| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 159.1 | 185.5 | 133.6 | 267.5 | 255.9 | 228.2 | 186.9 | 193.7 | 222.8 | 142.0 | 136.0 |
| Cost of Revenue | 91.9 | 114.0 | 84.1 | 158.0 | 168.9 | 144.7 | 122.6 | 129.0 | 144.5 | 90.5 | 90.5 |
| Gross Profit | 67.2 | 71.5 | 49.5 | 109.4 | 87.0 | 83.4 | 64.3 | 64.7 | 78.2 | 51.5 | 45.5 |
| Selling, General & Administrative | 51.4 | 48.1 | 46.4 | 51.8 | 50.8 | 45.5 | 39.9 | 39.6 | 36.7 | 28.4 | 22.2 |
| Operating Income | 15.8 | 23.4 | 3.2 | 57.7 | 36.2 | 37.9 | 24.4 | 25.1 | 41.5 | 23.1 | 23.3 |
| Finance Income | 1.4 | 2.7 | 3.9 | 3.0 | 2.5 | 3.5 | 2.4 | 1.8 | 6.1 | 1.1 | 1.5 |
| Finance Costs | 13.8 | 16.0 | 6.5 | 11.8 | 6.6 | 5.6 | 6.7 | 5.6 | 5.5 | 3.9 | 2.7 |
| Pretax Income | 7.5 | -35.4 | -12.9 | 42.7 | 21.9 | 40.7 | 12.8 | 22.8 | 48.0 | 18.1 | 21.4 |
| Income Tax Expense | -1.5 | -13.4 | -1.8 | 9.5 | 4.8 | 7.7 | 1.5 | 4.3 | 8.6 | -3.5 | -4.7 |
| Net Income | 9.0 | -22.0 | -11.1 | 33.2 | 17.1 | 32.9 | 11.3 | 18.6 | 39.4 | 14.6 | 16.7 |
| Total Comprehensive Income | 9.5 | -22.6 | -11.9 | 32.4 | 17.7 | 32.0 | 12.3 | 18.1 | 39.4 | 14.5 | 16.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 633.7 | 506.2 | 485.9 | 488.3 | 508.8 | 416.0 | 379.3 | 335.9 | 342.4 | 267.6 | 211.6 |
| Current Assets | 264.2 | 156.1 | 143.8 | 181.3 | 229.5 | 192.3 | 169.3 | 148.2 | 175.7 | 105.3 | 92.7 |
| Cash & Cash Equivalents | 42.2 | 25.5 | 13.6 | 23.3 | 20.3 | 29.7 | 15.3 | 11.3 | 11.4 | 6.5 | 14.1 |
| Inventories | 113.3 | 79.3 | 81.3 | 86.8 | 85.1 | 65.0 | 60.5 | 61.3 | 50.6 | 34.2 | 37.3 |
| Trade Receivables | 40.8 | 43.8 | 39.5 | 53.3 | 89.6 | 66.2 | 66.2 | 52.1 | 86.4 | 58.3 | 38.9 |
| Non-current Assets | 369.5 | 350.1 | 342.1 | 307.0 | 279.3 | 223.7 | 210.0 | 187.7 | 166.7 | 162.3 | 118.9 |
| Property, Plant & Equipment | 252.2 | 232.0 | 270.6 | 242.7 | 241.6 | 200.9 | 186.0 | 164.8 | 135.0 | 119.6 | 84.6 |
| Intangible Assets | 15.0 | 11.7 | 21.0 | 18.2 | 19.9 | 18.5 | 18.4 | 18.7 | 15.6 | 18.4 | 17.1 |
| Total Liabilities | 421.6 | 317.9 | 270.3 | 242.7 | 278.3 | 199.7 | 190.8 | 172.2 | 189.8 | 160.2 | 114.9 |
| Current Liabilities | 153.8 | 218.5 | 139.2 | 176.9 | 146.9 | 138.6 | 120.2 | 121.3 | 150.2 | 84.2 | 71.5 |
| Non-current Liabilities | 267.8 | 99.4 | 131.1 | 65.8 | 131.5 | 61.1 | 70.6 | 50.9 | 39.5 | 76.0 | 43.4 |
| Total Equity | 212.1 | 188.3 | 215.6 | 245.6 | 230.4 | 216.3 | 188.6 | 163.7 | 152.6 | 107.4 | 96.7 |
| Share Capital | 19.0 | 19.0 | 19.0 | 19.0 | 9.8 | 9.7 | 9.7 | 9.5 | 9.3 | 9.1 | 8.7 |
| Retained Earnings | 148.8 | 146.2 | 172.5 | 187.1 | 167.0 | 153.0 | 126.9 | 118.9 | 103.5 | 69.0 | 58.6 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -16.1 | 32.7 | 20.4 | 68.2 | 2.4 | 25.1 | 20.5 | 39.5 | 26.2 | 6.9 | 3.5 |
| Cash from Investing Activities | -109.3 | -29.9 | -67.2 | -24.9 | -64.7 | -25.2 | -8.4 | -33.4 | -49.2 | -49.0 | -23.9 |
| Purchase of Property, Plant & Equipment | 27.3 | 52.2 | 44.1 | 9.6 | 55.0 | 20.3 | 3.2 | 24.9 | 32.7 | 30.8 | 19.8 |
| Cash from Financing Activities | 142.6 | 8.5 | 37.4 | -40.0 | 52.8 | 14.9 | -8.2 | -6.2 | 27.9 | 34.5 | 30.5 |
| Dividends Paid | 4.6 | 4.6 | 4.6 | 4.3 | 4.3 | 4.3 | 4.2 | 4.2 | 4.0 | 3.8 | 3.3 |
| Net Change in Cash | 17.2 | 11.3 | -9.5 | 3.2 | -9.5 | 14.8 | 4.0 | -0.1 | 4.9 | -7.6 | 10.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 56.8 | 52.4 | 33.9 | 41.8 | 48.9 | 34.6 | 47.7 | 46.7 | 50.8 | 40.3 |
| Cost of Revenue | 31.6 | 30.9 | 19.5 | 22.4 | 30.1 | 19.9 | 31.2 | 28.0 | 30.6 | 24.3 |
| Gross Profit | 25.2 | 21.5 | 14.4 | 19.4 | 18.8 | 14.6 | 16.5 | 18.7 | 20.2 | 16.0 |
| Selling, General & Administrative | 12.7 | 11.8 | 13.8 | 12.2 | 12.5 | 12.9 | 12.0 | 12.6 | 13.0 | 10.5 |
| Operating Income | 12.5 | 9.7 | 0.6 | 7.1 | 6.4 | 1.8 | 4.5 | 6.2 | 7.2 | 5.6 |
| Finance Income | 0.4 | 2.7 | 0.7 | -4.3 | 4.1 | 0.9 | 1.0 | 0.4 | 0.8 | 0.5 |
| Finance Costs | 3.8 | 7.6 | 3.7 | 3.1 | 4.8 | 2.2 | 8.1 | -0.5 | 4.0 | 4.4 |
| Pretax Income | 6.2 | -7.8 | -10.6 | -8.2 | 28.0 | -1.7 | -39.8 | 17.8 | -2.8 | -10.6 |
| Income Tax Expense | 1.1 | -1.7 | -6.1 | -1.5 | 6.3 | -0.1 | 13.4 | -3.7 | -1.4 | 2.4 |
| Net Income | 5.1 | -6.1 | -4.5 | -6.7 | 21.7 | -1.6 | -26.4 | 14.1 | -1.4 | -8.2 |
| Total Comprehensive Income | 5.8 | -6.1 | -3.9 | -6.1 | 22.4 | -3.0 | -26.6 | 14.2 | -1.6 | -8.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 650.5 | 650.6 | 633.7 | 551.4 | 541.6 | 520.7 | 506.2 | 502.2 | 498.9 | 499.7 |
| Current Assets | 278.0 | 275.6 | 264.2 | 187.3 | 173.1 | 153.7 | 156.1 | 163.1 | 168.8 | 155.7 |
| Cash & Cash Equivalents | 61.9 | 58.2 | 42.2 | 17.0 | 17.3 | 18.5 | 25.5 | 22.6 | 20.1 | 21.1 |
| Inventories | 133.0 | 122.2 | 113.3 | 115.5 | 108.7 | 91.6 | 79.3 | 84.5 | 83.5 | 83.8 |
| Trade Receivables | 51.1 | 56.2 | 40.8 | 41.9 | 39.7 | 33.7 | 43.8 | 45.5 | 57.0 | 37.9 |
| Non-current Assets | 372.5 | 375.1 | 369.5 | 364.2 | 368.5 | 367.0 | 350.1 | 339.1 | 330.0 | 344.0 |
| Property, Plant & Equipment | 277.5 | 256.1 | 252.2 | 250.0 | 251.5 | 248.0 | 232.0 | 218.6 | 204.9 | 281.7 |
| Intangible Assets | 15.8 | 15.4 | 15.0 | 13.7 | 13.5 | 13.0 | 11.7 | 21.5 | 21.3 | 21.1 |
| Total Liabilities | 443.3 | 449.2 | 421.6 | 354.5 | 338.5 | 340.0 | 317.9 | 287.3 | 298.2 | 297.4 |
| Current Liabilities | 229.1 | 195.9 | 153.8 | 162.0 | 241.2 | 242.2 | 218.5 | 200.8 | 151.4 | 167.0 |
| Non-current Liabilities | 214.2 | 253.2 | 267.8 | 192.5 | 97.3 | 97.8 | 99.4 | 86.5 | 146.8 | 130.4 |
| Total Equity | 207.2 | 201.5 | 212.1 | 197.0 | 203.1 | 180.7 | 188.3 | 214.9 | 200.7 | 202.3 |
| Share Capital | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 |
| Retained Earnings | 158.8 | 152.9 | 148.8 | 155.5 | 161.1 | 138.9 | 146.2 | 172.5 | 157.8 | 159.1 |
| 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 | 15.2 | 2.7 | 2.9 | -16.8 | -14.0 | 11.8 | 16.7 | 14.1 | 0.8 | 1.2 |
| Cash from Investing Activities | 31.2 | 15.6 | -69.6 | -7.1 | -2.4 | -30.2 | -28.0 | -8.0 | 11.9 | -5.8 |
| Purchase of Property, Plant & Equipment | 23.4 | 6.0 | 1.5 | 1.2 | 3.0 | 21.6 | 21.3 | 12.2 | 6.0 | 12.7 |
| Cash from Financing Activities | -42.3 | -4.2 | 92.4 | 23.4 | 15.8 | 11.0 | 13.8 | -4.1 | -13.4 | 12.2 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 4.2 | 14.2 | 25.6 | -0.5 | -0.5 | -7.4 | 2.5 | 2.0 | -0.8 | 7.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 159.1 | -14.2% | -15.9% | -7.0% | +1.6% |
| Operating income | 15.8 | -32.4% | -35.0% | -16.0% | -3.8% |
| Net income | 9.0 | — | -35.3% | -22.9% | -6.0% |
| EPS | ₩243 | — | -35.3% | -22.9% | -6.0% |
| Operating cash flow | -16.1 | — | — | — | — |
| Shareholders' equity | 212.1 | +12.6% | -4.8% | -0.4% | +8.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 42.2% | 38.5% | 37.1% | 40.9% | 34.0% | 36.6% |
| Operating margin | 10.0% | 12.6% | 2.4% | 21.6% | 14.2% | 16.6% |
| Net margin | 5.7% | -11.8% | -8.3% | 12.4% | 6.7% | 14.4% |
| Return on equity | 4.5% | -10.9% | -4.8% | 14.0% | 7.7% | 16.3% |
| Return on assets | 1.6% | -4.4% | -2.3% | 6.7% | 3.7% | 8.3% |
| Operating cash flow / revenue | -10.1% | 17.6% | 15.2% | 25.5% | 0.9% | 11.0% |
| Capex / revenue | 17.2% | 28.1% | 33.0% | 3.6% | 21.5% | 8.9% |
| Symbol | Last Price |
|---|---|
| 034220LG Display Co., Ltd. | ₩9,130 +1.0% |
| 319660PSK, Inc. | ₩126,500 +3.3% |
| 084370Eugene Technology Co., Ltd. | ₩136,500 +4.4% |
| 031980PSK Holdings, Inc. | ₩144,000 +11.2% |
| 095610TES Co., Ltd. | ₩146,800 +9.6% |
| 098460Koh Young Technology, Inc. | ₩27,900 +1.3% |
| 089970VM, Inc. | ₩52,800 +1.7% |
| 183300Ko Mi Co., Ltd. | ₩25,100 +3.3% |
| 083450Global Standard Technology Co., Ltd. | ₩43,000 +4.5% |
| 122640YEST Co., Ltd. | ₩27,150 +1.1% |