| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 367.4 | 400.5 | 416.7 | 699.4 | 641.1 | 573.1 | 588.9 | 457.9 | 449.6 | 429.2 | 516.5 |
| Cost of Revenue | 372.7 | 387.4 | 416.7 | 619.5 | 558.6 | 521.8 | 535.8 | 411.1 | 410.7 | 399.5 | 476.9 |
| Gross Profit | -5.3 | 13.1 | 0.0 | 79.9 | 82.5 | 51.3 | 53.1 | 46.8 | 38.9 | 29.8 | 39.6 |
| Selling, General & Administrative | 14.3 | 13.1 | 13.3 | 17.0 | 16.0 | 17.0 | 14.1 | 13.1 | 13.4 | 14.9 | 31.8 |
| Operating Income | -19.6 | -0.0 | -13.3 | 62.9 | 66.5 | 34.3 | 39.1 | 33.7 | 25.5 | 14.8 | 7.8 |
| Finance Income | 1.8 | 2.8 | 3.6 | 3.1 | 0.9 | 1.4 | 1.7 | 1.7 | 1.2 | 4.2 | 23.7 |
| Finance Costs | 3.4 | 4.0 | 4.2 | 4.6 | 5.0 | 8.7 | 10.5 | 11.0 | 11.8 | 13.4 | 124.8 |
| Pretax Income | -18.9 | 2.7 | -11.9 | 71.4 | 66.9 | 20.9 | 26.4 | 19.3 | 11.1 | 9.4 | -142.1 |
| Income Tax Expense | 0.2 | -5.7 | -0.8 | 25.9 | 11.8 | 3.3 | 5.6 | 6.0 | 1.3 | 1.8 | -25.0 |
| Net Income | -19.1 | 20.5 | -14.0 | 45.4 | 55.1 | 17.6 | 20.8 | 13.3 | 9.9 | 7.6 | -154.2 |
| Total Comprehensive Income | -24.3 | 42.0 | -10.2 | 61.1 | 71.0 | 10.6 | 25.2 | 18.0 | -5.9 | 10.7 | -148.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 549.5 | 623.5 | 609.9 | 674.9 | 649.4 | 586.5 | 661.2 | 627.4 | 632.9 | 676.2 | 726.7 |
| Current Assets | 160.5 | 220.5 | 182.7 | 271.9 | 249.6 | 174.9 | 226.7 | 177.2 | 177.2 | 224.9 | 216.4 |
| Cash & Cash Equivalents | 22.6 | 95.5 | 78.8 | 42.4 | 68.9 | 56.6 | 62.4 | 33.3 | 69.7 | 102.4 | 119.9 |
| Inventories | 37.5 | 31.4 | 38.9 | 55.1 | 53.1 | 39.4 | 35.6 | 25.7 | 22.8 | 35.1 | 25.6 |
| Trade Receivables | 51.0 | 35.1 | 43.3 | 57.6 | 66.0 | 45.3 | 49.4 | 47.1 | 35.5 | 48.3 | 40.0 |
| Non-current Assets | 388.9 | 403.0 | 427.2 | 403.0 | 399.7 | 411.7 | 434.5 | 450.2 | 455.7 | 451.3 | 510.3 |
| Property, Plant & Equipment | 356.3 | 382.2 | 372.8 | 389.4 | 366.2 | 373.4 | 389.8 | 395.1 | 399.6 | 389.3 | 423.5 |
| Intangible Assets | 8.3 | 9.2 | 9.9 | 10.9 | 10.0 | 10.3 | 13.4 | 13.8 | 17.3 | 23.6 | 29.1 |
| Total Liabilities | 76.6 | 125.6 | 139.7 | 191.0 | 223.5 | 231.7 | 345.4 | 339.6 | 363.3 | 404.6 | 470.8 |
| Current Liabilities | 43.5 | 91.5 | 48.7 | 89.2 | 95.2 | 65.3 | 320.1 | 97.2 | 108.0 | 139.9 | 170.4 |
| Non-current Liabilities | 33.1 | 34.1 | 91.0 | 101.7 | 128.3 | 166.4 | 25.3 | 242.5 | 255.3 | 264.7 | 300.4 |
| Total Equity | 472.8 | 497.9 | 470.2 | 483.9 | 425.9 | 354.8 | 315.8 | 287.7 | 269.6 | 271.6 | 255.9 |
| Share Capital | 82.5 | 82.5 | 82.5 | 82.5 | 82.5 | 82.5 | 71.4 | 70.8 | 70.8 | 69.9 | 64.6 |
| Retained Earnings | -29.3 | -10.0 | -31.1 | -17.3 | -62.8 | -115.9 | -131.9 | -151.9 | -164.0 | -174.2 | -180.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 5.5 | 53.1 | 36.0 | 94.9 | 101.6 | 83.3 | 79.5 | 36.3 | 84.4 | 44.3 | 59.9 |
| Cash from Investing Activities | -13.7 | -16.9 | 31.1 | -106.2 | -56.0 | 17.2 | -44.5 | -39.1 | -88.6 | -5.2 | -65.3 |
| Purchase of Property, Plant & Equipment | 21.7 | 36.5 | 26.8 | 53.8 | 24.2 | 25.2 | 40.0 | 35.9 | 77.4 | 22.4 | 39.4 |
| Cash from Financing Activities | -64.2 | -20.8 | -31.0 | -15.9 | -35.4 | -105.9 | -6.0 | -34.6 | -23.9 | -56.6 | 80.8 |
| Dividends Paid | 0.0 | 0.0 | 0.4 | 0.5 | — | — | — | — | — | — | 2.0 |
| Net Change in Cash | -72.8 | 16.7 | 36.3 | -26.4 | 12.3 | -5.8 | 29.1 | -36.4 | -32.7 | -17.5 | 69.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 126.3 | 107.3 | 119.6 | 96.5 | 76.1 | 75.3 | 81.4 | 95.1 | 111.4 | 122.1 |
| Cost of Revenue | 128.5 | 109.3 | 116.3 | 99.4 | 79.3 | 77.7 | 83.6 | 91.9 | 106.7 | 115.5 |
| Gross Profit | -2.2 | -1.9 | 3.2 | -2.9 | -3.2 | -2.4 | -2.2 | 3.2 | 4.7 | 6.6 |
| Selling, General & Administrative | 3.9 | 4.2 | 3.8 | 3.4 | 3.5 | 3.6 | 3.4 | 3.0 | 4.2 | 4.1 |
| Operating Income | -6.2 | -6.2 | -0.6 | -6.3 | -6.7 | -6.0 | -5.6 | 0.3 | 0.5 | 2.5 |
| Finance Income | 0.3 | 0.3 | 0.2 | 0.4 | 0.6 | 0.6 | 0.4 | 0.5 | 1.0 | 0.9 |
| Finance Costs | 0.9 | 0.6 | 0.6 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Pretax Income | -4.3 | -4.8 | -1.0 | -4.6 | -6.9 | -6.3 | -3.4 | -2.6 | 2.4 | 4.0 |
| Income Tax Expense | 1.0 | -6.0 | 0.1 | 0.3 | 0.2 | -0.5 | -2.7 | -6.3 | 1.4 | -13.5 |
| Net Income | -5.4 | 1.2 | -1.2 | -5.0 | -7.2 | -5.9 | -9.6 | 11.5 | 1.0 | 17.6 |
| Total Comprehensive Income | -2.3 | 9.4 | 3.3 | 0.2 | -21.3 | -6.5 | 9.5 | 0.6 | 7.6 | 24.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 577.8 | 571.6 | 549.5 | 550.2 | 587.9 | 618.1 | 623.5 | 627.7 | 647.8 | 647.4 |
| Current Assets | 173.2 | 175.0 | 160.5 | 160.8 | 216.3 | 226.4 | 220.5 | 234.3 | 218.9 | 156.8 |
| Cash & Cash Equivalents | 32.4 | 53.3 | 22.6 | 34.5 | 105.3 | 104.9 | 95.5 | 139.6 | 85.1 | 51.9 |
| Inventories | 39.0 | 38.8 | 37.5 | 40.0 | 25.8 | 32.2 | 31.4 | 32.4 | 35.8 | 36.1 |
| Trade Receivables | 58.3 | 48.7 | 51.0 | 46.4 | 29.7 | 30.4 | 35.1 | 36.3 | 38.0 | 47.1 |
| Non-current Assets | 404.6 | 396.6 | 388.9 | 389.4 | 371.6 | 391.7 | 403.0 | 393.4 | 408.4 | 470.5 |
| Property, Plant & Equipment | 381.4 | 360.6 | 356.3 | 357.4 | 354.2 | 373.4 | 382.2 | 366.9 | 379.9 | 371.9 |
| Intangible Assets | 8.6 | 8.7 | 8.3 | 8.5 | 8.7 | 9.0 | 9.2 | 9.1 | 9.5 | 9.7 |
| Total Liabilities | 97.9 | 89.4 | 76.6 | 80.7 | 118.5 | 126.7 | 125.6 | 128.9 | 146.7 | 153.9 |
| Current Liabilities | 63.3 | 55.1 | 43.5 | 47.3 | 86.1 | 92.5 | 91.5 | 97.6 | 49.0 | 56.2 |
| Non-current Liabilities | 34.7 | 34.3 | 33.1 | 33.4 | 32.4 | 34.2 | 34.1 | 31.2 | 93.5 | 94.6 |
| Total Equity | 479.9 | 482.2 | 472.8 | 469.5 | 469.4 | 491.4 | 497.9 | 498.8 | 501.1 | 493.5 |
| Share Capital | 82.5 | 82.5 | 82.5 | 82.5 | 82.5 | 82.5 | 82.5 | 82.5 | 82.5 | 82.5 |
| Retained Earnings | 209.5 | 214.8 | -29.3 | -27.9 | -22.9 | -15.8 | -10.0 | -0.5 | -12.0 | -13.2 |
| 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 | -1.3 | 15.0 | -6.0 | -7.4 | 3.8 | 15.1 | 12.9 | 7.6 | 17.1 | 15.5 |
| Cash from Investing Activities | -18.6 | 11.2 | -5.2 | -5.0 | -0.4 | -3.1 | -45.7 | 46.1 | 17.5 | -34.8 |
| Purchase of Property, Plant & Equipment | 18.6 | 4.2 | 5.4 | 5.6 | 7.3 | 3.4 | 6.8 | 11.7 | 12.8 | 5.2 |
| Cash from Financing Activities | -1.0 | 4.4 | -0.7 | -58.6 | -2.4 | -2.5 | -12.7 | -2.4 | -2.4 | -3.3 |
| Dividends Paid | — | — | — | — | — | — | 0.0 | — | — | — |
| Net Change in Cash | -20.9 | 30.7 | -11.8 | -70.8 | 0.4 | 9.5 | -44.2 | 54.6 | 33.2 | -26.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 367.4 | -8.3% | -19.3% | -8.5% | -3.3% |
| Operating income | -19.6 | — | — | — | — |
| Net income | -19.1 | — | — | — | — |
| EPS | ₩-116 | — | — | — | — |
| Operating cash flow | 5.5 | -89.7% | -61.4% | -42.0% | -21.3% |
| Shareholders' equity | 472.8 | -5.0% | -0.8% | +5.9% | +6.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | -1.5% | 3.3% | 0.0% | 11.4% | 12.9% | 8.9% |
| Operating margin | -5.3% | -0.0% | -3.2% | 9.0% | 10.4% | 6.0% |
| Net margin | -5.2% | 5.1% | -3.4% | 6.5% | 8.6% | 3.1% |
| Return on equity | -3.9% | 4.2% | -2.9% | 10.0% | 14.1% | 5.3% |
| Return on assets | -3.3% | 3.3% | -2.2% | 6.9% | 8.9% | 2.8% |
| Operating cash flow / revenue | 1.5% | 13.3% | 8.6% | 13.6% | 15.8% | 14.5% |
| Capex / revenue | 5.9% | 9.1% | 6.4% | 7.7% | 3.8% | 4.4% |
| 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% |
| 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% |
| 033640Nepes Corporation | ₩21,550 +0.0% |
| 077360DUK SAN HI Metal Co., Ltd. | ₩10,060 +3.7% |