1.49 | 1.54 | 0.89 | 0.50 | 0.53 | 0.56 | 0.40 | 0.33 | 0.44 | 0.45 |
| Current Liabilities | 1.48 | 1.53 | 0.88 | 0.49 | 0.53 | 0.55 | 0.39 | 0.32 | 0.43 | 0.44 |
| Non-current Liabilities | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Equity | 0.83 | 0.72 | 0.49 | 0.44 | 0.42 | 0.42 | 0.43 | 0.40 | 0.41 | 0.38 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 0.65 | 0.55 | 0.33 | 0.29 | 0.28 | 0.26 | 0.27 | 0.26 | 0.26 | 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 | -65.0 | -381.4 | -105.7 | 64.8 | -27.0 | -52.4 | -64.5 | 47.7 | 16.5 | -138.9 |
| Cash from Investing Activities | -9.4 | -0.2 | -0.2 | -0.1 | -0.0 | -0.1 | -0.0 | -0.1 | 0.5 | -0.1 |
| Purchase of Property, Plant & Equipment | 9.6 | 0.2 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 |
| Cash from Financing Activities | 119.9 | 381.7 | 153.7 | -54.9 | -3.2 | 72.6 | 89.2 | -67.3 | -16.7 | 131.1 |
| Dividends Paid | — | — | 39.0 | -39.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 45.5 | 0.1 | 47.7 | 9.8 | -30.2 | 20.2 | 24.7 | -19.7 | 0.3 | -7.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,756.6 | +30.0% | +13.9% | +24.8% | +13.5% |
| Operating income | 113.9 | +69.1% | +13.1% | +27.2% | +11.9% |
| Net income | 75.8 | +39.5% | +9.5% | +11.8% | +8.4% |
| EPS | ₩758 | +39.5% | +9.5% | +11.8% | +8.4% |
| Operating cash flow | -120.3 | — | — | — | — |
| Shareholders' equity | 486.1 | +12.9% | +10.4% | +13.8% | +16.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 4.3% | 3.9% | 4.3% | 4.7% | 5.4% | 4.2% |
| Operating margin | 3.0% | 2.3% | 2.5% | 3.1% | 3.8% | 2.8% |
| Net margin | 2.0% | 1.9% | 1.5% | 2.3% | 2.7% | 3.5% |
| Return on equity | 16.5% | 13.5% | 8.9% | 17.2% | 21.2% | 17.6% |
| Return on assets | 6.9% | 7.2% | 4.8% | 9.1% | 13.3% | 13.7% |
| Operating cash flow / revenue | -3.2% | -4.8% | 6.6% | 1.2% | 8.2% | 1.1% |
| Capex / revenue | 0.0% | 0.0% | 0.2% | 1.3% | 0.1% | 0.1% |
| 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% |
| 032190Daou Data Corp. | ₩20,000 -1.7% |
| 017940E1 Corporation | ₩97,700 -0.7% |
| 001530DI Dongil | ₩27,600 +2.8% |
| 052020Stcube | ₩8,050 -0.2% |