| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 109.8 | 104.1 | 95.6 | 101.6 | 104.5 | 95.9 | 92.7 | 84.2 | 78.5 | 74.3 | 66.5 |
| Gross Profit | 109.8 | 104.1 | 95.6 | 101.6 | 104.5 | 95.9 | 92.7 | 84.2 | 78.5 | 74.3 | 66.5 |
| Selling, General & Administrative | — | — | — | — | — | — | 61.1 | 58.8 | 54.5 | 53.3 | 50.7 |
| Operating Income | 34.3 | 32.7 | 25.8 | 29.9 | 36.2 | 32.7 | 31.6 | 25.4 | 24.0 | 20.9 | 15.8 |
| Finance Income | 3.0 | 3.6 | 3.5 | 2.2 | 0.7 | 1.1 | 2.1 | 1.9 | 1.6 | 1.6 | 1.7 |
| Finance Costs | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pretax Income | 37.4 | 36.3 | 29.4 | 32.2 | 37.0 | 33.8 | 33.9 | 27.5 | 25.8 | 22.6 | 19.1 |
| Income Tax Expense | 8.1 | 7.7 | 5.3 | 6.7 | 10.3 | 9.6 | 9.1 | 7.2 | 6.5 | 5.8 | 4.8 |
| Net Income | 29.4 | 28.6 | 24.2 | 25.5 | 26.7 | 24.2 | 24.8 | 20.2 | 19.3 | 16.9 | 13.3 |
| Total Comprehensive Income | 35.0 | 33.5 | 26.7 | 32.3 | 24.0 | 28.7 | 25.2 | 21.5 | 20.1 | 16.2 | 14.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 187.5 | 175.3 | 155.1 | 161.3 | 161.3 | 150.6 | 160.3 | 130.7 | 127.7 | 122.7 | 116.5 |
| Current Assets | 126.9 | 124.3 | 109.1 | 118.0 | 122.6 | 110.8 | 129.5 | 103.2 | 101.6 | 96.0 | 88.8 |
| Cash & Cash Equivalents | 119.2 | 115.7 | 102.8 | 110.9 | 114.5 | 103.0 | 15.0 | 12.9 | 11.1 | 11.5 | 10.2 |
| Trade Receivables | 7.3 | 8.3 | 6.1 | 6.8 | 7.8 | 6.5 | 7.3 | 6.3 | 5.8 | 6.4 | 5.4 |
| Non-current Assets | 60.6 | 51.0 | 46.0 | 43.3 | 38.8 | 39.8 | 30.8 | 27.5 | 26.1 | 26.7 | 27.8 |
| Property, Plant & Equipment | 2.5 | 2.4 | 2.1 | 2.1 | 2.6 | 3.3 | 5.7 | 5.2 | 4.1 | 4.8 | 4.8 |
| Intangible Assets | 4.6 | 3.0 | 4.1 | 7.8 | 10.9 | 8.1 | 1.7 | 1.8 | 2.1 | 2.6 | 2.8 |
| Total Liabilities | 41.5 | 40.5 | 34.1 | 34.1 | 40.7 | 38.4 | 35.9 | 28.1 | 24.9 | 22.5 | 23.9 |
| Current Liabilities | 29.9 | 30.6 | 25.6 | 27.6 | 32.3 | 29.1 | 28.4 | 23.0 | 20.9 | 19.0 | 20.6 |
| Non-current Liabilities | 11.6 | 9.9 | 8.5 | 6.5 | 8.4 | 9.2 | 7.5 | 5.1 | 4.0 | 3.5 | 3.3 |
| Total Equity | 146.0 | 134.8 | 121.0 | 127.2 | 120.6 | 112.3 | 124.4 | 102.6 | 102.8 | 100.2 | 92.6 |
| Share Capital | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 |
| Retained Earnings | 79.0 | 71.4 | 63.7 | 72.2 | 66.9 | 57.6 | 75.6 | 56.1 | 53.9 | 53.7 | 47.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 31.9 | 35.4 | 27.6 | 24.4 | 33.6 | 30.5 | 32.3 | 22.7 | 22.7 | 16.5 | 16.1 |
| Cash from Investing Activities | -3.9 | -2.0 | -2.1 | -1.5 | -5.7 | 99.0 | -26.1 | 0.4 | -5.6 | -6.5 | -16.1 |
| Purchase of Property, Plant & Equipment | 0.7 | 0.3 | 0.3 | 0.2 | 0.1 | 0.7 | 2.3 | 2.1 | 0.5 | 0.7 | 1.7 |
| Cash from Financing Activities | -24.5 | -20.5 | -33.6 | -26.5 | -16.5 | -41.6 | -4.1 | -21.3 | -17.6 | -8.7 | -9.0 |
| Dividends Paid | 23.8 | 19.8 | 32.9 | 25.7 | 15.7 | 40.9 | 3.4 | 15.9 | 17.6 | 8.7 | 9.0 |
| Net Change in Cash | 3.5 | 12.9 | -8.1 | -3.6 | 11.5 | 88.0 | 2.1 | 1.8 | -0.5 | 1.4 | -9.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 43.0 | 22.7 | 22.9 | 22.2 | 42.7 | 22.1 | 21.7 | 22.8 | 38.9 | 20.6 |
| Gross Profit | 43.0 | 22.7 | 22.9 | 22.2 | 42.7 | 22.1 | 21.7 | 22.8 | 38.9 | 20.6 |
| Operating Income | 20.9 | 4.7 | 4.2 | 4.6 | 20.8 | 4.8 | 4.6 | 5.8 | 18.8 | 3.5 |
| Finance Income | 0.6 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 |
| Finance Costs | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pretax Income | 21.5 | 6.1 | 4.9 | 5.3 | 21.4 | 5.7 | 5.5 | 6.7 | 19.6 | 4.5 |
| Income Tax Expense | 4.8 | 1.4 | 0.9 | 1.1 | 4.6 | 1.4 | 1.2 | 1.2 | 4.2 | 1.0 |
| Net Income | 16.6 | 4.7 | 4.1 | 4.2 | 16.8 | 4.3 | 4.3 | 5.5 | 15.4 | 3.5 |
| Total Comprehensive Income | 16.6 | 4.7 | 9.7 | 4.2 | 16.8 | 4.3 | 9.2 | 5.5 | 15.4 | 3.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 176.0 | 188.8 | 187.5 | 174.9 | 176.2 | 175.6 | 175.3 | 163.5 | 162.4 | 157.9 |
| Current Assets | 113.7 | 127.5 | 126.9 | 123.1 | 124.2 | 125.1 | 124.3 | 119.3 | 118.1 | 113.2 |
| Cash & Cash Equivalents | 96.7 | 113.5 | 119.2 | 111.8 | 107.4 | 112.5 | 115.7 | 107.6 | 103.5 | 100.4 |
| Trade Receivables | 16.1 | 12.7 | 7.3 | 10.4 | 15.8 | 11.4 | 8.3 | 11.1 | 13.8 | 11.4 |
| Non-current Assets | 62.3 | 61.4 | 60.6 | 51.7 | 52.0 | 50.4 | 51.0 | 44.2 | 44.3 | 44.7 |
| Property, Plant & Equipment | 2.4 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.4 | 2.1 | 2.1 | 2.1 |
| Intangible Assets | 6.1 | 5.6 | 4.6 | 4.0 | 4.2 | 3.0 | 3.0 | 2.6 | 2.6 | 3.3 |
| Total Liabilities | 47.7 | 77.1 | 41.5 | 38.6 | 44.1 | 60.3 | 40.5 | 37.9 | 42.3 | 53.1 |
| Current Liabilities | 35.7 | 65.1 | 29.9 | 28.4 | 33.8 | 50.0 | 30.6 | 29.1 | 33.6 | 44.4 |
| Non-current Liabilities | 12.0 | 12.0 | 11.6 | 10.2 | 10.3 | 10.2 | 9.9 | 8.8 | 8.7 | 8.7 |
| Total Equity | 128.3 | 111.7 | 146.0 | 136.3 | 132.1 | 115.3 | 134.8 | 125.6 | 120.1 | 104.7 |
| Share Capital | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 | 24.5 |
| Retained Earnings | 61.2 | 47.7 | 79.0 | 75.3 | 71.5 | 57.8 | 71.4 | 67.6 | 62.6 | 50.3 |
| 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 | 23.5 | -3.7 | 9.0 | 4.7 | 20.6 | -2.4 | 8.9 | 4.6 | 23.6 | -1.6 |
| Cash from Investing Activities | -1.1 | -1.8 | -1.4 | -0.2 | -1.7 | -0.6 | -0.6 | -0.4 | -0.5 | -0.5 |
| Purchase of Property, Plant & Equipment | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.0 | 0.1 |
| Cash from Financing Activities | -39.2 | -0.2 | -0.2 | -0.2 | -24.0 | -0.2 | -0.2 | -0.2 | -19.9 | -0.2 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -16.8 | -5.7 | 7.4 | 4.4 | -5.1 | -3.2 | 8.1 | 4.0 | 3.1 | -2.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 109.8 | +5.5% | +2.6% | +2.7% | +5.1% |
| Operating income | 34.3 | +5.1% | +4.7% | +1.0% | +8.1% |
| Net income | 29.4 | +2.7% | +4.8% | +4.0% | +8.2% |
| EPS | ₩6,471 | +2.7% | +4.8% | +4.0% | +8.2% |
| Operating cash flow | 31.9 | -9.9% | +9.3% | +0.9% | +7.1% |
| Shareholders' equity | 146.0 | +8.3% | +4.7% | +5.4% | +4.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating margin | 31.3% | 31.4% | 27.0% | 29.5% | 34.7% | 34.1% |
| Net margin | 26.8% | 27.5% | 25.3% | 25.1% | 25.6% | 25.2% |
| Return on equity | 20.9% | 22.4% | 19.5% | 20.6% | 23.0% | 20.4% |
| Return on assets | 16.2% | 17.3% | 15.3% | 15.8% | 17.2% | 15.5% |
| Operating cash flow / revenue | 29.0% | 34.0% | 28.9% | 24.1% | 32.1% | 31.9% |
| Capex / revenue | 0.6% | 0.3% | 0.3% | 0.2% | 0.1% | 0.7% |
| Symbol | Last Price |
|---|---|
| 347700Sphere Corp. | ₩19,520 +5.1% |
| 032350Lotte Tour Development Co., Ltd. | ₩12,530 -0.2% |
| 124500Itcenglobal Co., Ltd. | ₩35,650 +9.0% |
| 214320Innocean Worldwide, Inc. | ₩18,770 -0.1% |
| 328130Lunit, Inc. | ₩9,000 +5.1% |
| 053800Ahnlab,inc. | ₩57,700 +1.4% |
| 466100Clobot Co., Ltd. | ₩24,650 +8.8% |
| 079940Gabia, Inc. | ₩42,400 -2.3% |
| 052400Kona I Co., Ltd. | ₩37,800 +3.8% |
| 039130Hanatour Service | ₩32,500 +0.2% |