| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 12.04 | 10.74 | 9.67 | 8.22 | 6.82 | 5.30 | 6.59 | 5.59 | 4.68 | 4.02 | 3.25 |
| Cost of Revenue | — | — | — | — | — | — | — | — | — | 2.92 | 2.42 |
| Operating Income | 2.21 | 1.98 | 1.49 | 1.30 | 1.33 | 1.22 | 0.71 | 0.94 | 1.18 | 1.10 | 0.83 |
| Finance Income | 0.58 | 0.46 | 0.50 | 0.62 | 0.77 | 0.51 | 0.40 | 0.16 | 0.08 | 0.07 | 0.07 |
| Finance Costs | 0.56 | 0.58 | 0.68 | 0.93 | 0.35 | 0.15 | 0.17 | 0.14 | 0.03 | 0.04 | 0.05 |
| Pretax Income | 2.42 | 2.32 | 1.48 | 1.08 | 2.13 | 1.63 | 0.87 | 1.11 | 1.20 | 1.13 | 0.82 |
| Income Tax Expense | 0.60 | 0.39 | 0.50 | 0.41 | 0.65 | 0.49 | 0.47 | 0.49 | 0.42 | 0.36 | 0.23 |
| Net Income | 1.82 | 1.93 | 0.99 | 0.67 | 16.48 | 0.84 | 0.40 | 0.63 | 0.77 | 0.76 | 0.52 |
| Total Comprehensive Income | 1.94 | 2.63 | 0.72 | -0.71 | 16.23 | 1.07 | 0.54 | 0.63 | 0.63 | 0.72 | 0.55 |
| Interest Income | 0.22 | 0.17 | 0.10 | 0.06 | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 41.08 | 38.17 | 35.74 | 33.90 | 33.69 | 17.01 | 12.30 | 9.88 | 8.02 | 6.37 | 4.39 |
| Current Assets | 10.93 | 9.37 | 7.03 | 6.44 | 5.53 | 10.54 | 5.64 | 5.39 | 4.78 | 4.20 | 2.64 |
| Cash & Cash Equivalents | 5.98 | 4.20 | 3.58 | 2.72 | 2.78 | 1.60 | 3.74 | 3.32 | 1.91 | 1.73 | 0.81 |
| Inventories | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.06 | 0.06 | 0.04 | 0.01 | 0.02 |
| Trade Receivables | 1.69 | 1.66 | 1.72 | 1.54 | 1.45 | 0.99 | 1.21 | 1.10 | 1.03 | — | — |
| Non-current Assets | 30.16 | 28.79 | 28.71 | 27.46 | 28.16 | 6.47 | 6.66 | 4.50 | 3.24 | 2.17 | 1.75 |
| Property, Plant & Equipment | 3.61 | 2.91 | 2.74 | 2.46 | 2.11 | 1.68 | 1.60 | 1.46 | 1.15 | 0.86 | 0.86 |
| Intangible Assets | 3.42 | 3.66 | 3.45 | 1.48 | 0.93 | 0.11 | 0.34 | 0.31 | 0.34 | 0.11 | 0.10 |
| Total Liabilities | 12.13 | 11.17 | 11.50 | 10.45 | 9.66 | 8.76 | 5.80 | 3.93 | 2.71 | 2.24 | 2.12 |
| Current Liabilities | 8.02 | 6.09 | 6.31 | 5.48 | 3.92 | 7.91 | 3.77 | 2.62 | 2.30 | 1.80 | 1.68 |
| Non-current Liabilities | 4.11 | 5.07 | 5.19 | 4.97 | 5.74 | 0.85 | 2.02 | 1.31 | 0.41 | 0.44 | 0.43 |
| Total Equity | 28.95 | 27.00 | 24.24 | 23.45 | 24.03 | 8.26 | 6.50 | 5.95 | 5.31 | 4.13 | 2.27 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | — | — |
| Retained Earnings | 27.63 | 25.96 | 24.54 | 23.65 | 23.08 | 6.65 | 5.71 | 5.23 | 4.56 | 3.81 | 3.07 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 3.10 | 2.59 | 2.00 | 1.45 | 1.38 | 1.45 | 1.36 | 0.97 | 0.94 | 1.16 | 0.85 |
| Cash from Investing Activities | -0.74 | -1.34 | -0.95 | -1.22 | -14.00 | -2.50 | -1.08 | -0.39 | -1.31 | -0.94 | -0.79 |
| Purchase of Property, Plant & Equipment | 1.23 | 0.55 | 0.64 | 0.70 | 0.75 | 0.76 | 0.44 | 0.54 | 0.47 | — | — |
| Cash from Financing Activities | -0.52 | -0.77 | -0.11 | -0.34 | 11.64 | 1.19 | 0.05 | 0.75 | 0.64 | 0.70 | 0.01 |
| Dividends Paid | 0.17 | 0.12 | 0.06 | 0.21 | 0.06 | 0.05 | 0.05 | 0.04 | 0.03 | -0.03 | -0.02 |
| Net Change in Cash | 1.79 | 0.62 | 0.85 | -0.06 | -1.06 | 0.11 | 0.42 | 1.42 | 0.18 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.39 | 3.24 | 3.20 | 3.14 | 2.92 | 2.79 | 2.89 | 2.72 | 2.61 | 2.53 |
| Operating Income | 0.52 | 0.54 | 0.61 | 0.57 | 0.52 | 0.51 | 0.54 | 0.53 | 0.47 | 0.44 |
| Finance Income | 0.24 | 0.15 | 0.32 | 0.07 | 0.12 | 0.08 | 0.26 | 0.02 | 0.09 | 0.09 |
| Finance Costs | 0.15 | 0.10 | 0.22 | 0.06 | 0.24 | 0.05 | 0.16 | 0.08 | 0.16 | 0.17 |
| Pretax Income | 0.90 | 0.39 | 0.30 | 0.86 | 0.68 | 0.58 | 0.54 | 0.65 | 0.47 | 0.66 |
| Income Tax Expense | 0.20 | 0.10 | 0.14 | 0.12 | 0.19 | 0.16 | 0.03 | 0.12 | 0.14 | 0.10 |
| Net Income | 0.70 | 0.29 | 0.16 | 0.73 | 0.50 | 0.42 | 0.51 | 0.53 | 0.33 | 0.56 |
| Total Comprehensive Income | 0.08 | 2.34 | 0.11 | 0.79 | -0.11 | 1.14 | 1.22 | 1.00 | 0.05 | 0.36 |
| Interest Income | 0.06 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.03 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 44.66 | 44.91 | 41.08 | 40.77 | 39.35 | 39.31 | 38.17 | 37.30 | 36.30 | 35.80 |
| Current Assets | 11.32 | 11.25 | 10.93 | 10.85 | 9.93 | 9.76 | 9.37 | 9.42 | 8.33 | 7.60 |
| Cash & Cash Equivalents | 6.38 | 6.38 | 5.98 | 5.03 | 4.87 | 4.72 | 4.20 | 4.64 | 3.77 | 3.24 |
| Inventories | 0.04 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 |
| Trade Receivables | 2.03 | 2.00 | 1.69 | 1.90 | 1.71 | 1.64 | 1.66 | 1.70 | 1.88 | 1.79 |
| Non-current Assets | 33.34 | 33.66 | 30.16 | 29.91 | 29.42 | 29.56 | 28.79 | 27.89 | 27.97 | 28.20 |
| Property, Plant & Equipment | 4.12 | 3.84 | 3.61 | 3.24 | 3.05 | 2.92 | 2.91 | 2.84 | 2.72 | 2.72 |
| Intangible Assets | 4.66 | 4.56 | 3.42 | 3.61 | 3.48 | 3.67 | 3.66 | 3.51 | 3.57 | 3.52 |
| Total Liabilities | 13.63 | 13.98 | 12.13 | 11.98 | 11.42 | 11.28 | 11.17 | 11.15 | 11.26 | 11.26 |
| Current Liabilities | 7.61 | 9.36 | 8.02 | 8.08 | 7.64 | 7.73 | 6.09 | 5.90 | 6.04 | 5.78 |
| Non-current Liabilities | 6.01 | 4.62 | 4.11 | 3.90 | 3.77 | 3.56 | 5.07 | 5.24 | 5.22 | 5.48 |
| Total Equity | 31.03 | 30.93 | 28.95 | 28.79 | 27.94 | 28.03 | 27.00 | 26.16 | 25.04 | 24.54 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 28.26 | 27.52 | 27.63 | 27.21 | 26.63 | 26.21 | 25.96 | 25.67 | 25.27 | 24.94 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.69 | 0.50 | 0.94 | 1.03 | 0.52 | 0.61 | 0.87 | 0.50 | 0.60 | 0.62 |
| Cash from Investing Activities | -0.45 | -0.75 | -0.02 | -0.63 | -0.02 | -0.08 | -0.67 | 0.49 | -0.44 | -0.73 |
| Purchase of Property, Plant & Equipment | 0.39 | 0.42 | 0.51 | 0.37 | 0.16 | 0.19 | 0.21 | 0.16 | 0.12 | 0.07 |
| Cash from Financing Activities | -0.24 | 0.54 | 0.05 | -0.30 | -0.22 | -0.05 | -0.73 | -0.09 | 0.32 | -0.27 |
| Dividends Paid | — | — | 0.00 | 0.00 | — | — | 0.00 | 0.00 | — | — |
| Net Change in Cash | 0.01 | 0.39 | 0.96 | 0.15 | 0.15 | 0.53 | -0.44 | 0.86 | 0.54 | -0.34 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 12.04 | +12.1% | +13.6% | +17.8% | +14.0% |
| Operating income | 2.21 | +11.6% | +19.2% | +12.7% | +10.3% |
| Net income | 1.82 | -5.9% | +39.3% | +16.6% | +13.4% |
| EPS | ₩11,959 | -5.9% | +39.3% | +16.6% | +13.4% |
| Operating cash flow | 3.10 | +19.5% | +28.7% | +16.4% | +13.8% |
| Shareholders' equity | 28.95 | +7.2% | +7.3% | +28.5% | +29.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating margin | 18.3% | 18.4% | 15.4% | 15.9% | 19.4% | 22.9% |
| Net margin | 15.1% | 18.0% | 10.2% | 8.2% | 241.7% | 15.9% |
| Return on equity | 6.5% | 7.5% | 4.1% | 2.8% | 102.1% | 11.5% |
| Return on assets | 4.6% | 5.2% | 2.8% | 2.0% | 65.0% | 5.8% |
| Operating cash flow / revenue | 25.7% | 24.1% | 20.7% | 17.7% | 20.2% | 27.3% |
| Capex / revenue | 10.3% | 5.2% | 6.6% | 8.5% | 11.1% | 14.3% |
| Symbol | Last Price |
|---|---|
| 035720Kakao Corp. | ₩36,200 +2.4% |
| 377300Kakao Pay Corp. | ₩47,300 +5.6% |
| 023590Daou Technology, Inc. | ₩38,300 -0.1% |
| 030190Nice Information Service | ₩16,250 +0.8% |
| 093320Kinx, Inc. | ₩136,600 +0.6% |