| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 349.7 | 386.3 | 443.8 | 393.9 | 322.3 | 344.4 | 374.0 | 289.5 | 304.4 | 322.0 | 365.3 |
| Cost of Revenue | 314.4 | 334.9 | 375.9 | 364.1 | 293.0 | 316.6 | 366.8 | 286.0 | 270.7 | 269.5 | 319.6 |
| Gross Profit | 35.2 | 51.4 | 67.9 | 29.8 | 29.3 | 27.8 | 7.2 | 3.6 | 33.7 | 52.5 | 45.7 |
| Selling, General & Administrative | 30.2 | 28.6 | 28.4 | 26.8 | 24.2 | 26.5 | 37.3 | 35.6 | 38.0 | 18.4 | 15.8 |
| Operating Income | 5.0 | 22.8 | 39.5 | 2.9 | 5.1 | 1.3 | -30.0 | -32.0 | -4.4 | 12.9 | 6.1 |
| Finance Income | 6.3 | 7.7 | 4.7 | 6.1 | 8.3 | 9.2 | 4.2 | 5.4 | 4.0 | 3.1 | 2.7 |
| Finance Costs | 5.6 | 7.8 | 13.0 | 12.2 | 5.2 | 17.0 | 8.3 | 7.3 | 6.6 | 1.3 | 0.4 |
| Pretax Income | 6.1 | 24.1 | 32.8 | 0.1 | 7.6 | -117.9 | -28.4 | -28.8 | -6.6 | 16.9 | 10.1 |
| Income Tax Expense | 0.7 | -0.6 | -1.4 | 0.4 | -0.4 | -24.2 | -5.4 | -3.9 | 0.6 | 2.9 | 2.3 |
| Net Income | 5.4 | 24.7 | 34.2 | 0.5 | 7.1 | -93.7 | -33.8 | -32.7 | -6.0 | 14.0 | 7.8 |
| Total Comprehensive Income | 4.9 | 92.0 | 31.0 | 5.8 | 8.5 | -94.4 | -34.7 | -25.8 | -5.5 | 13.8 | 7.0 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 0.81 | 0.81 | 0.74 | 0.76 | 0.77 | 0.80 | 0.99 | 1.03 | 1.00 | 0.98 | 0.86 |
| Current Assets | 0.29 | 0.31 | 0.33 | 0.33 | 0.33 | 0.35 | 0.40 | 0.40 | 0.37 | 0.33 | 0.33 |
| Cash & Cash Equivalents | 0.02 | 0.02 | 0.03 | 0.04 | 0.02 | 0.05 | 0.02 | 0.01 | 0.04 | 0.06 | 0.05 |
| Inventories | 0.11 | 0.11 | 0.13 | 0.13 | 0.11 | 0.13 | 0.15 | 0.17 | 0.10 | 0.09 | 0.07 |
| Trade Receivables | 0.15 | 0.17 | 0.17 | 0.15 | 0.15 | 0.12 | 0.15 | 0.11 | 0.09 | 0.07 | 0.11 |
| Non-current Assets | 0.52 | 0.51 | 0.41 | 0.43 | 0.44 | 0.45 | 0.60 | 0.63 | 0.63 | 0.65 | 0.53 |
| Property, Plant & Equipment | 0.49 | 0.49 | 0.39 | 0.41 | 0.42 | 0.43 | 0.56 | 0.59 | 0.59 | 0.61 | 0.50 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.20 | 0.21 | 0.23 | 0.28 | 0.30 | 0.33 | 0.43 | 0.43 | 0.37 | 0.34 | 0.28 |
| Current Liabilities | 0.15 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.13 | 0.17 | 0.07 | 0.09 | 0.13 |
| Non-current Liabilities | 0.05 | 0.11 | 0.13 | 0.17 | 0.18 | 0.22 | 0.29 | 0.26 | 0.30 | 0.25 | 0.15 |
| Total Equity | 0.61 | 0.60 | 0.51 | 0.48 | 0.48 | 0.47 | 0.57 | 0.60 | 0.63 | 0.63 | 0.58 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.32 | 0.31 | 0.29 | 0.25 | 0.25 | 0.24 | 0.34 | 0.37 | 0.40 | 0.41 | 0.39 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 27.8 | 66.7 | 19.9 | 9.2 | 27.8 | 40.4 | -2.3 | -66.2 | 1.1 | 52.2 | 33.4 |
| Cash from Investing Activities | -25.3 | -23.7 | -6.7 | 36.8 | -6.6 | 39.1 | 13.6 | 12.4 | -79.5 | -171.4 | -86.5 |
| Purchase of Property, Plant & Equipment | 23.1 | 23.4 | 8.5 | 4.6 | 3.7 | 8.8 | 17.9 | 13.6 | 35.7 | 165.3 | 116.7 |
| Cash from Financing Activities | -2.4 | -46.8 | -22.9 | -30.7 | -44.8 | -50.5 | -2.7 | 26.4 | 54.6 | 136.8 | 60.4 |
| Net Change in Cash | -0.0 | -3.4 | -10.1 | 14.3 | -23.7 | 26.2 | 8.6 | -27.4 | -23.8 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 105.5 | 88.3 | 90.5 | 86.4 | 87.0 | 85.6 | 107.9 | 87.6 | 100.7 | 90.1 |
| Cost of Revenue | 93.5 | 79.5 | 83.0 | 77.3 | 74.3 | 79.9 | 96.6 | 77.3 | 84.6 | 76.4 |
| Gross Profit | 12.0 | 8.8 | 7.6 | 9.2 | 12.8 | 5.8 | 11.3 | 10.3 | 16.1 | 13.7 |
| Selling, General & Administrative | 8.8 | 6.0 | 8.9 | 8.5 | 8.0 | 4.8 | 5.3 | 6.4 | 9.6 | 7.3 |
| Operating Income | 3.2 | 2.8 | -1.4 | 0.7 | 4.7 | 0.9 | 6.0 | 3.9 | 6.5 | 6.4 |
| Finance Income | 1.9 | 2.5 | 2.4 | 1.6 | 0.5 | 1.8 | 3.5 | 0.4 | 1.8 | 2.1 |
| Finance Costs | 0.8 | 0.8 | 1.0 | -0.0 | 3.2 | 1.4 | 1.4 | 2.5 | 1.9 | 2.0 |
| Pretax Income | 4.6 | 4.5 | -0.3 | 2.6 | 2.5 | 1.4 | 8.8 | 2.2 | 6.6 | 6.5 |
| Income Tax Expense | -0.3 | 0.2 | 0.1 | 0.6 | 0.2 | -0.1 | 0.5 | -0.1 | 0.9 | -0.2 |
| Net Income | 4.3 | 4.2 | -0.4 | 2.0 | 2.3 | 1.5 | 8.2 | 2.3 | 7.5 | 6.7 |
| Total Comprehensive Income | 4.2 | 4.2 | -0.7 | 2.0 | 2.3 | 1.5 | 75.7 | 2.2 | 7.5 | 6.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 834.2 | 820.3 | 809.9 | 840.3 | 866.4 | 832.7 | 812.6 | 739.5 | 739.0 | 748.1 |
| Current Assets | 312.0 | 296.9 | 287.2 | 327.6 | 356.3 | 329.2 | 305.5 | 317.8 | 329.9 | 334.6 |
| Cash & Cash Equivalents | 27.3 | 33.4 | 22.6 | 22.7 | 40.4 | 26.9 | 22.7 | 33.0 | 19.4 | 21.4 |
| Inventories | 120.7 | 115.9 | 109.5 | 126.7 | 137.0 | 128.4 | 113.9 | 126.6 | 128.2 | 133.0 |
| Trade Receivables | 160.3 | 142.6 | 151.7 | 171.8 | 174.8 | 168.9 | 166.7 | 153.8 | 177.8 | 173.1 |
| Non-current Assets | 522.2 | 523.4 | 522.7 | 512.7 | 510.1 | 503.5 | 507.1 | 421.8 | 409.2 | 413.5 |
| Property, Plant & Equipment | 493.1 | 494.9 | 494.3 | 493.3 | 490.8 | 484.3 | 487.9 | 402.4 | 390.0 | 394.4 |
| Intangible Assets | 0.9 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Total Liabilities | 216.4 | 206.7 | 200.5 | 230.1 | 258.2 | 226.7 | 208.1 | 210.8 | 212.5 | 229.0 |
| Current Liabilities | 166.7 | 157.1 | 146.7 | 185.2 | 210.8 | 153.6 | 96.4 | 106.1 | 95.1 | 110.6 |
| Non-current Liabilities | 49.7 | 49.6 | 53.8 | 44.9 | 47.4 | 73.2 | 111.8 | 104.7 | 117.4 | 118.5 |
| Total Equity | 617.8 | 613.6 | 609.4 | 610.1 | 608.2 | 605.9 | 604.5 | 528.8 | 526.6 | 519.1 |
| Share Capital | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 |
| Retained Earnings | 325.9 | 321.6 | 317.5 | 315.4 | 313.4 | 311.3 | 309.8 | 304.2 | 302.0 | 294.5 |
| 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 | 2.8 | 24.1 | 35.4 | -2.0 | -8.2 | 2.6 | 17.8 | 26.6 | 3.4 | 18.9 |
| Cash from Investing Activities | -1.9 | -5.5 | -5.2 | -16.9 | -0.5 | -2.6 | -0.9 | -17.1 | -1.4 | -4.2 |
| Purchase of Property, Plant & Equipment | 1.9 | 6.9 | 4.3 | 16.9 | 0.5 | 1.4 | 1.0 | 17.3 | 0.9 | 4.2 |
| Cash from Financing Activities | -7.0 | -8.0 | -30.0 | 0.8 | 22.9 | 4.0 | -28.3 | 4.8 | -3.9 | -19.5 |
| Net Change in Cash | -6.1 | 10.8 | -0.1 | -17.7 | 13.5 | 4.2 | -10.3 | 13.6 | -2.0 | -4.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 349.7 | -9.5% | -3.9% | +0.3% | -0.4% |
| Operating income | 5.0 | -78.0% | +19.7% | +31.2% | -1.9% |
| Net income | 5.4 | -78.1% | +114.7% | — | -3.6% |
| EPS | ₩271 | -78.1% | +114.7% | — | -3.6% |
| Operating cash flow | 27.8 | -58.3% | +44.7% | -7.2% | -1.8% |
| Shareholders' equity | 609.4 | +0.8% | +8.2% | +5.5% | +0.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.1% | 13.3% | 15.3% | 7.6% | 9.1% | 8.1% |
| Operating margin | 1.4% | 5.9% | 8.9% | 0.7% | 1.6% | 0.4% |
| Net margin | 1.5% | 6.4% | 7.7% | 0.1% | 2.2% | -27.2% |
| Return on equity | 0.9% | 4.4% | 6.9% | 0.1% | 1.5% | -18.1% |
| Return on assets | 0.7% | 3.2% | 4.5% | 0.1% | 0.9% | -10.4% |
| Operating cash flow / revenue | 8.0% | 17.3% | 4.5% | 2.3% | 8.6% | 11.7% |
| Capex / revenue | 6.6% | 6.1% | 1.9% | 1.2% | 1.1% | 2.6% |
| Symbol | Last Price |
|---|---|
| 388720Yuilrobotics. co., Ltd | ₩65,000 +4.0% |
| 090710Hyulim ROBOT Co., Ltd. | ₩6,270 +3.5% |
| 090360Robostar Co., Ltd. | ₩76,400 +9.0% |
| 137400People & Technology, Inc. | ₩29,450 +0.9% |
| 171090Sunic System Co., Ltd. | ₩67,200 +3.9% |
| 100840SNTEnergy Co., Ltd. | ₩32,700 -2.4% |
| 079900JUNJIN C & R | ₩41,500 -0.6% |
| 161580Philoptics Co., Ltd. | ₩25,800 +2.8% |
| 222080SFA Nexel Co., Ltd. | ₩7,550 +0.1% |
| 019210YG-1 Co., Ltd. | ₩14,260 +5.7% |