| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8.10 | 7.86 | 7.55 | 6.80 | 5.91 | 4.07 | 3.07 | 2.42 | 1.97 | 1.46 | 0.93 |
| Gross Profit | — | — | — | 6.80 | 5.91 | 4.07 | 3.07 | 2.42 | 1.97 | — | — |
| Operating Income | 0.73 | 0.50 | 0.48 | 0.57 | 0.59 | 0.45 | 0.21 | 0.07 | 0.17 | 0.12 | 0.09 |
| Finance Income | 0.39 | 0.41 | 0.32 | 0.34 | 0.18 | 0.22 | 0.07 | 0.11 | 0.08 | 0.02 | 0.03 |
| Finance Costs | 0.40 | 0.37 | 0.31 | 0.49 | 0.32 | 0.07 | 0.04 | 0.05 | 0.05 | 0.02 | 0.00 |
| Pretax Income | 0.62 | 0.05 | -1.62 | 1.27 | 2.29 | 0.41 | -0.23 | 0.13 | 0.15 | 0.10 | 0.11 |
| Income Tax Expense | 0.09 | 0.16 | 0.17 | 0.20 | 0.65 | 0.24 | 0.11 | 0.11 | 0.03 | — | — |
| Net Income | 0.52 | -0.16 | -1.82 | 1.07 | 1.64 | 0.17 | -0.34 | 0.02 | 0.13 | 0.07 | 0.08 |
| Total Comprehensive Income | 1.31 | 0.20 | -1.71 | -0.66 | 2.07 | 0.33 | -0.35 | 0.02 | 0.12 | 0.06 | 0.08 |
| Interest Income | — | — | — | 0.12 | 0.04 | 0.02 | 0.03 | 0.04 | 0.01 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 27.78 | 25.77 | 25.18 | 22.96 | 22.78 | 11.95 | 8.74 | 7.96 | 6.35 | 5.48 | 3.19 |
| Current Assets | 12.37 | 10.72 | 9.99 | 7.76 | 8.10 | 4.46 | 2.83 | 2.86 | 1.99 | 1.22 | 0.97 |
| Cash & Cash Equivalents | 6.37 | 6.17 | 5.39 | 4.78 | 5.23 | 2.88 | 1.92 | 1.25 | 1.12 | 0.64 | 0.40 |
| Inventories | 0.08 | 0.08 | 0.14 | 0.16 | 0.09 | 0.05 | 0.05 | 0.04 | 0.02 | 0.01 | 0.01 |
| Trade Receivables | 0.57 | 0.55 | 0.62 | 0.44 | 0.40 | 0.25 | 0.16 | 0.19 | 0.18 | 0.17 | 0.09 |
| Non-current Assets | 15.41 | 15.05 | 15.19 | 14.45 | 13.72 | 6.99 | 5.91 | 5.10 | 4.36 | 4.27 | 2.22 |
| Property, Plant & Equipment | 1.56 | 1.36 | 1.34 | 0.89 | 0.55 | 0.43 | 0.35 | 0.31 | 0.27 | 0.25 | 0.22 |
| Intangible Assets | 5.23 | 5.17 | 5.77 | 6.02 | 6.35 | 3.35 | 3.55 | 3.87 | 3.69 | 3.73 | 1.86 |
| Total Liabilities | 12.56 | 11.83 | 11.32 | 9.45 | 9.22 | 4.54 | 3.00 | 2.33 | 1.89 | 1.78 | 0.60 |
| Current Liabilities | 8.78 | 8.55 | 7.56 | 5.21 | 5.66 | 2.95 | 2.43 | 2.04 | 1.04 | 0.81 | 0.32 |
| Non-current Liabilities | 3.78 | 3.28 | 3.76 | 3.80 | 2.88 | 1.16 | 0.56 | 0.29 | 0.85 | 0.98 | 0.29 |
| Total Equity | 15.22 | 13.94 | 13.86 | 13.52 | 13.57 | 7.41 | 5.74 | 5.63 | 4.46 | 3.70 | 2.59 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 2.68 | 1.94 | 1.92 | 3.03 | 1.69 | 0.30 | 0.15 | 0.45 | 0.40 | 0.30 | 0.26 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.40 | 1.25 | 1.34 | 0.68 | 1.31 | 0.97 | 0.75 | 0.49 | 0.37 | 0.32 | 0.16 |
| Cash from Investing Activities | -0.48 | 0.01 | -1.78 | -1.57 | -3.34 | -1.26 | -0.41 | -1.26 | -0.35 | -1.00 | -0.41 |
| Purchase of Property, Plant & Equipment | 0.48 | 0.38 | 0.58 | 0.45 | 0.22 | 0.18 | 0.11 | 0.10 | 0.08 | 0.08 | 0.08 |
| Cash from Financing Activities | -0.71 | -0.52 | 1.02 | 0.41 | 4.44 | 1.31 | 0.32 | 0.89 | 0.47 | 0.92 | 0.20 |
| Dividends Paid | 0.04 | 0.04 | 0.05 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | — | — |
| Net Change in Cash | 0.20 | 0.79 | 0.55 | -0.49 | 2.43 | 0.98 | 0.67 | 0.13 | 0.48 | 0.24 | -0.05 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.10 | 1.94 | 2.12 | 2.09 | 2.03 | 1.86 | 1.96 | 1.92 | 2.00 | 1.99 |
| Operating Income | 0.28 | 0.21 | 0.23 | 0.21 | 0.19 | 0.11 | 0.08 | 0.13 | 0.13 | 0.12 |
| Finance Income | 0.07 | 0.09 | 0.17 | 0.07 | 0.05 | 0.10 | 0.16 | 0.09 | 0.08 | 0.08 |
| Finance Costs | 0.04 | 0.04 | 0.16 | 0.04 | 0.07 | 0.12 | 0.17 | 0.08 | 0.08 | 0.05 |
| Pretax Income | 0.36 | 0.33 | -0.02 | 0.25 | 0.19 | 0.19 | -0.44 | 0.14 | 0.16 | 0.14 |
| Income Tax Expense | 0.17 | 0.05 | 0.02 | 0.06 | 0.02 | -0.01 | -0.05 | 0.06 | 0.08 | 0.07 |
| Net Income | 0.02 | 0.23 | -0.05 | 0.19 | 0.17 | 0.20 | -0.40 | 0.08 | 0.09 | 0.07 |
| Total Comprehensive Income | 0.18 | 0.36 | 0.57 | 0.08 | 0.34 | 0.32 | -0.21 | 0.22 | 0.07 | 0.12 |
| Interest Income | — | — | — | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 27.67 | 28.80 | 27.78 | 26.89 | 26.56 | 25.90 | 25.77 | 25.70 | 25.71 | 25.66 |
| Current Assets | 15.42 | 14.95 | 12.37 | 12.14 | 11.27 | 10.64 | 10.96 | 9.13 | 9.17 | 9.06 |
| Cash & Cash Equivalents | 8.18 | 6.20 | 6.37 | 6.38 | 5.75 | 5.58 | 6.15 | — | 0.11 | 0.12 |
| Inventories | 0.08 | 0.07 | 0.08 | 0.09 | 0.07 | 0.07 | 0.06 | 0.09 | 0.13 | 0.13 |
| Trade Receivables | 0.57 | 0.52 | 0.57 | 0.54 | 0.58 | 0.54 | 0.54 | 0.62 | 0.68 | 0.65 |
| Non-current Assets | 12.25 | 13.85 | 15.41 | 14.75 | 15.30 | 15.26 | 14.81 | 15.25 | 15.30 | 15.32 |
| Property, Plant & Equipment | 1.63 | 1.53 | 1.56 | 1.51 | 1.41 | 1.39 | 1.29 | 0.01 | 0.01 | 0.01 |
| Intangible Assets | 3.64 | 3.84 | 5.23 | 5.49 | 5.53 | 5.51 | 5.14 | 0.07 | 0.07 | 0.08 |
| Total Liabilities | 12.60 | 13.38 | 12.56 | 12.24 | 11.97 | 11.57 | 11.83 | 11.52 | 11.67 | 11.69 |
| Current Liabilities | 10.06 | 10.51 | 8.78 | 8.62 | 8.19 | 8.29 | 8.63 | 7.16 | 7.37 | 6.88 |
| Non-current Liabilities | 2.54 | 2.88 | 3.78 | 3.62 | 3.78 | 3.28 | 3.20 | 3.32 | 3.35 | 3.84 |
| Total Equity | 15.07 | 15.42 | 15.22 | 14.65 | 14.59 | 14.34 | 13.94 | 14.18 | 14.04 | 13.97 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 3.96 | 2.92 | 2.68 | 2.65 | 2.26 | 2.09 | 1.94 | 2.17 | 2.07 | 1.96 |
| 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 | 0.04 | 0.32 | 0.47 | 0.31 | 0.40 | 0.22 | 0.27 | 0.35 | 0.28 | 0.35 |
| Cash from Investing Activities | 1.50 | 0.06 | -0.34 | 0.41 | -0.07 | -0.47 | 0.03 | -0.22 | 0.01 | 0.18 |
| Purchase of Property, Plant & Equipment | 0.16 | 0.09 | 0.16 | 0.14 | 0.07 | 0.11 | 0.07 | 0.06 | 0.14 | 0.11 |
| Cash from Financing Activities | -0.10 | -0.04 | -0.12 | -0.10 | -0.13 | -0.36 | -0.08 | -0.26 | -0.05 | -0.12 |
| Dividends Paid | 0.06 | 0.05 | 0.00 | 0.00 | 0.04 | 0.00 | 0.09 | 0.00 | — | — |
| Net Change in Cash | 1.44 | 0.36 | -0.00 | 0.63 | 0.17 | -0.60 | 0.28 | -0.12 | 0.23 | 0.40 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 8.10 | +3.0% | +6.0% | +14.7% | +24.1% |
| Operating income | 0.73 | +47.8% | +8.7% | +10.2% | +23.5% |
| Net income | 0.52 | — | -21.4% | +25.1% | +20.7% |
| EPS | ₩1,169 | — | -21.4% | +25.1% | +20.7% |
| Operating cash flow | 1.40 | +12.3% | +27.5% | +7.7% | +24.1% |
| Shareholders' equity | 15.22 | +9.2% | +4.0% | +15.5% | +19.4% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | — | — | — | 100.0% | 100.0% | 100.0% |
| Operating margin | 9.0% | 6.3% | 6.4% | 8.4% | 9.9% | 11.1% |
| Net margin | 6.4% | -2.1% | -24.0% | 15.7% | 27.8% | 4.2% |
| Return on equity | 3.6% | -1.2% | -13.3% | 7.9% | 15.6% | 2.6% |
| Return on assets | 1.9% | -0.6% | -7.5% | 4.7% | 9.4% | 1.6% |
| Operating cash flow / revenue | 17.3% | 15.9% | 17.8% | 10.0% | 22.1% | 23.9% |
| Capex / revenue | 5.9% | 4.8% | 7.6% | 6.7% | 3.7% | 4.5% |
| Symbol | Last Price |
|---|---|
| 035420NAVER Corporation | ₩213,500 +2.9% |
| 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% |