| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 310.7 | 409.4 | 284.7 | 437.9 | 377.3 | 118.5 | 259.1 | 264.0 | 272.7 | 268.0 | 175.6 |
| Cost of Revenue | 133.4 | 160.4 | 134.6 | 190.4 | 183.6 | 67.2 | 148.9 | 147.9 | 157.4 | 158.1 | 98.4 |
| Gross Profit | 177.3 | 249.0 | 150.1 | 247.6 | 193.7 | 51.4 | 110.1 | 116.2 | 115.3 | 109.9 | 77.3 |
| Selling, General & Administrative | 146.1 | 151.8 | 121.2 | 123.7 | 91.1 | 76.4 | 79.2 | 74.8 | 73.6 | 72.3 | 62.0 |
| Operating Income | 31.3 | 97.2 | 28.9 | 123.9 | 102.6 | -25.0 | 30.9 | 41.4 | 41.7 | 37.7 | 15.3 |
| Finance Income | 6.7 | 3.9 | 1.7 | 0.9 | 0.3 | 0.2 | 0.5 | 0.4 | 3.5 | 0.4 | 0.5 |
| Finance Costs | 3.9 | 3.6 | 4.0 | 3.6 | 5.9 | 4.6 | 0.5 | 0.2 | 0.5 | 14.7 | 11.1 |
| Pretax Income | 41.2 | 127.5 | 44.7 | 135.1 | 174.3 | -4.1 | 29.8 | 44.4 | 44.0 | 25.3 | 7.8 |
| Income Tax Expense | 5.5 | 20.6 | 10.7 | 28.9 | 28.7 | 4.1 | 3.3 | 0.7 | 2.0 | -7.3 | 0.1 |
| Net Income | 35.7 | 106.8 | 34.0 | 106.2 | 145.5 | -8.2 | 26.6 | 43.8 | 42.0 | 32.6 | 7.7 |
| Total Comprehensive Income | 37.0 | 103.7 | 48.7 | 130.0 | 142.2 | -8.2 | 43.4 | 42.8 | 40.7 | 33.6 | 7.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 887.9 | 986.8 | 805.3 | 833.1 | 711.9 | 549.2 | 450.0 | 363.3 | 315.3 | 327.5 | 307.7 |
| Current Assets | 246.0 | 398.1 | 239.0 | 290.3 | 230.2 | 129.6 | 105.2 | 135.9 | 142.0 | 163.9 | 133.4 |
| Cash & Cash Equivalents | 164.4 | 250.7 | 110.6 | 121.0 | 119.2 | 18.5 | 15.4 | 11.6 | 49.2 | 31.5 | 29.6 |
| Inventories | 59.9 | 100.6 | 81.3 | 99.2 | 58.6 | 55.5 | 52.5 | 83.0 | 41.2 | 46.2 | 51.8 |
| Trade Receivables | — | — | — | 31.3 | 24.0 | 25.2 | 7.3 | 25.1 | 14.8 | 45.5 | 17.7 |
| Non-current Assets | 641.9 | 588.7 | 566.2 | 542.7 | 481.7 | 419.6 | 344.8 | 227.4 | 173.3 | 163.7 | 174.3 |
| Property, Plant & Equipment | 325.9 | 305.7 | 289.7 | 283.0 | 235.1 | 232.8 | 220.4 | 189.2 | 143.2 | 128.5 | 132.8 |
| Intangible Assets | 8.1 | 7.8 | 6.5 | 6.2 | 5.4 | 5.4 | 4.5 | 6.2 | 8.8 | 12.2 | 14.7 |
| Total Liabilities | 297.4 | 420.2 | 290.5 | 348.5 | 342.3 | 321.8 | 202.2 | 154.0 | 126.9 | 179.8 | 193.5 |
| Current Liabilities | 68.0 | 191.7 | 61.5 | 127.3 | 134.9 | 150.0 | 122.0 | 62.0 | 64.1 | 113.9 | 144.7 |
| Non-current Liabilities | 229.4 | 228.5 | 229.0 | 221.2 | 207.4 | 171.8 | 80.2 | 92.0 | 62.8 | 65.8 | 48.8 |
| Total Equity | 590.5 | 566.6 | 514.7 | 484.6 | 369.6 | 227.4 | 247.8 | 209.3 | 188.4 | 147.7 | 114.2 |
| Share Capital | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 |
| Retained Earnings | 444.6 | 421.8 | 335.2 | 311.3 | 214.9 | 71.0 | 83.7 | 63.0 | 43.8 | -35.8 | -68.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -30.7 | 224.7 | 0.9 | 101.0 | 110.7 | 1.6 | 58.5 | -35.0 | 57.1 | 44.7 | 30.3 |
| Cash from Investing Activities | -53.9 | -40.3 | -1.2 | -48.4 | 6.9 | -84.6 | -93.9 | -48.0 | -15.2 | -4.5 | -5.4 |
| Cash from Financing Activities | -0.8 | -50.7 | -10.2 | -48.4 | -18.0 | 87.6 | 39.3 | 45.5 | -24.0 | -38.1 | -10.4 |
| Net Change in Cash | -85.4 | 133.7 | -10.5 | 1.8 | 100.7 | 4.8 | 3.7 | -37.6 | 17.8 | 2.0 | 14.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 59.9 | 54.9 | 52.3 | 58.8 | 78.8 | 120.8 | 108.3 | 147.2 | 97.3 | 56.6 |
| Cost of Revenue | 29.7 | 26.3 | 28.1 | 20.3 | 36.8 | 48.1 | 47.8 | 59.1 | 30.2 | 23.3 |
| Gross Profit | 30.2 | 28.6 | 24.2 | 38.4 | 42.0 | 72.8 | 60.5 | 88.1 | 67.1 | 33.3 |
| Selling, General & Administrative | 28.8 | 35.7 | 36.7 | 35.1 | 35.4 | 38.8 | 58.6 | 35.9 | 31.0 | 26.3 |
| Operating Income | 1.4 | -7.0 | -12.6 | 3.4 | 6.6 | 33.9 | 1.9 | 52.2 | 36.1 | 7.0 |
| Finance Income | 0.9 | 1.1 | 1.3 | 1.3 | 1.8 | 2.3 | 2.4 | 1.2 | 0.2 | 0.2 |
| Finance Costs | 1.0 | 0.9 | 1.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Pretax Income | 4.7 | -1.4 | -5.1 | 9.2 | 2.2 | 34.9 | 28.3 | 44.8 | 40.7 | 13.7 |
| Income Tax Expense | -0.8 | -0.2 | -0.4 | 1.5 | -2.8 | 7.2 | 6.3 | 9.2 | 7.6 | -2.4 |
| Net Income | 5.5 | -1.2 | -4.7 | 7.6 | 5.0 | 27.7 | 22.1 | 35.6 | 33.1 | 16.1 |
| Total Comprehensive Income | 5.1 | -1.2 | -3.0 | 7.7 | 4.7 | 27.6 | 19.1 | 35.3 | 33.2 | 16.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 866.4 | 871.9 | 887.9 | 871.6 | 880.4 | 949.6 | 986.8 | 960.1 | 947.9 | 894.4 |
| Current Assets | 204.5 | 221.4 | 246.0 | 237.1 | 266.0 | 363.5 | 398.1 | 377.5 | 378.7 | 326.3 |
| Cash & Cash Equivalents | 123.0 | 139.9 | 164.4 | 145.2 | 178.2 | 219.9 | 250.7 | 227.2 | 215.1 | 174.2 |
| Inventories | 46.0 | 43.1 | 59.9 | 61.4 | 58.3 | 78.6 | 100.6 | 103.4 | 112.5 | 108.8 |
| Trade Receivables | — | — | — | — | — | — | — | 16.5 | 10.2 | 12.8 |
| Non-current Assets | 661.9 | 650.5 | 641.9 | 634.5 | 614.5 | 586.1 | 588.7 | 582.6 | 569.1 | 568.1 |
| Property, Plant & Equipment | 330.3 | 332.6 | 325.9 | 333.3 | 332.8 | 304.0 | 305.7 | 306.1 | 292.2 | 291.3 |
| Intangible Assets | 8.1 | 8.0 | 8.1 | 8.1 | 8.1 | 8.0 | 7.8 | 7.4 | 7.6 | 7.4 |
| Total Liabilities | 274.5 | 285.1 | 297.4 | 278.2 | 294.7 | 368.6 | 420.2 | 363.1 | 386.2 | 366.0 |
| Current Liabilities | 48.6 | 56.1 | 68.0 | 50.1 | 65.7 | 139.7 | 191.7 | 132.4 | 156.4 | 137.4 |
| Non-current Liabilities | 225.8 | 229.0 | 229.4 | 228.1 | 229.0 | 228.9 | 228.5 | 230.7 | 229.8 | 228.6 |
| Total Equity | 591.9 | 586.8 | 590.5 | 593.4 | 585.7 | 581.0 | 566.6 | 597.0 | 561.6 | 528.4 |
| Share Capital | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 |
| Retained Earnings | 421.2 | 415.8 | 444.6 | 448.8 | 441.2 | 436.2 | 421.8 | 400.6 | 381.8 | 348.8 |
| 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 | -2.5 | -16.4 | 23.7 | -16.2 | -47.2 | 9.0 | 70.5 | 39.9 | 47.6 | 66.7 |
| Cash from Investing Activities | -13.7 | -9.7 | -3.9 | -25.1 | 11.4 | -36.3 | -4.5 | -18.4 | -10.6 | -6.8 |
| Cash from Financing Activities | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.3 | -50.0 | -0.3 | -0.2 | -0.2 |
| Dividends Paid | — | — | — | — | — | — | — | 0.0 | — | — |
| Net Change in Cash | -16.4 | -26.3 | 19.6 | -41.4 | -36.0 | -27.6 | 15.9 | 21.3 | 36.8 | 59.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 310.7 | -24.1% | -10.8% | +21.3% | +5.9% |
| Operating income | 31.3 | -67.8% | -36.8% | — | +7.4% |
| Net income | 35.7 | -66.6% | -30.5% | — | +16.6% |
| EPS | ₩768 | -66.6% | -30.5% | — | +16.6% |
| Operating cash flow | -30.7 | — | — | — | — |
| Shareholders' equity | 590.5 | +4.2% | +6.8% | +21.0% | +17.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 57.1% | 60.8% | 52.7% | 56.5% | 51.3% | 43.3% |
| Operating margin | 10.1% | 23.7% | 10.2% | 28.3% | 27.2% | -21.1% |
| Net margin | 11.5% | 26.1% | 11.9% | 24.2% | 38.6% | -6.9% |
| Return on equity | 6.2% | 19.8% | 6.8% | 24.9% | 48.7% | -3.5% |
| Return on assets | 3.8% | 11.9% | 4.2% | 13.7% | 23.1% | -1.6% |
| Operating cash flow / revenue | -9.9% | 54.9% | 0.3% | 23.1% | 29.3% | 1.3% |
| Symbol | Last Price |
|---|---|
| 042700Hanmi Semiconductor Co., Ltd. | ₩230,000 +9.3% |
| 007660ISU Petasys Co., Ltd. | ₩111,100 +4.8% |
| 240810Wonik IPS Co., Ltd. | ₩114,800 +9.3% |
| 039030EO Technics Co., Ltd. | ₩443,000 +6.0% |
| 058470Leeno Industrial Inc. | ₩66,600 +3.6% |
| 403870HPSP Co., Ltd. | ₩50,800 +1.2% |
| 000990DB HiTek | ₩89,900 +2.0% |
| 440110FADU, Inc. | ₩67,300 +9.4% |
| 080220Jeju Semiconductor Corp. | ₩71,800 +4.4% |
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |