| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 294.8 | 331.1 | 321.4 | 279.8 | 212.3 | 171.1 | 229.3 | 222.6 | 253.7 | 291.5 | 190.0 |
| Cost of Revenue | 163.3 | 207.2 | 200.3 | 171.8 | 143.7 | 118.2 | 163.8 | 154.1 | 163.1 | 208.6 | 140.7 |
| Gross Profit | 131.6 | 123.8 | 121.1 | 108.0 | 68.5 | 53.0 | 65.5 | 68.5 | 90.6 | 82.9 | 49.3 |
| Selling, General & Administrative | 58.3 | 54.4 | 49.6 | 53.5 | 44.6 | 48.2 | 50.8 | 50.8 | 55.6 | 94.0 | 28.0 |
| Operating Income | 33.3 | 35.1 | 36.3 | 28.6 | 6.1 | -15.7 | -3.5 | 1.1 | 20.9 | -51.3 | 5.3 |
| Finance Income | 11.1 | 19.8 | 8.2 | 7.0 | 5.5 | 4.8 | 5.0 | 10.9 | 3.7 | 6.1 | 7.7 |
| Finance Costs | 10.5 | 10.5 | 7.3 | 8.1 | 7.0 | 7.3 | 7.2 | 7.2 | 11.0 | 15.2 | 6.3 |
| Pretax Income | 39.5 | 54.3 | 49.1 | 36.3 | 33.8 | -14.0 | 0.6 | 9.8 | 17.1 | -71.0 | 8.9 |
| Income Tax Expense | 3.1 | 8.1 | 8.3 | 6.4 | 8.6 | -3.1 | -4.8 | -0.7 | 4.2 | 0.4 | 5.1 |
| Net Income | 36.4 | 46.2 | 40.9 | 29.8 | 23.7 | -11.9 | 5.4 | 11.2 | -25.9 | -71.4 | 3.8 |
| Total Comprehensive Income | 37.8 | 54.6 | 46.7 | 33.5 | 34.4 | -11.8 | 7.2 | 14.4 | -25.7 | -70.8 | 4.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 536.7 | 496.8 | 457.2 | 434.3 | 369.5 | 281.5 | 283.8 | 269.4 | 280.9 | 342.7 | 319.0 |
| Current Assets | 251.8 | 240.0 | 217.5 | 216.5 | 159.7 | 121.9 | 125.8 | 114.6 | 139.2 | 142.5 | 131.8 |
| Cash & Cash Equivalents | 90.1 | 100.6 | 63.7 | 72.1 | 54.4 | 58.9 | 55.6 | 30.7 | 44.7 | 28.5 | 16.0 |
| Inventories | 51.3 | 43.8 | 68.5 | 76.0 | 48.6 | 32.1 | 29.6 | 44.2 | 38.9 | 56.4 | 25.1 |
| Trade Receivables | 72.3 | 60.6 | 54.8 | 58.4 | 51.0 | 23.9 | 34.6 | 31.9 | 42.5 | 35.4 | 58.6 |
| Non-current Assets | 284.9 | 256.8 | 239.7 | 217.9 | 209.8 | 159.6 | 157.9 | 154.8 | 141.7 | 200.2 | 187.1 |
| Property, Plant & Equipment | 106.2 | 100.0 | 96.5 | 62.4 | 61.0 | 42.2 | 43.2 | 36.5 | 32.2 | 39.3 | 33.2 |
| Intangible Assets | 35.6 | 36.3 | 37.6 | 16.4 | 18.1 | 7.8 | 8.6 | 9.7 | 10.5 | 41.0 | 46.3 |
| Total Liabilities | 183.3 | 174.0 | 184.2 | 205.5 | 174.1 | 169.7 | 160.1 | 159.1 | 201.3 | 265.4 | 205.8 |
| Current Liabilities | 150.5 | 146.3 | 134.6 | 194.5 | 158.7 | 153.8 | 134.9 | 148.6 | 193.0 | 201.8 | 175.5 |
| Non-current Liabilities | 32.9 | 27.7 | 49.6 | 10.9 | 15.4 | 15.8 | 25.2 | 10.4 | 8.3 | 63.6 | 30.3 |
| Total Equity | 353.3 | 322.8 | 273.0 | 228.9 | 195.5 | 111.8 | 123.6 | 110.3 | 79.6 | 77.3 | 113.1 |
| Share Capital | 30.6 | 30.6 | 30.6 | 30.6 | 30.6 | 26.1 | 26.1 | 24.9 | 22.6 | 15.7 | 10.7 |
| Retained Earnings | 179.6 | 148.3 | 106.0 | 68.2 | 38.4 | 14.5 | 26.0 | 20.5 | -16.6 | 5.5 | 75.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 22.8 | 56.9 | 54.8 | 15.1 | -34.0 | -5.8 | 20.2 | -10.8 | 19.4 | -40.6 | 0.6 |
| Cash from Investing Activities | -24.9 | -9.0 | -27.7 | -8.7 | -22.5 | 0.5 | 4.9 | 2.1 | 6.7 | -3.6 | -25.7 |
| Purchase of Property, Plant & Equipment | 6.6 | 6.6 | 4.6 | 3.1 | 11.7 | 2.3 | 3.6 | 2.0 | 3.6 | — | — |
| Cash from Financing Activities | -7.7 | -14.6 | -36.1 | 10.4 | 49.3 | 10.9 | -0.6 | -5.8 | -8.7 | 56.4 | 17.0 |
| Dividends Paid | 3.0 | 3.0 | 3.0 | — | — | — | 0.6 | 0.3 | 0.0 | — | — |
| Net Change in Cash | -9.8 | 33.3 | -9.0 | 17.7 | -4.5 | 3.3 | 24.9 | -14.0 | 16.2 | 12.1 | -8.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 70.1 | 63.7 | 112.9 | 70.0 | 56.2 | 55.8 | 90.1 | 85.5 | 80.5 | 74.9 |
| Cost of Revenue | 37.0 | 39.4 | 58.7 | 41.8 | 29.6 | 33.1 | 51.4 | 55.1 | 53.2 | 47.5 |
| Gross Profit | 33.2 | 24.3 | 54.1 | 28.2 | 26.7 | 22.6 | 38.7 | 30.4 | 27.2 | 27.5 |
| Selling, General & Administrative | 19.5 | 17.2 | 16.8 | 14.2 | 13.5 | 13.9 | 15.4 | 13.1 | 12.7 | 13.2 |
| Operating Income | 3.5 | -2.1 | 26.1 | 2.8 | 4.1 | 0.3 | 12.0 | 7.8 | 7.7 | 7.7 |
| Finance Income | -2.3 | 16.0 | 3.1 | 1.0 | 3.6 | 3.4 | 11.1 | -0.6 | 3.9 | 5.4 |
| Finance Costs | 2.0 | 2.8 | 1.3 | -2.0 | 8.8 | 2.3 | 4.0 | 2.4 | 1.9 | 2.1 |
| Pretax Income | -1.2 | 24.1 | 32.4 | 5.3 | -0.5 | 2.3 | 19.1 | 7.3 | 9.6 | 18.3 |
| Income Tax Expense | -1.0 | 1.9 | 5.2 | 0.0 | -1.4 | -0.8 | 4.3 | -0.1 | 4.2 | -0.3 |
| Net Income | -0.2 | 22.2 | 27.2 | 5.3 | 1.0 | 3.1 | 14.8 | 7.5 | 5.5 | 18.5 |
| Total Comprehensive Income | 0.7 | 24.6 | 30.6 | 6.5 | -2.3 | 3.0 | 22.1 | 5.7 | 6.6 | 20.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 601.0 | 608.6 | 536.7 | 505.9 | 498.3 | 506.4 | 496.8 | 473.3 | 478.2 | 467.5 |
| Current Assets | 281.2 | 282.8 | 251.8 | 224.0 | 234.0 | 249.7 | 240.0 | 224.4 | 229.2 | 225.8 |
| Cash & Cash Equivalents | 88.0 | 98.9 | 90.1 | 89.0 | 96.2 | 106.7 | 100.6 | 83.4 | 73.0 | 71.7 |
| Inventories | 66.1 | 62.5 | 51.3 | 59.2 | 56.7 | 51.6 | 43.8 | 50.3 | 60.3 | 64.5 |
| Trade Receivables | 61.4 | 69.7 | 72.3 | 35.6 | 41.5 | 54.2 | 64.6 | 54.7 | 60.7 | 54.6 |
| Non-current Assets | 319.8 | 325.9 | 284.9 | 281.9 | 264.4 | 256.7 | 256.8 | 248.9 | 248.9 | 241.7 |
| Property, Plant & Equipment | 138.6 | 142.3 | 106.2 | 110.1 | 107.7 | 99.7 | 100.0 | 98.0 | 94.9 | 95.3 |
| Intangible Assets | 38.3 | 37.5 | 35.6 | 4.8 | 4.3 | 4.2 | 4.1 | 6.6 | 7.1 | 7.6 |
| Total Liabilities | 225.3 | 233.7 | 183.3 | 183.2 | 179.8 | 183.7 | 174.0 | 172.3 | 182.9 | 178.9 |
| Current Liabilities | 168.3 | 175.0 | 150.5 | 158.0 | 155.9 | 159.9 | 146.3 | 122.4 | 135.4 | 126.3 |
| Non-current Liabilities | 57.1 | 58.7 | 32.9 | 25.2 | 23.9 | 23.8 | 27.7 | 49.9 | 47.5 | 52.6 |
| Total Equity | 375.7 | 374.9 | 353.3 | 322.7 | 318.5 | 322.8 | 322.8 | 301.0 | 295.2 | 288.6 |
| Share Capital | 30.6 | 30.6 | 30.6 | 30.6 | 30.6 | 30.6 | 30.6 | 30.6 | 30.6 | 30.6 |
| Retained Earnings | 198.7 | 198.8 | 179.6 | 152.5 | 149.4 | 148.3 | 148.3 | 133.5 | 126.9 | 121.5 |
| 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 | -0.6 | 6.6 | -10.7 | 19.4 | 7.0 | 7.2 | 20.4 | 8.1 | 12.9 | 15.6 |
| Cash from Investing Activities | -4.4 | -13.0 | 8.1 | -23.2 | -5.4 | -4.4 | -4.1 | 4.2 | -7.6 | -1.5 |
| Purchase of Property, Plant & Equipment | 1.0 | 0.7 | -7.2 | 3.8 | 9.0 | 1.1 | 1.1 | 0.6 | 0.5 | 4.4 |
| Cash from Financing Activities | -6.2 | 12.8 | 4.6 | -7.9 | -7.3 | 2.8 | -2.0 | -1.4 | -4.1 | -7.1 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -11.2 | 6.4 | 1.9 | -7.2 | -13.5 | 9.0 | 17.2 | 10.4 | 1.3 | 8.0 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 294.8 | -10.9% | +1.8% | +11.5% | +4.5% |
| Operating income | 33.3 | -5.3% | +5.2% | — | +20.1% |
| Net income | 36.4 | -21.2% | +6.9% | — | +25.5% |
| EPS | ₩600 | -21.2% | +6.9% | — | +25.5% |
| Operating cash flow | 22.8 | -59.9% | +14.7% | — | +42.8% |
| Shareholders' equity | 353.3 | +9.4% | +15.6% | +25.9% | +12.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 44.6% | 37.4% | 37.7% | 38.6% | 32.3% | 30.9% |
| Operating margin | 11.3% | 10.6% | 11.3% | 10.2% | 2.9% | -9.2% |
| Net margin | 12.4% | 14.0% | 12.7% | 10.7% | 11.2% | -6.9% |
| Return on equity | 10.8% | 15.5% | 16.3% | 14.1% | 15.4% | -10.1% |
| Return on assets | 7.1% | 9.7% | 9.2% | 7.4% | 7.3% | -4.2% |
| Operating cash flow / revenue | 7.7% | 17.2% | 17.1% | 5.4% | -16.0% | -3.4% |
| Capex / revenue | 2.2% | 2.0% | 1.4% | 1.1% | 5.5% | 1.4% |
| Symbol | Last Price |
|---|---|
| 066570LG ELECTRONICS INC. | ₩201,500 +0.9% |
| 489790Hanwha Vision | ₩49,400 +1.4% |
| 218410Rfhic Corporation | ₩48,300 +4.1% |
| 009450Kyung Dong Navien Co., Ltd. | ₩61,000 +1.2% |
| 065350Shinsung Delta Tech Co., Ltd. | ₩30,900 +5.6% |
| 189300Intellian Technologies, Inc. | ₩63,100 +4.0% |
| 032500KMW Co., Ltd. | ₩14,650 +3.4% |
| 037460Samji Electronics Co., Ltd. | ₩30,000 +0.0% |