| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 127.6 | 138.3 | 111.5 | 50.1 | 50.7 | 70.7 | 54.8 | 46.7 | 55.0 | 54.7 | 56.9 |
| Cost of Revenue | 81.2 | 86.5 | 58.3 | 35.3 | 41.9 | 50.5 | 39.3 | 36.5 | 41.4 | 38.3 | 34.6 |
| Gross Profit | 46.4 | 51.8 | 53.2 | 14.8 | 8.8 | 20.2 | 15.4 | 10.2 | 13.6 | 16.4 | 22.3 |
| Selling, General & Administrative | 44.0 | 34.3 | 28.1 | 21.1 | 24.6 | 17.9 | 17.6 | 16.5 | 15.4 | 14.9 | 14.0 |
| Operating Income | 2.4 | 17.5 | 25.1 | -6.3 | -15.8 | 2.3 | -2.2 | -6.3 | -1.8 | 1.5 | 8.3 |
| Finance Income | 6.3 | 15.0 | 12.0 | 2.8 | 3.3 | 3.9 | 2.6 | 1.9 | 1.0 | 2.0 | 1.6 |
| Finance Costs | 7.0 | 5.8 | 6.1 | 5.1 | 3.8 | 3.2 | 2.0 | 1.7 | 2.1 | 1.7 | 1.1 |
| Pretax Income | 1.3 | 26.1 | 31.4 | -9.0 | -17.3 | 1.8 | 7.3 | -7.8 | -3.3 | 0.7 | 7.8 |
| Income Tax Expense | 0.3 | 1.4 | 5.2 | -0.6 | -2.5 | 1.0 | 0.7 | 0.1 | -0.1 | -0.7 | -0.2 |
| Net Income | 1.0 | 24.7 | 26.2 | -8.4 | -14.9 | 0.8 | 6.6 | -7.9 | -3.1 | 1.3 | 8.0 |
| Total Comprehensive Income | 0.4 | 22.6 | 25.0 | -7.9 | -14.9 | 1.1 | 5.9 | -7.8 | -3.1 | 1.2 | 7.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 109.9 | 98.8 | 86.4 | 63.0 | 63.2 | 70.2 | 54.0 | 41.7 | 42.9 | 42.8 | 43.4 |
| Current Assets | 95.1 | 85.3 | 73.6 | 48.0 | 46.8 | 57.4 | 40.4 | 28.7 | 26.7 | 29.3 | 33.2 |
| Cash & Cash Equivalents | 44.3 | 47.0 | 20.6 | 10.0 | 5.3 | 13.3 | 10.8 | 8.6 | 5.3 | 7.6 | 10.5 |
| Inventories | 22.4 | 18.2 | 25.1 | 22.1 | 25.4 | 18.7 | 16.0 | 9.5 | 8.9 | 10.0 | 9.0 |
| Trade Receivables | 24.0 | 15.2 | 20.7 | 14.2 | 15.1 | 22.9 | 12.2 | 9.6 | 11.4 | 10.6 | 9.3 |
| Non-current Assets | 14.8 | 13.5 | 12.8 | 15.1 | 16.4 | 12.8 | 13.7 | 13.0 | 16.2 | 13.5 | 10.2 |
| Property, Plant & Equipment | 2.2 | 2.3 | 2.0 | 1.6 | 1.3 | 0.8 | 0.7 | 0.4 | 0.5 | 0.6 | 0.4 |
| Intangible Assets | 1.0 | 0.5 | 0.7 | 1.1 | 1.7 | 1.7 | 2.0 | 5.3 | 6.8 | 6.4 | 4.4 |
| Total Liabilities | 40.7 | 27.5 | 25.7 | 41.9 | 42.8 | 40.4 | 29.3 | 21.0 | 16.4 | 10.0 | 8.1 |
| Current Liabilities | 17.0 | 13.9 | 13.9 | 26.6 | 29.0 | 20.6 | 17.2 | 10.3 | 10.7 | 6.4 | 5.0 |
| Non-current Liabilities | 23.7 | 13.6 | 11.8 | 15.3 | 13.7 | 19.8 | 12.1 | 10.7 | 5.7 | 3.6 | 3.1 |
| Total Equity | 69.2 | 71.3 | 60.7 | 21.2 | 20.4 | 29.9 | 24.7 | 20.6 | 26.5 | 32.8 | 35.4 |
| Share Capital | 10.5 | 9.5 | 9.5 | 9.1 | 8.8 | 7.9 | 7.6 | 6.7 | 3.0 | 3.0 | 3.0 |
| Retained Earnings | 37.9 | 39.7 | 18.6 | -6.5 | 1.7 | 17.7 | 17.5 | 12.4 | 20.7 | 23.9 | 23.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -7.0 | 34.2 | 23.6 | 0.6 | -9.4 | -9.3 | -7.5 | -4.2 | 0.3 | -0.1 | 9.2 |
| Cash from Investing Activities | -2.0 | 2.2 | -5.8 | -0.9 | -1.8 | -1.7 | 7.4 | -0.1 | -4.3 | -1.7 | -6.1 |
| Purchase of Property, Plant & Equipment | 0.9 | 1.1 | 1.1 | 0.8 | 1.0 | 0.3 | 0.6 | 0.2 | 0.1 | 0.4 | 0.3 |
| Cash from Financing Activities | 5.8 | -12.7 | -8.2 | 4.6 | 3.0 | 13.4 | 1.8 | 7.6 | 2.4 | -0.8 | 1.0 |
| Dividends Paid | 1.3 | 1.3 | — | 0.3 | 0.3 | 0.7 | 0.2 | 0.1 | 0.2 | 0.8 | 0.5 |
| Net Change in Cash | -3.2 | 23.8 | 9.6 | 4.3 | -8.3 | 2.5 | 1.8 | 3.2 | -1.6 | -2.6 | 4.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 26.1 | 30.8 | 36.7 | 30.7 | 30.1 | 30.1 | 30.9 | 36.4 | 36.9 | 34.1 |
| Cost of Revenue | 17.7 | 21.0 | 23.2 | 20.4 | 19.0 | 18.6 | 20.6 | 20.7 | 24.1 | 21.1 |
| Gross Profit | 8.5 | 9.8 | 13.5 | 10.3 | 11.2 | 11.5 | 10.3 | 15.7 | 12.8 | 12.9 |
| Selling, General & Administrative | 13.5 | 11.6 | 13.6 | 10.2 | 8.1 | 12.2 | 9.8 | 9.1 | 7.7 | 7.7 |
| Operating Income | -5.1 | -1.9 | -0.1 | 0.1 | 3.1 | -0.7 | 0.6 | 6.6 | 5.1 | 5.2 |
| Finance Income | 26.9 | 5.6 | 3.6 | 0.7 | 1.6 | 0.4 | 9.8 | -0.6 | 2.4 | 3.3 |
| Finance Costs | 1.9 | 2.6 | 0.2 | -0.9 | 4.0 | 3.8 | 0.1 | 1.0 | 3.7 | 1.0 |
| Pretax Income | 19.8 | 1.0 | 3.4 | 1.5 | 0.2 | -3.6 | 10.8 | 4.8 | 3.0 | 7.6 |
| Income Tax Expense | 0.4 | — | 0.2 | 0.1 | 0.1 | — | 2.9 | -1.5 | -1.5 | — |
| Net Income | 19.3 | 1.0 | 3.1 | 1.5 | 0.0 | -3.6 | 7.9 | 4.8 | 4.5 | 7.6 |
| Total Comprehensive Income | 19.4 | 1.0 | 2.6 | 1.5 | -0.1 | -3.6 | 5.7 | 4.8 | 4.5 | 7.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 131.7 | 113.6 | 109.9 | 110.4 | 101.4 | 97.8 | 98.8 | 99.4 | 97.6 | 97.0 |
| Current Assets | 114.7 | 97.9 | 95.1 | 96.4 | 88.1 | 84.3 | 85.3 | 85.3 | 83.4 | 84.3 |
| Cash & Cash Equivalents | 62.8 | 42.9 | 44.3 | 48.1 | 42.9 | 39.2 | 47.0 | 23.5 | 21.8 | 22.2 |
| Inventories | 19.8 | 21.8 | 22.4 | 20.4 | 16.9 | 18.0 | 18.2 | 24.2 | 27.8 | 32.4 |
| Trade Receivables | 18.3 | 23.0 | 24.0 | 23.8 | 23.5 | 17.4 | 15.2 | 23.1 | 23.4 | 20.8 |
| Non-current Assets | 17.0 | 15.8 | 14.8 | 13.9 | 13.3 | 13.5 | 13.5 | 14.1 | 14.2 | 12.7 |
| Property, Plant & Equipment | 1.9 | 2.1 | 2.2 | 1.4 | 2.3 | 2.2 | 2.3 | 2.0 | 2.1 | 2.0 |
| Intangible Assets | 1.1 | 1.0 | 1.0 | 1.6 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 |
| Total Liabilities | 45.6 | 46.8 | 40.7 | 43.8 | 36.4 | 32.5 | 27.5 | 25.9 | 26.1 | 30.0 |
| Current Liabilities | 20.8 | 22.7 | 17.0 | 21.2 | 16.9 | 20.4 | 13.9 | 15.3 | 15.5 | 19.5 |
| Non-current Liabilities | 24.8 | 24.1 | 23.7 | 22.5 | 19.5 | 12.1 | 13.6 | 10.6 | 10.6 | 10.5 |
| Total Equity | 86.2 | 66.8 | 69.2 | 66.6 | 65.1 | 65.3 | 71.3 | 73.4 | 71.5 | 67.0 |
| Share Capital | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 |
| Retained Earnings | 54.9 | 35.5 | 37.9 | 35.4 | 33.9 | 34.8 | 39.7 | 34.1 | 29.4 | 24.9 |
| 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 | 4.5 | 4.2 | -5.3 | 0.1 | -5.5 | 3.7 | 12.8 | 14.7 | 5.1 | 1.7 |
| Cash from Investing Activities | 20.2 | -5.2 | 0.3 | 0.2 | 6.0 | -8.6 | 16.0 | -9.1 | -4.6 | -0.1 |
| Purchase of Property, Plant & Equipment | 0.0 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.4 | 0.2 | 0.3 | 0.2 |
| Cash from Financing Activities | -4.8 | -0.3 | -0.3 | 3.7 | 5.2 | -2.7 | -7.2 | -3.2 | -1.4 | -0.8 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 19.9 | -1.4 | -5.3 | 4.0 | 5.6 | -7.5 | 21.6 | 2.4 | -1.0 | 0.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 127.6 | -7.7% | +36.5% | +12.5% | +8.4% |
| Operating income | 2.4 | -86.2% | — | +0.8% | -11.6% |
| Net income | 1.0 | -95.9% | — | +5.1% | -18.6% |
| EPS | ₩49 | -95.9% | — | +5.1% | -18.6% |
| Operating cash flow | -7.0 | — | — | — | — |
| Shareholders' equity | 69.2 | -2.9% | +48.5% | +18.3% | +6.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 36.4% | 37.4% | 47.8% | 29.5% | 17.4% | 28.6% |
| Operating margin | 1.9% | 12.6% | 22.5% | -12.5% | -31.2% | 3.3% |
| Net margin | 0.8% | 17.9% | 23.5% | -16.8% | -29.4% | 1.1% |
| Return on equity | 1.5% | 37.5% | 64.1% | -40.5% | -59.1% | 2.9% |
| Return on assets | 1.0% | 26.7% | 35.1% | -13.3% | -22.3% | 1.3% |
| Operating cash flow / revenue | -5.5% | 24.8% | 21.1% | 1.1% | -18.6% | -13.1% |
| Capex / revenue | 0.7% | 0.8% | 1.0% | 1.7% | 1.9% | 0.4% |
| Symbol | Last Price |
|---|---|
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |
| 322000HD Hyundai Energy Solutions Co., Ltd. | ₩138,900 +7.3% |
| 166090Hana Materials, Inc. | ₩49,900 +0.7% |
| 036540SFA Semicon Co., Ltd. | ₩5,610 -0.2% |
| 059090Mi Co., Ltd. | ₩18,060 +3.2% |
| 108320LX Semicon | ₩36,200 +1.7% |
| 046890Seoul Semiconductor Co., Ltd. | ₩9,580 +0.1% |
| 399720Gaonchips Co., Ltd. | ₩42,100 +4.5% |
| 033640Nepes Corporation | ₩21,550 +0.0% |
| 077360DUK SAN HI Metal Co., Ltd. | ₩10,060 +3.7% |