| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.01 | 1.09 | 1.03 | 1.11 | 1.30 | 1.15 | 1.13 | 1.19 | — | 0.95 | 1.01 |
| Cost of Revenue | 0.81 | 0.86 | 0.85 | 0.92 | 1.03 | 0.92 | 0.88 | 0.87 | — | 0.72 | 0.77 |
| Gross Profit | 0.20 | 0.23 | 0.18 | 0.19 | 0.27 | 0.23 | 0.25 | 0.32 | — | 0.23 | 0.24 |
| Selling, General & Administrative | 0.24 | 0.24 | 0.23 | 0.23 | 0.20 | 0.17 | 0.20 | 0.23 | — | — | — |
| Operating Income | -0.03 | -0.01 | -0.05 | -0.03 | 0.06 | 0.06 | 0.05 | 0.09 | — | 0.06 | 0.05 |
| Finance Income | 0.06 | 0.10 | 0.05 | 0.10 | 0.06 | 0.06 | 0.04 | 0.04 | — | 0.05 | 0.05 |
| Finance Costs | 0.07 | 0.10 | 0.06 | 0.09 | 0.05 | 0.07 | 0.04 | 0.05 | — | 0.06 | 0.06 |
| Pretax Income | -0.04 | -0.02 | -0.07 | -0.03 | 0.08 | 0.04 | 0.05 | 0.08 | — | 0.05 | 0.04 |
| Income Tax Expense | 0.02 | -0.01 | 0.00 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | — | 0.01 | 0.01 |
| Net Income | -0.06 | -0.01 | -0.07 | -0.05 | 0.06 | 0.03 | 0.04 | 0.06 | — | 0.04 | 0.03 |
| Total Comprehensive Income | -0.07 | 0.01 | -0.08 | -0.05 | 0.09 | 0.02 | 0.04 | 0.06 | — | 0.04 | 0.03 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.10 | 1.26 | 1.22 | 1.29 | 1.51 | 1.33 | 1.32 | 1.29 | 1.23 | 1.09 | 1.14 |
| Current Assets | 0.51 | 0.59 | 0.53 | 0.55 | 0.73 | 0.65 | 0.62 | 0.60 | 0.58 | 0.50 | 0.50 |
| Cash & Cash Equivalents | 0.06 | 0.08 | 0.10 | 0.08 | 0.09 | 0.03 | 0.04 | 0.02 | 0.05 | 0.03 | 0.04 |
| Inventories | 0.14 | 0.16 | 0.12 | 0.14 | 0.21 | 0.15 | 0.15 | 0.16 | 0.14 | 0.11 | 0.11 |
| Trade Receivables | 0.30 | 0.32 | 0.30 | 0.32 | 0.42 | 0.41 | 0.39 | 0.41 | 0.35 | 0.32 | 0.28 |
| Non-current Assets | 0.60 | 0.67 | 0.69 | 0.74 | 0.78 | 0.68 | 0.70 | 0.69 | 0.65 | 0.59 | 0.64 |
| Property, Plant & Equipment | 0.53 | 0.60 | 0.62 | 0.66 | 0.67 | 0.58 | 0.60 | 0.58 | 0.54 | 0.48 | 0.55 |
| Intangible Assets | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.05 | 0.04 |
| Total Liabilities | 0.48 | 0.57 | 0.53 | 0.51 | 0.66 | 0.54 | 0.58 | 0.57 | 0.55 | 0.44 | 0.51 |
| Current Liabilities | 0.41 | 0.46 | 0.40 | 0.31 | 0.46 | 0.50 | 0.47 | 0.41 | 0.44 | 0.40 | 0.41 |
| Non-current Liabilities | 0.06 | 0.11 | 0.13 | 0.21 | 0.20 | 0.04 | 0.10 | 0.16 | 0.12 | 0.04 | 0.11 |
| Total Equity | 0.63 | 0.69 | 0.69 | 0.78 | 0.85 | 0.79 | 0.75 | 0.73 | 0.68 | 0.65 | 0.63 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.29 | 0.34 | 0.36 | 0.39 | 0.42 | 0.38 | 0.37 | 0.35 | 0.30 | 0.26 | 0.23 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 87.9 | 59.6 | 120.7 | 155.7 | 98.4 | 89.8 | 169.5 | 103.6 | — | 94.7 | 268.3 |
| Cash from Investing Activities | -35.9 | -62.7 | -41.6 | -50.2 | -116.4 | -92.1 | -96.2 | -146.4 | — | -33.2 | -67.8 |
| Purchase of Property, Plant & Equipment | 46.8 | 47.9 | 51.0 | 49.2 | 141.6 | 57.6 | 74.4 | 144.9 | — | 45.4 | 86.7 |
| Cash from Financing Activities | -70.4 | -31.6 | -55.3 | -113.1 | 67.8 | -7.3 | -50.1 | 17.1 | — | -70.0 | -183.5 |
| Dividends Paid | 0.0 | 7.7 | 12.4 | 27.2 | 12.1 | 9.7 | 17.1 | 13.0 | — | 6.5 | — |
| Net Change in Cash | -19.4 | 68.0 | 23.8 | -7.2 | 51.2 | -9.6 | 22.8 | -25.5 | — | -8.8 | 16.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 292.1 | 238.2 | 265.8 | 256.9 | 251.6 | 239.2 | 265.7 | 300.8 | 282.4 | 241.6 |
| Cost of Revenue | 237.7 | 194.5 | 200.1 | 201.4 | 204.4 | 203.2 | 211.6 | 231.3 | 219.3 | 196.0 |
| Gross Profit | 54.5 | 43.6 | 65.7 | 55.5 | 47.2 | 36.0 | 54.0 | 69.5 | 63.1 | 45.6 |
| Selling, General & Administrative | 51.0 | 41.9 | 64.9 | 59.3 | 55.1 | 56.7 | 57.5 | 65.6 | 59.1 | 49.2 |
| Operating Income | 3.5 | 1.8 | 0.8 | -3.8 | -7.9 | -20.7 | -3.5 | 3.9 | 4.0 | -3.6 |
| Finance Income | 12.6 | 28.6 | 16.3 | 2.2 | 28.5 | 11.9 | 43.7 | 1.0 | 25.1 | 28.7 |
| Finance Costs | 12.0 | 22.6 | 11.7 | -0.6 | 42.2 | 14.7 | 45.8 | 3.9 | 23.7 | 29.2 |
| Pretax Income | 3.9 | 8.5 | 3.8 | -2.0 | -22.6 | -23.2 | -4.1 | -3.7 | 5.9 | -3.2 |
| Income Tax Expense | -2.3 | -0.2 | 11.6 | -0.3 | 2.1 | 2.5 | -7.1 | 4.4 | -2.4 | 2.0 |
| Net Income | 6.2 | 8.8 | -7.8 | -1.7 | -24.7 | -25.8 | 3.1 | -8.1 | 8.3 | -5.2 |
| Total Comprehensive Income | 15.2 | 22.7 | 4.3 | 5.0 | -44.6 | -29.9 | 23.3 | -10.7 | 9.8 | -1.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.14 | 1.07 | 1.10 | 1.13 | 1.09 | 1.19 | 1.26 | 1.26 | 1.27 | 1.20 |
| Current Assets | 0.54 | 0.47 | 0.51 | 0.52 | 0.47 | 0.54 | 0.59 | 0.60 | 0.60 | 0.52 |
| Cash & Cash Equivalents | 0.03 | 0.04 | 0.06 | 0.08 | 0.05 | 0.06 | 0.08 | 0.12 | 0.10 | 0.10 |
| Inventories | 0.15 | 0.15 | 0.14 | 0.13 | 0.12 | 0.15 | 0.16 | 0.14 | 0.13 | 0.12 |
| Trade Receivables | 0.34 | 0.28 | 0.30 | 0.29 | 0.27 | 0.29 | 0.32 | 0.33 | 0.35 | 0.29 |
| Non-current Assets | 0.60 | 0.60 | 0.60 | 0.61 | 0.62 | 0.65 | 0.67 | 0.66 | 0.67 | 0.68 |
| Property, Plant & Equipment | — | 0.54 | 0.53 | 0.54 | 0.54 | 0.58 | 0.60 | 0.59 | 0.60 | 0.61 |
| Intangible Assets | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Total Liabilities | 0.48 | 0.42 | 0.48 | 0.51 | 0.47 | 0.52 | 0.56 | 0.58 | 0.58 | 0.53 |
| Current Liabilities | 0.42 | 0.36 | 0.41 | 0.43 | 0.39 | 0.42 | 0.45 | 0.46 | 0.45 | 0.39 |
| Non-current Liabilities | 0.05 | 0.06 | 0.06 | 0.08 | 0.08 | 0.10 | 0.11 | 0.12 | 0.12 | 0.13 |
| Total Equity | 0.66 | 0.65 | 0.63 | 0.62 | 0.62 | 0.67 | 0.70 | 0.68 | 0.69 | 0.68 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.33 | 0.35 | 0.34 | 0.35 | 0.35 |
| 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 | -11.9 | 35.1 | 35.1 | 42.4 | 15.9 | -5.5 | 34.5 | -7.6 | 31.9 | 0.8 |
| Cash from Investing Activities | -7.0 | -9.1 | 6.2 | -12.4 | -22.1 | -7.6 | -28.8 | -18.6 | -10.5 | -4.9 |
| Purchase of Property, Plant & Equipment | 5.5 | 6.5 | 6.7 | 12.5 | 20.8 | 6.8 | 16.4 | 18.3 | 11.5 | 1.8 |
| Cash from Financing Activities | 15.7 | -51.2 | -63.8 | -0.6 | -1.0 | -5.0 | -54.7 | 40.1 | -15.6 | -1.4 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -3.1 | -22.5 | -22.2 | 30.0 | -10.2 | -17.0 | -39.0 | 11.9 | 6.7 | -4.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,013.5 | -7.1% | -3.0% | -2.5% | +0.0% |
| Operating income | -31.5 | — | — | — | — |
| Net income | -60.0 | — | — | — | — |
| EPS | ₩-1,029 | — | — | — | — |
| Operating cash flow | 87.9 | +47.4% | -17.4% | -0.4% | -10.6% |
| Shareholders' equity | 626.4 | -9.4% | -6.9% | -4.6% | +0.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 20.2% | 21.3% | 17.6% | 17.3% | 20.5% | 19.8% |
| Operating margin | -3.1% | -1.0% | -4.8% | -3.0% | 4.9% | 5.2% |
| Net margin | -5.9% | -1.0% | -7.2% | -4.9% | 4.7% | 2.5% |
| Return on equity | -9.1% | -1.7% | -10.2% | -6.7% | 7.5% | 3.8% |
| Return on assets | -5.1% | -0.9% | -5.9% | -3.9% | 4.3% | 2.2% |
| Operating cash flow / revenue | 8.7% | 5.5% | 11.7% | 14.0% | 7.6% | 7.8% |
| Capex / revenue | 4.6% | 4.4% | 4.9% | 4.4% | 10.9% | 5.0% |
| 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% |
| 036540SFA Semicon Co., Ltd. | ₩5,610 -0.2% |
| 094170Dongwoon Anatech Co., Ltd. | ₩29,350 +2.6% |
| 059090Mi Co., Ltd. | ₩18,060 +3.2% |
| 108320LX Semicon | ₩36,200 +1.7% |
| 399720Gaonchips Co., Ltd. | ₩42,100 +4.5% |
| 033640Nepes Corporation | ₩21,550 +0.0% |
| 077360DUK SAN HI Metal Co., Ltd. | ₩10,060 +3.7% |