| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 28.2 | 24.2 | 19.3 | 49.6 | 27.6 | 24.3 | 29.2 | 50.8 | 36.2 | 36.9 | 38.6 |
| Cost of Revenue | 24.7 | 20.6 | 14.8 | 30.4 | 20.7 | 19.4 | 27.2 | 41.0 | 29.8 | 31.7 | 30.4 |
| Gross Profit | 3.5 | 3.6 | 4.5 | 19.2 | 7.0 | 4.9 | 2.0 | 9.7 | 6.4 | 5.1 | 8.2 |
| Selling, General & Administrative | 8.6 | 6.3 | 9.8 | 15.6 | 13.4 | 14.0 | 12.8 | 9.0 | 8.4 | 9.8 | 8.0 |
| Operating Income | -5.0 | -2.7 | -5.3 | 3.6 | -6.4 | -9.1 | -10.9 | 0.8 | -2.0 | -4.6 | 0.2 |
| Finance Income | 0.4 | 0.5 | 0.7 | 0.4 | 0.2 | 0.4 | 1.3 | 0.7 | 0.0 | 0.0 | 0.0 |
| Finance Costs | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.7 | 0.3 |
| Pretax Income | -4.8 | -2.1 | -4.8 | 5.1 | -4.6 | -9.7 | -15.9 | 0.4 | -5.0 | -7.0 | -2.3 |
| Income Tax Expense | 0.0 | 0.1 | 0.0 | 0.2 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 |
| Net Income | -7.0 | -3.2 | -5.2 | 4.9 | -1.4 | -10.6 | -15.9 | 0.4 | -5.0 | -6.9 | -2.3 |
| Total Comprehensive Income | -7.0 | -3.2 | -5.2 | 4.9 | -1.4 | -10.4 | -16.1 | 0.6 | -5.1 | -6.9 | -2.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 53.8 | 54.7 | 58.8 | 61.2 | 53.1 | 76.7 | 70.6 | 89.0 | 98.6 | 37.9 | 45.2 |
| Current Assets | 34.2 | 34.5 | 38.1 | 39.8 | 30.5 | 49.1 | 43.8 | 55.4 | 67.8 | 15.9 | 20.3 |
| Cash & Cash Equivalents | 5.3 | 8.6 | 2.4 | 4.2 | 2.1 | 5.3 | 4.8 | 4.5 | 38.5 | 2.0 | 1.7 |
| Inventories | 13.9 | 13.7 | 10.6 | 6.5 | 4.6 | 11.8 | 5.5 | 8.8 | 10.7 | 6.0 | 6.1 |
| Trade Receivables | 6.7 | 3.8 | 6.9 | 8.4 | 3.2 | 7.7 | 6.0 | 9.0 | 6.0 | 5.6 | 9.7 |
| Non-current Assets | 19.6 | 20.3 | 20.7 | 21.4 | 22.6 | 27.6 | 26.8 | 33.6 | 30.8 | 22.0 | 24.9 |
| Property, Plant & Equipment | 17.2 | 17.8 | 18.3 | 18.9 | 19.6 | 20.8 | 21.9 | 23.1 | 23.0 | 13.0 | 9.4 |
| Intangible Assets | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 1.1 | 3.1 | 2.2 | 3.7 | 3.0 |
| Total Liabilities | 25.1 | 19.0 | 20.0 | 17.1 | 14.0 | 36.8 | 19.0 | 21.4 | 32.0 | 18.2 | 21.8 |
| Current Liabilities | 20.3 | 15.2 | 15.1 | 11.4 | 7.2 | 28.2 | 9.9 | 11.4 | 21.4 | 13.2 | 20.2 |
| Non-current Liabilities | 4.8 | 3.8 | 4.8 | 5.7 | 6.7 | 8.6 | 9.1 | 10.0 | 10.6 | 4.9 | 1.6 |
| Total Equity | 28.7 | 35.7 | 38.9 | 44.1 | 39.1 | 39.9 | 51.5 | 67.7 | 66.6 | 19.8 | 23.4 |
| Share Capital | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.6 | 11.7 | 11.4 |
| Retained Earnings | -7.0 | -2.8 | 0.4 | 5.6 | -2.2 | -10.0 | -15.9 | -0.9 | -5.0 | -6.9 | -2.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -5.4 | 1.9 | -5.7 | 3.1 | -9.5 | -2.4 | -7.6 | -2.3 | -5.7 | -0.6 | -1.9 |
| Cash from Investing Activities | 0.5 | 7.2 | 3.9 | 0.6 | 6.6 | 4.8 | 5.8 | -24.3 | -20.3 | 2.0 | -2.2 |
| Purchase of Property, Plant & Equipment | 0.1 | 0.2 | 0.1 | 0.1 | 0.4 | 0.6 | 0.8 | 3.8 | 12.2 | 6.7 | 1.4 |
| Cash from Financing Activities | 1.6 | -2.9 | -0.0 | -1.5 | -0.2 | -3.7 | 2.2 | -7.4 | 62.6 | -1.0 | 3.4 |
| Net Change in Cash | -3.3 | 6.2 | -1.8 | 2.1 | -3.2 | -1.1 | 0.4 | -34.0 | 36.5 | 0.3 | -0.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8.2 | 5.0 | 20.4 | 3.5 | 2.9 | 1.4 | 1.9 | 6.2 | 8.0 | 10.0 |
| Cost of Revenue | 7.9 | 6.2 | 17.4 | 2.9 | 3.3 | 1.1 | 3.1 | 4.7 | 5.7 | 8.1 |
| Gross Profit | 0.3 | -1.2 | 3.0 | 0.6 | -0.5 | 0.4 | -1.2 | 1.6 | 2.3 | 1.8 |
| Selling, General & Administrative | 3.3 | 2.7 | 1.0 | 2.3 | 2.4 | 2.9 | -0.6 | 3.2 | 3.3 | 2.8 |
| Operating Income | -3.0 | -4.0 | 2.0 | -1.7 | -2.8 | -2.5 | -0.6 | -1.6 | -1.0 | -1.0 |
| Finance Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
| Finance Costs | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Pretax Income | -2.9 | -3.9 | 2.1 | -1.6 | -2.9 | -2.4 | -0.5 | -1.7 | -0.8 | -0.6 |
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Net Income | -2.9 | -3.9 | -0.1 | -1.6 | -2.9 | -2.3 | -0.1 | -1.7 | -0.8 | -0.6 |
| Total Comprehensive Income | -2.9 | -3.9 | -0.1 | -1.6 | -2.9 | -2.3 | -0.1 | -1.7 | -0.8 | -0.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 60.4 | 50.4 | 53.8 | 60.2 | 54.8 | 53.2 | 54.7 | 55.8 | 54.5 | 58.2 |
| Current Assets | 41.2 | 31.0 | 34.2 | 40.5 | 34.9 | 33.2 | 34.5 | 35.4 | 34.0 | 37.4 |
| Cash & Cash Equivalents | 7.3 | 3.2 | 5.3 | 5.4 | 3.7 | 5.1 | 8.6 | 4.4 | 7.8 | 11.1 |
| Inventories | 14.1 | 16.3 | 13.9 | 24.2 | 20.5 | 17.0 | 13.7 | 17.2 | 13.8 | 12.3 |
| Trade Receivables | 4.5 | 5.7 | 6.7 | 2.4 | 1.6 | 1.9 | 3.8 | 2.7 | 2.8 | 4.8 |
| Non-current Assets | 19.3 | 19.4 | 19.6 | 19.7 | 19.9 | 20.1 | 20.3 | 20.4 | 20.5 | 20.7 |
| Property, Plant & Equipment | 17.0 | 17.1 | 17.2 | 17.4 | 17.6 | 17.6 | 17.8 | 18.0 | 18.1 | 18.2 |
| Intangible Assets | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 |
| Total Liabilities | 21.2 | 25.6 | 25.1 | 31.3 | 24.4 | 19.9 | 19.0 | 20.0 | 17.0 | 19.9 |
| Current Liabilities | 16.4 | 20.9 | 20.3 | 28.3 | 21.0 | 16.4 | 15.2 | 16.1 | 12.8 | 15.4 |
| Non-current Liabilities | 4.8 | 4.7 | 4.8 | 3.1 | 3.4 | 3.5 | 3.8 | 4.0 | 4.3 | 4.5 |
| Total Equity | 39.2 | 24.8 | 28.7 | 28.9 | 30.5 | 33.4 | 35.7 | 35.8 | 37.5 | 38.3 |
| Share Capital | 19.1 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 |
| Retained Earnings | -6.8 | -3.9 | -7.0 | -6.9 | -5.2 | -2.3 | -2.8 | -2.7 | -1.0 | -0.2 |
| 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 | 2.2 | -6.9 | 0.3 | 0.5 | -2.6 | -3.6 | 4.5 | -2.9 | -3.0 | 3.4 |
| Cash from Investing Activities | -10.0 | 3.2 | -0.0 | 0.1 | -0.0 | 0.5 | -0.0 | -0.0 | 0.1 | 7.2 |
| Purchase of Property, Plant & Equipment | 0.0 | 0.0 | 0.0 | -0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 |
| Cash from Financing Activities | 11.9 | 1.6 | -0.4 | 1.1 | 1.2 | -0.3 | -0.4 | -0.4 | -0.4 | -1.9 |
| Net Change in Cash | 4.1 | -2.1 | -0.1 | 1.7 | -1.5 | -3.5 | 4.1 | -3.4 | -3.3 | 8.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 28.2 | +16.4% | -17.2% | +3.0% | -3.1% |
| Operating income | -5.0 | — | — | — | — |
| Net income | -7.0 | — | — | — | — |
| EPS | ₩-183 | — | — | — | — |
| Operating cash flow | -5.4 | — | — | — | — |
| Shareholders' equity | 28.7 | -19.6% | -13.3% | -6.4% | +2.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 12.5% | 14.9% | 23.3% | 38.7% | 25.2% | 20.2% |
| Operating margin | -17.9% | -11.0% | -27.7% | 7.2% | -23.2% | -37.4% |
| Net margin | -24.8% | -13.2% | -26.9% | 9.8% | -5.2% | -43.6% |
| Return on equity | -21.7% | -8.6% | -12.5% | 11.7% | -3.6% | -23.2% |
| Return on assets | -12.9% | -5.6% | -8.6% | 8.5% | -2.2% | -14.4% |
| Operating cash flow / revenue | -19.1% | 7.9% | -29.5% | 6.3% | -34.5% | -9.8% |
| Capex / revenue | 0.4% | 0.7% | 0.7% | 0.2% | 1.6% | 2.6% |
| Symbol | Last Price |
|---|---|
| 171090Sunic System Co., Ltd. | ₩67,200 +3.9% |
| 100840SNTEnergy Co., Ltd. | ₩32,700 -2.4% |
| 044490Taewoong Co., Ltd. | ₩32,400 -6.1% |
| 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% |
| 064290Intekplus Co., Ltd. | ₩40,150 +16.7% |
| 253590Neosem, Inc. | ₩11,290 +1.3% |
| 484870MNC Solution | ₩16,560 -4.2% |