| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 521.4 | 464.3 | 469.0 | 588.0 | 418.4 | 343.6 | 356.3 | 273.3 | 285.0 | 254.5 | 279.2 |
| Cost of Revenue | 420.6 | 396.6 | 401.4 | 464.0 | 326.2 | 283.3 | 242.6 | 210.1 | 222.9 | 207.4 | 225.7 |
| Gross Profit | 100.9 | 67.8 | 67.6 | 124.0 | 92.2 | 60.2 | 113.7 | 63.2 | 62.1 | 47.1 | 53.5 |
| Selling, General & Administrative | 77.1 | 64.4 | 57.5 | 130.7 | 108.6 | 63.8 | 52.1 | 41.2 | 42.8 | 38.9 | 49.6 |
| Operating Income | 23.8 | 3.4 | 10.1 | -6.7 | -16.4 | -3.6 | 61.6 | 22.0 | 19.3 | 8.2 | 3.9 |
| Finance Income | 13.5 | 4.9 | 8.5 | 110.6 | 6.7 | 5.6 | 2.0 | 1.3 | 1.0 | 0.9 | 1.1 |
| Finance Costs | 16.0 | 29.0 | 19.8 | 19.9 | 14.3 | 60.8 | 11.1 | 4.6 | 5.8 | 6.0 | 9.3 |
| Pretax Income | 35.5 | -10.7 | -8.4 | 83.9 | -26.1 | -60.7 | 44.1 | 36.6 | 9.5 | 22.1 | -11.1 |
| Income Tax Expense | -7.2 | 4.1 | -1.7 | -10.7 | 3.1 | 1.6 | 11.9 | 11.7 | 5.2 | 3.6 | 4.5 |
| Net Income | 20.2 | -79.4 | -109.5 | 94.5 | -29.2 | -62.7 | 31.1 | 22.9 | 3.9 | 18.0 | -16.3 |
| Total Comprehensive Income | 21.8 | -65.7 | -108.9 | 99.3 | -24.3 | -65.8 | 30.1 | 22.0 | 3.8 | 18.6 | -15.8 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 0.70 | 0.71 | 0.96 | 1.13 | 1.10 | 0.80 | 0.52 | 0.28 | 0.31 | 0.30 | 0.36 |
| Current Assets | 0.21 | 0.15 | 0.27 | 0.25 | 0.34 | 0.24 | 0.19 | 0.10 | 0.10 | 0.10 | 0.11 |
| Cash & Cash Equivalents | 0.09 | 0.06 | 0.09 | 0.14 | 0.25 | 0.17 | 0.11 | 0.03 | 0.05 | 0.05 | 0.05 |
| Inventories | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Trade Receivables | 0.06 | 0.06 | 0.06 | 0.08 | 0.06 | 0.05 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 |
| Non-current Assets | 0.49 | 0.56 | 0.70 | 0.88 | 0.77 | 0.56 | 0.33 | 0.19 | 0.20 | 0.20 | 0.25 |
| Property, Plant & Equipment | 0.42 | 0.49 | 0.61 | 0.79 | 0.69 | 0.50 | 0.27 | 0.15 | 0.16 | 0.15 | 0.21 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 |
| Total Liabilities | 0.45 | 0.50 | 0.68 | 0.74 | 0.84 | 0.54 | 0.33 | 0.14 | 0.19 | 0.18 | 0.22 |
| Current Liabilities | 0.24 | 0.31 | 0.44 | 0.35 | 0.30 | 0.13 | 0.14 | 0.11 | 0.11 | 0.13 | 0.12 |
| Non-current Liabilities | 0.21 | 0.20 | 0.24 | 0.39 | 0.54 | 0.41 | 0.19 | 0.03 | 0.08 | 0.06 | 0.10 |
| Total Equity | 0.25 | 0.21 | 0.28 | 0.39 | 0.27 | 0.26 | 0.19 | 0.14 | 0.12 | 0.12 | 0.14 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | -0.08 | -0.10 | -0.03 | 0.07 | -0.01 | 0.04 | 0.10 | 0.07 | 0.04 | 0.04 | 0.02 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 103.5 | 109.1 | 80.0 | 97.6 | 75.9 | 46.3 | 89.9 | 41.7 | 59.7 | 44.3 | 36.9 |
| Cash from Investing Activities | -46.8 | 55.7 | -154.0 | -300.7 | -252.3 | -281.8 | -175.1 | -12.3 | -58.0 | -27.5 | -56.3 |
| Purchase of Property, Plant & Equipment | 54.2 | 31.4 | 64.2 | — | — | — | — | — | — | — | — |
| Cash from Financing Activities | -32.2 | -196.1 | 32.8 | 92.6 | 251.1 | 292.7 | 167.1 | -41.1 | -2.6 | -7.7 | -10.5 |
| Dividends Paid | — | — | — | — | — | 6.2 | 2.2 | 2.2 | — | 1.3 | 0.3 |
| Net Change in Cash | 23.9 | -31.0 | -41.2 | -110.3 | 75.7 | 57.5 | 81.1 | -11.7 | -0.9 | 9.0 | -28.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 153.7 | 134.0 | 123.7 | 137.5 | 130.9 | 129.4 | 105.3 | 108.9 | 128.6 | 121.6 |
| Cost of Revenue | 117.9 | 103.0 | 99.6 | 107.2 | 104.7 | 109.1 | 93.4 | 98.7 | 103.6 | 100.8 |
| Gross Profit | 35.8 | 30.9 | 24.1 | 30.3 | 26.2 | 20.3 | 11.9 | 10.2 | 24.9 | 20.8 |
| Selling, General & Administrative | 21.2 | 20.1 | 22.8 | 19.5 | 18.2 | 16.7 | -17.8 | 25.8 | 28.4 | 28.0 |
| Operating Income | 14.6 | 10.9 | 1.3 | 10.8 | 8.0 | 3.6 | 29.7 | -15.7 | -3.4 | -7.2 |
| Finance Income | 0.9 | 0.4 | 1.3 | 0.4 | 0.3 | 16.6 | 0.4 | 0.4 | 2.7 | 1.4 |
| Finance Costs | 3.4 | 3.5 | 4.2 | 3.7 | 4.0 | 4.2 | 3.3 | 6.7 | 12.9 | 6.1 |
| Pretax Income | 12.8 | 9.4 | -0.4 | 10.4 | 11.9 | 18.8 | 60.1 | -22.2 | -38.2 | -10.4 |
| Income Tax Expense | 2.7 | 3.2 | -5.1 | 0.4 | -6.5 | 3.9 | 4.8 | -0.7 | -2.0 | 2.0 |
| Net Income | 18.3 | 1.2 | -0.6 | 4.1 | 13.2 | 8.5 | -9.3 | -21.5 | -36.2 | -12.4 |
| Total Comprehensive Income | 10.8 | 2.0 | -0.3 | 4.1 | 14.6 | 8.5 | 3.4 | -22.7 | -35.2 | -11.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 714.9 | 705.6 | 696.2 | 703.9 | 701.6 | 700.6 | 710.1 | 724.2 | 915.7 | 947.6 |
| Current Assets | 234.7 | 223.1 | 209.3 | 198.1 | 180.7 | 170.7 | 151.5 | 151.0 | 305.8 | 279.7 |
| Cash & Cash Equivalents | 108.0 | 101.4 | 87.9 | 58.9 | 57.9 | 63.8 | 64.0 | 42.3 | 131.2 | 102.2 |
| Inventories | 38.8 | 35.8 | 31.6 | 32.3 | 25.6 | 23.1 | 22.7 | 21.3 | 22.1 | 21.5 |
| Trade Receivables | 68.8 | 60.0 | 57.2 | 69.1 | 63.4 | 65.0 | 55.8 | 47.3 | 64.6 | 66.2 |
| Non-current Assets | 480.2 | 482.4 | 486.9 | 505.8 | 520.9 | 530.0 | 558.6 | 573.2 | 609.9 | 668.0 |
| Property, Plant & Equipment | 418.1 | 418.3 | 419.9 | 443.6 | 459.9 | 467.1 | 492.2 | 491.3 | 524.5 | 584.2 |
| Intangible Assets | 6.3 | 6.7 | 7.1 | 7.5 | 8.1 | 8.2 | 8.8 | 9.1 | 10.1 | 11.6 |
| Total Liabilities | 457.5 | 458.2 | 450.8 | 458.1 | 460.0 | 473.7 | 502.9 | 523.9 | 660.7 | 657.3 |
| Current Liabilities | 260.0 | 255.7 | 242.7 | 252.2 | 266.3 | 273.0 | 305.6 | 343.3 | 451.4 | 380.8 |
| Non-current Liabilities | 197.5 | 202.5 | 208.1 | 205.9 | 193.7 | 200.7 | 197.3 | 180.6 | 209.3 | 276.6 |
| Total Equity | 257.4 | 247.4 | 245.4 | 245.7 | 241.6 | 227.0 | 207.2 | 200.3 | 255.0 | 290.3 |
| Share Capital | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 |
| Retained Earnings | -72.3 | -84.4 | -83.8 | -81.9 | -85.0 | -92.0 | -100.9 | -94.6 | -76.4 | -48.2 |
| 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 | 17.4 | 32.4 | 32.6 | 10.1 | 37.0 | 23.8 | 4.9 | 40.6 | 37.1 | 26.6 |
| Cash from Investing Activities | 3.3 | -12.7 | 0.5 | -9.5 | -19.1 | -18.7 | 21.1 | 45.2 | -17.1 | 6.4 |
| Purchase of Property, Plant & Equipment | 31.8 | 25.6 | 6.4 | 23.1 | 15.9 | 8.7 | 14.4 | 3.1 | — | — |
| Cash from Financing Activities | -13.7 | -8.6 | -3.2 | -0.3 | -23.3 | -5.4 | -4.6 | -174.6 | 8.9 | -25.8 |
| Net Change in Cash | 6.6 | 13.6 | 28.9 | 1.0 | -5.9 | -0.2 | 21.7 | -88.9 | 29.0 | 7.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 521.4 | +12.3% | -3.9% | +8.7% | +6.4% |
| Operating income | 23.8 | +598.5% | — | — | +19.9% |
| Net income | 20.2 | — | -40.3% | — | — |
| EPS | ₩874 | — | -40.3% | — | — |
| Operating cash flow | 103.5 | -5.1% | +2.0% | +17.5% | +10.9% |
| Shareholders' equity | 245.4 | +18.4% | -14.5% | -1.2% | +5.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 19.3% | 14.6% | 14.4% | 21.1% | 22.0% | 17.5% |
| Operating margin | 4.6% | 0.7% | 2.1% | -1.1% | -3.9% | -1.0% |
| Net margin | 3.9% | -17.1% | -23.3% | 16.1% | -7.0% | -18.2% |
| Return on equity | 8.9% | -32.4% | -32.4% | 28.7% | -11.1% | -27.8% |
| Return on assets | 2.9% | -9.5% | -10.4% | 8.5% | -3.1% | -9.5% |
| Operating cash flow / revenue | 19.9% | 23.5% | 17.0% | 16.6% | 18.1% | 13.5% |
| Capex / revenue | 10.4% | 6.8% | 13.7% | — | — | — |
| Symbol | Last Price |
|---|---|
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |
| 322000HD Hyundai Energy Solutions Co., Ltd. | ₩138,900 +7.3% |
| 166090Hana Materials, Inc. | ₩49,900 +0.7% |
| 036540SFA Semicon Co., Ltd. | ₩5,610 -0.2% |
| 094170Dongwoon Anatech Co., Ltd. | ₩29,350 +2.6% |
| 059090Mi Co., Ltd. | ₩18,060 +3.2% |
| 108320LX Semicon | ₩36,200 +1.7% |
| 046890Seoul Semiconductor Co., Ltd. | ₩9,580 +0.1% |
| 399720Gaonchips Co., Ltd. | ₩42,100 +4.5% |
| 077360DUK SAN HI Metal Co., Ltd. | ₩10,060 +3.7% |