| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 2.92 | 2.79 | 2.75 | 2.74 | 2.42 | 2.25 | 2.05 |
| Operating Income | 0.31 | 0.28 | 0.31 | 2.74 | 2.42 | 2.25 | 2.05 |
| Finance Income | 0.03 | 0.05 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 |
| Finance Costs | 0.17 | 0.19 | 0.16 | 0.17 | 0.10 | 0.10 | 0.10 |
| Pretax Income | 0.17 | 0.13 | 0.16 | 0.14 | 0.15 | 0.06 | 0.04 |
| Income Tax Expense | 0.04 | 0.03 | 0.05 | 0.05 | 0.04 | 0.02 | 0.01 |
| Net Income | 0.13 | 0.10 | 0.12 | 0.09 | 0.11 | 0.04 | 0.03 |
| Total Comprehensive Income | 0.13 | 0.16 | 0.10 | 0.09 | 0.11 | 0.04 | 0.03 |
| Interest Income | 0.01 | 0.02 | 0.04 | — | — | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Assets | 7.35 | 7.01 | 6.72 | 6.93 | 5.99 | 5.27 | 5.36 |
| Current Assets | 0.70 | 0.92 | 1.04 | 1.11 | 0.97 | 0.83 | 0.95 |
| Cash & Cash Equivalents | 0.26 | 0.45 | 0.52 | 0.43 | 0.15 | 0.12 | 0.21 |
| Inventories | 0.03 | 0.03 | 0.04 | 0.05 | 0.03 | 0.04 | 0.03 |
| Trade Receivables | 0.21 | 0.22 | 0.22 | 0.23 | 0.21 | 0.21 | 0.23 |
| Non-current Assets | 6.65 | 6.08 | 5.68 | 5.81 | 5.02 | 4.45 | 4.41 |
| Property, Plant & Equipment | 5.98 | 5.31 | 4.87 | 4.91 | 4.38 | 3.89 | 3.81 |
| Intangible Assets | 0.08 | 0.10 | 0.11 | 0.03 | 0.03 | 0.03 | 0.03 |
| Total Liabilities | 5.79 | 5.54 | 5.35 | 5.63 | 4.75 | 4.57 | 4.69 |
| Current Liabilities | 3.04 | 3.09 | 2.31 | 2.33 | 2.18 | 2.05 | 2.14 |
| Non-current Liabilities | 2.76 | 2.45 | 3.04 | 3.30 | 2.57 | 2.51 | 2.56 |
| Total Equity | 1.56 | 1.47 | 1.37 | 1.30 | 1.24 | 0.71 | 0.67 |
| Share Capital | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.06 | 0.06 |
| Retained Earnings | 0.67 | 0.58 | 0.53 | 0.45 | 0.39 | 0.28 | 0.23 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -512.6 | 325.5 | 498.3 | -419.2 | 38.6 | 25.0 | -294.2 |
| Cash from Investing Activities | -24.2 | -207.4 | -36.4 | -74.9 | -175.7 | -46.7 | -26.9 |
| Cash from Financing Activities | 347.1 | -185.8 | -374.6 | 775.1 | 164.0 | -69.8 | 335.7 |
| Dividends Paid | 43.6 | 44.0 | 33.0 | 33.0 | 3.5 | 2.1 | — |
| Net Change in Cash | -189.7 | -67.7 | 87.2 | 281.0 | 27.0 | -91.4 | 14.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 765.8 | 730.9 | 726.4 | 758.0 | 748.8 | 685.6 | 720.8 | 718.5 | 696.2 | 656.9 |
| Operating Income | 84.6 | 83.6 | 79.3 | 89.0 | 77.2 | 67.0 | 71.7 | 80.5 | 75.8 | 56.9 |
| Finance Income | 3.5 | 3.6 | 16.0 | 4.3 | 5.1 | 5.4 | 16.5 | 6.3 | 13.4 | 17.3 |
| Finance Costs | 43.8 | 42.1 | 42.9 | 41.7 | 42.1 | 40.2 | 51.6 | 44.1 | 46.0 | 46.9 |
| Pretax Income | 29.0 | 41.5 | 40.4 | 49.4 | 38.8 | 38.3 | 30.1 | 41.2 | 39.5 | 22.7 |
| Income Tax Expense | 10.7 | 11.2 | 12.3 | 10.7 | 8.8 | 8.5 | 7.3 | 10.2 | 6.8 | 6.4 |
| Net Income | 18.3 | 30.3 | 28.1 | 38.7 | 30.1 | 29.8 | 22.8 | 31.0 | 32.7 | 16.2 |
| Total Comprehensive Income | 20.5 | 34.6 | 37.3 | 40.9 | 25.4 | 28.0 | 79.6 | 30.3 | 31.3 | 16.8 |
| Interest Income | 3.0 | 2.7 | 2.6 | 3.0 | 3.5 | 4.6 | 5.2 | 6.0 | 6.4 | 7.1 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 8.04 | 7.60 | 7.35 | 7.39 | 7.14 | 7.18 | 7.01 | 6.91 | 6.70 | 6.77 |
| Current Assets | 0.90 | 0.71 | 0.70 | 0.85 | 0.80 | 1.03 | 0.92 | 0.95 | 0.86 | 1.05 |
| Cash & Cash Equivalents | 0.38 | 0.23 | 0.26 | 0.39 | 0.30 | 0.53 | 0.45 | 0.42 | 0.35 | 0.53 |
| Inventories | 0.06 | 0.06 | 0.03 | 0.03 | 0.05 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 |
| Trade Receivables | 0.22 | 0.22 | 0.21 | 0.22 | 0.23 | 0.24 | 0.22 | 0.25 | 0.22 | 0.22 |
| Non-current Assets | 7.13 | 6.89 | 6.65 | 6.54 | 6.34 | 6.15 | 6.08 | 5.96 | 5.84 | 5.72 |
| Property, Plant & Equipment | 6.46 | 6.19 | 5.98 | 5.88 | 5.66 | 5.42 | 5.31 | 5.15 | 5.04 | 4.87 |
| Intangible Assets | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 |
| Total Liabilities | 6.47 | 6.05 | 5.79 | 5.87 | 5.66 | 5.73 | 5.54 | 5.53 | 5.33 | 5.44 |
| Current Liabilities | 3.53 | 3.58 | 3.04 | 3.15 | 3.00 | 3.22 | 3.09 | 2.73 | 2.62 | 2.43 |
| Non-current Liabilities | 2.93 | 2.47 | 2.76 | 2.72 | 2.66 | 2.51 | 2.45 | 2.80 | 2.72 | 3.00 |
| Total Equity | 1.57 | 1.55 | 1.56 | 1.52 | 1.48 | 1.45 | 1.47 | 1.39 | 1.37 | 1.34 |
| Share Capital | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| Retained Earnings | 0.68 | 0.66 | 0.67 | 0.63 | 0.59 | 0.56 | 0.58 | 0.56 | 0.53 | 0.50 |
| 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 | -121.1 | -17.2 | -173.8 | -100.3 | -126.4 | -112.2 | 293.7 | 89.6 | -101.8 | 44.0 |
| Cash from Investing Activities | -4.9 | -3.3 | -5.7 | -2.6 | -3.2 | -12.7 | -8.6 | -72.8 | -7.3 | -118.6 |
| Cash from Financing Activities | 281.6 | -12.3 | 45.6 | 196.8 | -99.2 | 203.9 | -256.3 | 54.0 | -68.1 | 84.6 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 155.6 | -32.8 | -133.9 | 93.9 | -228.8 | 79.1 | 28.7 | 70.7 | -177.2 | 10.0 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 2,918.8 | +4.5% | +2.1% | +5.3% | — |
| Operating income | 312.5 | +9.7% | -51.5% | -32.6% | — |
| Net income | 126.7 | +23.4% | +12.8% | +25.0% | — |
| EPS | ₩3,490 | +23.4% | +12.8% | +25.0% | — |
| Operating cash flow | -512.6 | — | — | — | — |
| Shareholders' equity | 1,555.8 | +5.9% | +6.3% | +17.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating margin | 10.7% | 10.2% | 11.1% | 100.0% | 100.0% | 100.0% |
| Net margin | 4.3% | 3.7% | 4.2% | 3.2% | 4.7% | 1.8% |
| Return on equity | 8.4% | 7.2% | 8.7% | 7.0% | 11.7% | 6.0% |
| Return on assets | 1.8% | 1.5% | 1.7% | 1.4% | 2.0% | 0.8% |
| Operating cash flow / revenue | -17.6% | 11.7% | 18.1% | -15.3% | 1.6% | 1.1% |
| Symbol | Last Price |
|---|---|
| 284740Cuckoo Homesys | ₩23,500 +1.3% |
| 403550Socar, Inc. | ₩11,330 +2.0% |