| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Revenue | 190.7 | 169.8 | 158.4 | 141.3 |
| Cost of Revenue | 135.7 | 119.0 | 111.5 | 100.4 |
| Gross Profit | 54.9 | 50.8 | 46.8 | 40.9 |
| Selling, General & Administrative | 26.2 | 19.5 | 13.9 | 13.0 |
| Operating Income | 28.7 | 31.3 | 32.9 | 27.9 |
| Finance Income | 8.8 | 10.9 | 6.4 | 7.8 |
| Finance Costs | 5.0 | 3.5 | 3.1 | 6.2 |
| Pretax Income | 37.7 | 39.4 | 36.6 | 29.7 |
| Income Tax Expense | 8.5 | 8.0 | 7.6 | 6.4 |
| Net Income | 29.2 | 31.4 | 28.9 | 23.3 |
| Total Comprehensive Income | 30.4 | 33.7 | 28.5 | 24.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Assets | 230.2 | 219.2 | 158.3 | 142.8 |
| Current Assets | 156.1 | 160.2 | 107.1 | 92.6 |
| Cash & Cash Equivalents | 30.7 | 29.2 | 29.6 | 16.5 |
| Inventories | 43.8 | 45.7 | 42.5 | 43.9 |
| Trade Receivables | 45.6 | 42.2 | 25.8 | 28.8 |
| Non-current Assets | 74.1 | 59.0 | 51.2 | 50.2 |
| Property, Plant & Equipment | 45.7 | 36.9 | 34.3 | 33.2 |
| Intangible Assets | 5.8 | 3.2 | 1.3 | 0.5 |
| Total Liabilities | 73.6 | 64.8 | 53.9 | 49.9 |
| Current Liabilities | 71.2 | 62.1 | 52.2 | 39.5 |
| Non-current Liabilities | 2.4 | 2.7 | 1.7 | 10.4 |
| Total Equity | 156.6 | 154.4 | 104.4 | 92.9 |
| Share Capital | 8.8 | 8.8 | 5.3 | 5.3 |
| Retained Earnings | 107.7 | 104.7 | 80.8 | 68.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 32.3 | 20.1 | 36.7 | 15.4 |
| Cash from Investing Activities | -7.0 | -36.5 | -6.9 | 0.9 |
| Purchase of Property, Plant & Equipment | 10.8 | 1.7 | 1.9 | 1.4 |
| Cash from Financing Activities | -23.7 | 15.9 | -16.7 | -12.3 |
| Dividends Paid | 28.6 | 7.4 | 16.9 | 11.2 |
| Net Change in Cash | 1.5 | -0.3 | 13.1 | 3.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 47.3 | 46.0 | 45.4 | 44.9 | 51.5 | 48.9 | 36.7 | 43.0 |
| Cost of Revenue | 31.8 | 35.2 | 33.2 | 32.0 | 35.4 | 35.2 | 25.8 | 29.5 |
| Gross Profit | 15.4 | 10.8 | 12.2 | 13.0 | 16.1 | 13.7 | 10.9 | 13.6 |
| Selling, General & Administrative | 5.8 | 6.6 | 6.5 | 8.0 | 6.6 | 5.0 | 6.3 | 4.4 |
| Operating Income | 9.6 | 4.3 | 5.7 | 5.0 | 9.4 | 8.7 | 4.6 | 9.2 |
| Finance Income | 4.4 | 5.4 | 2.5 | 1.9 | 2.4 | 2.0 | 5.6 | 0.5 |
| Finance Costs | 1.5 | 1.0 | 0.9 | -1.1 | 4.4 | 0.8 | 0.8 | 1.4 |
| Pretax Income | 13.0 | 8.8 | 7.1 | 13.1 | 7.7 | 9.8 | 9.5 | 8.3 |
| Income Tax Expense | 3.5 | 2.3 | 1.8 | 3.0 | 1.6 | 2.1 | 1.8 | 1.8 |
| Net Income | 9.5 | 6.5 | 5.3 | 10.1 | 6.1 | 7.7 | 7.7 | 6.6 |
| Total Comprehensive Income | 9.6 | 6.6 | 6.5 | 10.2 | 6.0 | 7.7 | 10.0 | 6.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 231.1 | 233.4 | 230.2 | 218.5 | 211.1 | 222.6 | 219.2 | 195.2 |
| Current Assets | 155.9 | 158.9 | 156.1 | 147.2 | 143.5 | 159.9 | 160.2 | 143.5 |
| Cash & Cash Equivalents | 8.5 | 11.8 | 30.7 | 13.7 | 14.2 | 19.4 | 29.2 | 24.1 |
| Inventories | 42.5 | 40.2 | 43.8 | 44.8 | 37.6 | 42.9 | 45.7 | 39.2 |
| Trade Receivables | 47.6 | 50.0 | 45.6 | 42.6 | 50.5 | 47.3 | 42.2 | 37.9 |
| Non-current Assets | 75.2 | 74.5 | 74.1 | 71.3 | 67.6 | 62.6 | 59.0 | 51.7 |
| Property, Plant & Equipment | 46.1 | 46.0 | 45.7 | 44.1 | 42.1 | 39.1 | 36.9 | 33.9 |
| Intangible Assets | 5.5 | 5.7 | 5.8 | 6.0 | 4.1 | 3.9 | 3.2 | 1.7 |
| Total Liabilities | 68.4 | 80.3 | 73.6 | 68.7 | 61.5 | 79.0 | 64.8 | 53.8 |
| Current Liabilities | 65.2 | 77.2 | 71.2 | 66.4 | 60.1 | 76.7 | 62.1 | 52.8 |
| Non-current Liabilities | 3.2 | 3.1 | 2.4 | 2.3 | 1.4 | 2.3 | 2.7 | 1.0 |
| Total Equity | 162.7 | 153.1 | 156.6 | 149.8 | 149.6 | 143.6 | 154.4 | 141.4 |
| Share Capital | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 |
| Retained Earnings | 115.2 | 104.9 | 107.7 | 100.9 | 100.3 | 94.0 | 104.7 | 97.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 7.3 | 5.0 | 25.0 | 10.4 | 14.6 | -17.8 | 8.1 | — |
| Cash from Investing Activities | -0.1 | -20.7 | -7.6 | -4.0 | -4.0 | 8.5 | -2.1 | — |
| Purchase of Property, Plant & Equipment | 1.1 | 1.5 | 2.4 | 2.8 | 3.3 | 2.2 | 1.0 | — |
| Cash from Financing Activities | -10.5 | -3.3 | -0.2 | -7.1 | -15.7 | -0.6 | -1.1 | — |
| Dividends Paid | — | — | 0.0 | 10.0 | — | — | 0.0 | — |
| Net Change in Cash | -3.3 | -18.9 | 17.0 | -0.5 | -5.2 | -9.8 | 5.1 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 190.7 | +12.3% | +10.5% | — | — |
| Operating income | 28.7 | -8.4% | +0.9% | — | — |
| Net income | 29.2 | -6.9% | +7.8% | — | — |
| EPS | ₩2,004 | -6.9% | +7.8% | — | — |
| Operating cash flow | 32.3 | +61.1% | +28.0% | — | — |
| Shareholders' equity | 156.6 | +1.4% | +19.0% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Gross margin | 28.8% | 29.9% | 29.6% | 29.0% |
| Operating margin | 15.1% | 18.5% | 20.8% | 19.8% |
| Net margin | 15.3% | 18.5% | 18.3% | 16.5% |
| Return on equity | 18.8% | 24.3% | 29.3% | 25.1% |
| Return on assets | 13.0% | 16.6% | 19.2% | 16.3% |
| Operating cash flow / revenue | 17.0% | 11.8% | 23.2% | 10.9% |
| Capex / revenue | 5.7% | 1.0% | 1.2% | 1.0% |
| Symbol | Last Price |
|---|---|
| 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% |
| 044490Taewoong Co., Ltd. | ₩32,400 -6.1% |
| 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% |