| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 38.9 | 30.0 | 29.1 | 25.9 | 22.4 | 19.2 | 25.2 | 24.3 | 17.9 | 14.9 |
| Cost of Revenue | 14.6 | 13.8 | 13.7 | 11.9 | 10.9 | 9.4 | 12.1 | 13.4 | 9.5 | 7.3 |
| Gross Profit | 24.3 | 16.2 | 15.5 | 14.0 | 11.5 | 9.8 | 13.2 | 10.8 | 8.4 | 7.5 |
| Selling, General & Administrative | 21.0 | 19.2 | 20.8 | 16.1 | 12.4 | 11.6 | 11.5 | 9.1 | 7.0 | 6.1 |
| Operating Income | 3.3 | -3.0 | -5.3 | -2.2 | -0.9 | -1.8 | 1.7 | 1.8 | 1.4 | 1.4 |
| Finance Income | 3.6 | 3.4 | 5.2 | 3.7 | 1.4 | 0.9 | 1.1 | 0.4 | 0.1 | 0.6 |
| Finance Costs | 1.4 | 5.6 | 3.3 | 3.5 | 0.9 | 0.9 | 0.4 | 0.2 | 0.8 | 0.9 |
| Pretax Income | 6.0 | -5.0 | -2.6 | -1.6 | -0.3 | -1.5 | 2.4 | 2.2 | 1.8 | 1.1 |
| Income Tax Expense | -0.7 | -2.0 | -1.3 | -1.4 | -1.0 | -1.4 | -0.1 | 0.2 | -0.0 | -0.2 |
| Net Income | 5.3 | -3.0 | -1.3 | -0.2 | 0.7 | -0.1 | 2.5 | 2.4 | 1.8 | 0.9 |
| Total Comprehensive Income | 5.3 | -2.4 | -1.2 | 0.0 | 0.9 | -0.4 | 2.4 | 2.3 | 1.8 | 0.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 319.7 | 100.2 | 115.0 | 122.8 | 80.1 | 73.2 | 64.7 | 68.8 | 45.9 | 24.0 |
| Current Assets | 247.8 | 53.2 | 81.2 | 90.7 | 50.1 | 43.5 | 37.8 | 41.4 | 28.9 | 11.5 |
| Cash & Cash Equivalents | 31.0 | 11.7 | 7.4 | 25.7 | 15.4 | 9.2 | 9.7 | 13.5 | 20.1 | 3.3 |
| Inventories | 13.6 | 13.4 | 15.4 | 13.3 | 8.1 | 7.8 | 6.8 | 6.6 | 3.5 | 3.3 |
| Trade Receivables | 4.6 | 1.5 | 3.7 | 1.7 | 1.8 | 0.8 | 1.6 | 1.7 | 2.2 | 1.5 |
| Non-current Assets | 71.9 | 47.0 | 33.8 | 32.1 | 30.1 | 29.7 | 26.9 | 27.5 | 17.1 | 12.5 |
| Property, Plant & Equipment | 3.0 | 28.0 | 25.7 | 25.8 | 24.2 | 24.7 | 24.0 | 24.9 | 15.8 | 11.5 |
| Intangible Assets | 1.0 | 0.5 | 0.6 | 0.7 | 0.8 | 1.0 | 1.0 | 0.7 | 0.4 | 0.3 |
| Total Liabilities | 5.6 | 4.2 | 19.2 | 38.1 | 9.9 | 9.8 | 3.3 | 7.3 | 10.0 | 11.5 |
| Current Liabilities | 5.4 | 3.9 | 18.8 | 16.5 | 9.1 | 1.1 | 2.0 | 3.7 | 3.4 | 5.2 |
| Non-current Liabilities | 0.2 | 0.4 | 0.4 | 21.7 | 0.8 | 8.7 | 1.2 | 3.6 | 6.6 | 6.2 |
| Total Equity | 314.1 | 96.0 | 95.8 | 84.7 | 70.2 | 63.4 | 61.4 | 61.5 | 35.9 | 12.6 |
| Share Capital | 7.3 | 6.6 | 6.4 | 6.1 | 5.7 | 5.6 | 5.6 | 5.6 | 1.0 | 0.7 |
| Retained Earnings | 17.6 | 12.5 | 15.7 | 17.0 | 17.3 | 16.6 | 16.8 | 14.4 | 12.0 | 10.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 7.1 | 5.4 | -4.7 | 12.5 | 1.4 | -0.6 | 4.2 | 0.5 | -0.2 | 1.4 |
| Cash from Investing Activities | -196.3 | 9.6 | -4.3 | -30.6 | 0.2 | -9.8 | -1.0 | -27.4 | -2.5 | -6.0 |
| Purchase of Property, Plant & Equipment | 2.2 | 4.3 | 2.2 | 3.6 | 1.4 | 2.3 | 0.9 | 10.3 | 6.4 | 7.4 |
| Cash from Financing Activities | 208.9 | -10.9 | -9.3 | 28.4 | 4.4 | 10.3 | -6.9 | 20.3 | 19.6 | 5.6 |
| Net Change in Cash | 19.7 | 4.0 | -18.3 | 10.2 | 6.0 | -0.1 | -3.7 | -6.6 | 16.9 | 0.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 15.4 | 11.8 | 11.6 | 9.2 | 7.9 | 10.2 | 6.8 | 6.8 | 8.1 | 8.3 |
| Cost of Revenue | 6.7 | 5.8 | 4.4 | 3.3 | 3.1 | 3.9 | 3.4 | 2.8 | 3.6 | 4.0 |
| Gross Profit | 8.6 | 6.1 | 7.2 | 6.0 | 4.8 | 6.3 | 3.4 | 4.0 | 4.5 | 4.3 |
| Selling, General & Administrative | 6.7 | 17.9 | 5.1 | 5.8 | 4.6 | 5.5 | 4.1 | 5.4 | 4.4 | 5.3 |
| Operating Income | 2.0 | -11.8 | 2.1 | 0.2 | 0.2 | 0.8 | -0.7 | -1.4 | 0.1 | -0.9 |
| Finance Income | 2.9 | 3.2 | 1.6 | 0.6 | 0.7 | 0.6 | 1.4 | 0.5 | 0.8 | 0.8 |
| Finance Costs | 2.0 | 1.1 | 0.6 | -0.1 | 0.8 | 0.1 | 0.1 | 0.4 | 2.6 | 2.5 |
| Pretax Income | 2.8 | -9.7 | 3.1 | 1.1 | 0.4 | 1.4 | 0.5 | -1.4 | -1.7 | -2.5 |
| Income Tax Expense | 0.2 | 0.3 | -1.3 | 0.2 | 0.2 | 0.2 | -1.0 | 0.1 | -1.3 | 0.1 |
| Net Income | 2.6 | -9.9 | 3.0 | 0.9 | 0.2 | 1.2 | 1.5 | -1.5 | -0.4 | -2.6 |
| Total Comprehensive Income | 3.9 | -9.3 | 3.1 | 1.1 | -0.2 | 1.2 | 2.1 | -1.7 | -0.3 | -2.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 372.1 | 367.0 | 319.7 | 107.7 | 104.5 | 104.5 | 100.2 | 101.6 | 102.8 | 112.9 |
| Current Assets | 263.3 | 270.9 | 247.8 | 71.8 | 68.6 | 67.9 | 53.2 | 55.5 | 56.1 | 69.3 |
| Cash & Cash Equivalents | 84.9 | 60.9 | 31.0 | 24.3 | 16.8 | 10.4 | 11.7 | 13.6 | 10.2 | 7.2 |
| Inventories | 19.3 | 16.5 | 13.6 | 12.5 | 11.3 | 12.2 | 13.4 | 15.2 | 15.7 | 15.8 |
| Trade Receivables | 5.9 | 4.1 | 4.6 | 3.5 | 2.9 | 4.5 | 1.5 | 1.8 | 3.1 | 3.5 |
| Non-current Assets | 108.8 | 96.1 | 71.9 | 35.9 | 35.9 | 36.6 | 47.0 | 46.2 | 46.7 | 43.7 |
| Property, Plant & Equipment | — | 29.2 | 3.0 | 26.8 | 27.0 | 27.6 | 28.0 | 27.9 | 28.3 | 25.6 |
| Intangible Assets | 1.1 | 1.1 | 1.0 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 |
| Total Liabilities | 11.0 | 9.5 | 5.6 | 5.7 | 3.7 | 3.1 | 4.2 | 7.6 | 7.1 | 14.9 |
| Current Liabilities | 9.9 | 9.2 | 5.4 | 5.4 | 3.5 | 2.7 | 3.9 | 7.2 | 6.7 | 14.5 |
| Non-current Liabilities | 1.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Total Equity | 361.1 | 357.5 | 314.1 | 102.1 | 100.8 | 101.4 | 96.0 | 94.1 | 95.7 | 98.0 |
| Share Capital | 7.3 | 7.3 | 7.3 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 |
| Retained Earnings | 10.0 | 7.5 | 17.6 | 14.6 | 13.8 | 13.7 | 12.5 | 11.0 | 12.6 | 13.0 |
| 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 | -1.7 | 2.8 | 1.0 | 1.4 | 3.8 | 0.9 | 2.0 | 1.5 | 1.6 | 0.3 |
| Cash from Investing Activities | 25.2 | -14.4 | -201.0 | 5.7 | 3.2 | -4.1 | -2.0 | 2.0 | 10.3 | -0.7 |
| Purchase of Property, Plant & Equipment | 10.4 | 1.3 | 1.7 | 0.3 | 0.1 | 0.1 | 0.3 | 0.3 | 3.2 | 0.4 |
| Cash from Financing Activities | 0.0 | 41.0 | 207.2 | 0.1 | -0.3 | 1.9 | -2.3 | 0.1 | -8.9 | 0.2 |
| Dividends Paid | 0.0 | 0.2 | — | — | — | — | — | — | — | — |
| Net Change in Cash | 23.5 | 29.3 | 7.2 | 7.2 | 6.7 | -1.3 | -2.3 | 3.5 | 2.9 | -0.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 38.9 | +29.6% | +14.6% | +15.2% | — |
| Operating income | 3.3 | — | — | — | — |
| Net income | 5.3 | — | — | — | — |
| EPS | ₩362 | — | — | — | — |
| Operating cash flow | 7.1 | +32.1% | -17.2% | — | — |
| Shareholders' equity | 314.1 | +227.1% | +54.8% | +37.7% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 62.4% | 54.1% | 53.1% | 54.0% | 51.3% | 51.1% |
| Operating margin | 8.6% | -9.9% | -18.2% | -8.4% | -4.2% | -9.2% |
| Net margin | 13.6% | -10.1% | -4.5% | -0.9% | 3.3% | -0.7% |
| Return on equity | 2.6% | -3.2% | -1.4% | -0.3% | 1.1% | -0.2% |
| Return on assets | 2.5% | -2.8% | -1.1% | -0.2% | 1.0% | -0.2% |
| Operating cash flow / revenue | 18.2% | 17.8% | -16.3% | 48.3% | 6.1% | -3.0% |
| Capex / revenue | 5.6% | 14.2% | 7.7% | 14.0% | 6.3% | 12.2% |
| Symbol | Last Price |
|---|---|
| 267270HD Construction Equipment | ₩140,000 +3.5% |
| 241560Doosan Bobcat Inc. | ₩62,800 +0.0% |
| 082740Hanwha Engine | ₩45,600 +0.0% |
| 018880Hanon Systems | ₩3,525 +0.9% |
| 017800Hyundai Elevator | ₩74,900 +0.3% |
| 319400Hyundai Movex Co., Ltd. | ₩22,050 +4.0% |
| 112610CS Wind Corporation | ₩46,950 +2.3% |
| 083650BHI Co., Ltd. | ₩60,000 +1.2% |
| 071970HD-Hyundai Marine Engine | ₩50,200 +1.4% |
| 323280Taesung Co., Ltd. | ₩44,850 +3.2% |