| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.74 | 1.04 | 0.55 | 0.42 | 0.38 | 0.39 | 0.32 | 0.26 | 0.15 | 0.11 | 0.09 |
| Cost of Revenue | 0.61 | 0.82 | 0.43 | 0.31 | 0.29 | 0.32 | 0.29 | 0.24 | 0.13 | 0.09 | 0.08 |
| Gross Profit | 0.14 | 0.21 | 0.11 | 0.11 | 0.08 | 0.07 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 |
| Selling, General & Administrative | 0.04 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 |
| Operating Income | 0.10 | 0.16 | 0.08 | 0.08 | 0.05 | 0.06 | 0.00 | 0.00 | 0.01 | 0.01 | -0.00 |
| Finance Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.09 | 0.19 | 0.08 | 0.07 | 0.07 | 0.04 | -0.00 | 0.00 | 0.01 | 0.00 | -0.00 |
| Income Tax Expense | 0.02 | 0.04 | 0.01 | 0.01 | 0.02 | 0.01 | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 |
| Net Income | 0.07 | 0.14 | 0.07 | 0.06 | 0.05 | 0.03 | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 |
| Total Comprehensive Income | 0.07 | 0.16 | 0.07 | 0.06 | 0.05 | 0.03 | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.72 | 1.62 | 1.60 | 1.09 | 0.58 | 0.44 | 0.50 | 0.29 | 0.24 | 0.15 | 0.10 |
| Current Assets | 1.19 | 1.21 | 1.27 | 0.92 | 0.44 | 0.30 | 0.41 | 0.24 | 0.19 | 0.10 | 0.07 |
| Cash & Cash Equivalents | 0.05 | 0.04 | 0.02 | 0.02 | 0.03 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 |
| Inventories | 0.76 | 0.81 | 1.02 | 0.73 | 0.29 | 0.19 | 0.27 | 0.14 | 0.13 | 0.05 | 0.03 |
| Trade Receivables | 0.14 | 0.16 | 0.08 | 0.04 | 0.06 | 0.05 | 0.12 | 0.08 | 0.05 | 0.03 | 0.02 |
| Non-current Assets | 0.53 | 0.41 | 0.33 | 0.17 | 0.14 | 0.14 | 0.09 | 0.05 | 0.05 | 0.05 | 0.03 |
| Property, Plant & Equipment | 0.50 | 0.38 | 0.30 | 0.15 | 0.10 | 0.08 | 0.08 | 0.05 | 0.04 | 0.04 | 0.03 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 1.02 | 1.00 | 1.14 | 0.85 | 0.40 | 0.31 | 0.43 | 0.22 | 0.18 | 0.10 | 0.05 |
| Current Liabilities | 0.87 | 0.95 | 1.09 | 0.81 | 0.36 | 0.28 | 0.39 | 0.20 | 0.17 | 0.09 | 0.03 |
| Non-current Liabilities | 0.15 | 0.05 | 0.04 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.02 |
| Total Equity | 0.70 | 0.62 | 0.46 | 0.23 | 0.18 | 0.12 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained Earnings | 0.46 | 0.39 | 0.25 | 0.18 | 0.12 | 0.07 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 4.4 | 39.7 | -39.9 | 35.2 | 41.9 | 27.0 | 4.4 | -14.3 | -12.3 | -1.4 | -3.0 |
| Cash from Investing Activities | -121.3 | -67.8 | -136.5 | -67.7 | -24.5 | -9.5 | -39.9 | -4.6 | -0.9 | -2.3 | -11.6 |
| Purchase of Property, Plant & Equipment | 127.7 | 73.5 | 125.7 | 57.2 | 24.7 | 12.2 | 33.5 | 8.9 | 2.3 | 6.1 | 9.1 |
| Cash from Financing Activities | 130.0 | 37.7 | 185.0 | 18.8 | -2.0 | -7.0 | 32.7 | 24.2 | 10.3 | 2.9 | 11.8 |
| Dividends Paid | 2.5 | — | 2.2 | 3.3 | 2.2 | — | — | — | — | — | 0.7 |
| Net Change in Cash | 13.3 | 10.7 | 8.4 | -14.6 | 16.2 | 10.5 | -2.7 | 5.2 | -3.1 | -0.9 | -2.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 117.6 | 101.4 | 372.1 | 107.5 | 113.4 | 151.8 | 389.2 | 200.9 | 240.5 | 204.5 |
| Cost of Revenue | 101.1 | 79.3 | 311.4 | 80.0 | 88.7 | 128.6 | 307.5 | 157.5 | 200.1 | 156.8 |
| Gross Profit | 16.5 | 22.2 | 60.7 | 27.5 | 24.8 | 23.2 | 81.7 | 43.4 | 40.4 | 47.6 |
| Selling, General & Administrative | 12.8 | 13.4 | 15.5 | 14.0 | 2.2 | 9.1 | 13.7 | 12.4 | 14.3 | 9.6 |
| Operating Income | 3.7 | 8.8 | 45.2 | 13.5 | 22.6 | 14.2 | 68.0 | 31.0 | 26.1 | 38.1 |
| Finance Income | 1.0 | 0.6 | 0.7 | 0.4 | 0.5 | 0.3 | 0.4 | 0.3 | 0.5 | 0.5 |
| Finance Costs | 3.7 | 2.0 | 1.9 | 1.8 | 1.5 | 1.5 | 1.6 | 1.8 | 1.6 | 1.6 |
| Pretax Income | 10.2 | 25.6 | 47.0 | 17.6 | 8.7 | 14.5 | 86.5 | 23.9 | 31.1 | 43.2 |
| Income Tax Expense | 3.2 | 5.5 | 7.5 | 5.4 | 1.1 | 4.2 | 17.5 | 5.8 | 9.6 | 9.6 |
| Net Income | 7.0 | 20.1 | 39.5 | 12.2 | 7.5 | 10.3 | 69.0 | 18.1 | 21.5 | 33.7 |
| Total Comprehensive Income | 13.8 | 32.2 | 46.5 | 19.4 | -4.3 | 10.7 | 80.6 | 16.3 | 25.4 | 37.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.00 | 1.81 | 1.72 | 1.78 | 1.67 | 1.69 | 1.62 | 1.66 | 1.69 | 1.68 |
| Current Assets | 1.44 | 1.25 | 1.19 | 1.29 | 1.22 | 1.24 | 1.21 | 1.27 | 1.30 | 1.33 |
| Cash & Cash Equivalents | 0.22 | 0.08 | 0.05 | 0.04 | 0.03 | 0.07 | 0.04 | 0.02 | 0.04 | 0.08 |
| Inventories | 0.82 | 0.78 | 0.76 | 0.93 | 0.86 | 0.82 | 0.81 | 0.98 | 0.99 | 1.02 |
| Trade Receivables | — | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.16 | 0.08 | 0.09 | 0.07 |
| Non-current Assets | 0.57 | 0.56 | 0.53 | 0.49 | 0.44 | 0.45 | 0.41 | 0.39 | 0.39 | 0.36 |
| Property, Plant & Equipment | 0.53 | 0.53 | 0.50 | 0.46 | 0.41 | 0.41 | 0.38 | 0.36 | 0.36 | 0.32 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 1.26 | 1.09 | 1.02 | 1.14 | 1.04 | 1.05 | 1.00 | 1.12 | 1.16 | 1.18 |
| Current Liabilities | 0.96 | 0.90 | 0.87 | 1.00 | 0.95 | 0.95 | 0.95 | 1.08 | 1.13 | 1.15 |
| Non-current Liabilities | 0.30 | 0.18 | 0.15 | 0.14 | 0.09 | 0.10 | 0.05 | 0.03 | 0.03 | 0.03 |
| Total Equity | 0.74 | 0.73 | 0.70 | 0.65 | 0.63 | 0.63 | 0.62 | 0.54 | 0.53 | 0.50 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.48 | 0.48 | 0.46 | 0.42 | 0.41 | 0.40 | 0.39 | 0.32 | 0.30 | 0.28 |
| 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 | -6.3 | 49.1 | 13.3 | 14.7 | -20.6 | -2.9 | 11.4 | -13.9 | -18.9 | 61.2 |
| Cash from Investing Activities | -5.9 | -32.9 | -22.2 | -44.5 | -24.3 | -30.3 | -12.5 | -1.3 | -24.0 | -30.0 |
| Purchase of Property, Plant & Equipment | 4.7 | 29.0 | 22.3 | 44.0 | 16.4 | 45.0 | 15.2 | 4.8 | 29.2 | 24.3 |
| Cash from Financing Activities | 141.5 | 15.1 | 15.6 | 45.3 | 0.7 | 68.4 | 12.7 | 2.6 | 2.9 | 19.5 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | — | — | — | — |
| Net Change in Cash | 135.8 | 32.1 | 7.0 | 15.8 | -44.8 | 35.3 | 12.5 | -12.4 | -40.1 | 50.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 744.9 | -28.0% | +21.3% | +13.8% | +23.4% |
| Operating income | 95.6 | -41.7% | +7.1% | +11.6% | — |
| Net income | 69.5 | -51.1% | +5.2% | +15.1% | — |
| EPS | ₩2,934 | -51.1% | +5.2% | +15.1% | — |
| Operating cash flow | 4.4 | -88.8% | -49.8% | -30.3% | — |
| Shareholders' equity | 698.2 | +11.8% | +44.1% | +41.1% | +29.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 18.3% | 20.6% | 20.8% | 25.8% | 22.1% | 18.9% |
| Operating margin | 12.8% | 15.8% | 14.3% | 18.6% | 14.4% | 14.2% |
| Net margin | 9.3% | 13.7% | 12.6% | 14.3% | 14.0% | 8.8% |
| Return on equity | 10.5% | 26.1% | 19.6% | 29.0% | 34.8% | 35.0% |
| Return on assets | 4.2% | 8.8% | 5.1% | 7.2% | 10.4% | 7.4% |
| Operating cash flow / revenue | 0.6% | 3.8% | -7.3% | 8.4% | 11.1% | 6.9% |
| Capex / revenue | 17.1% | 7.1% | 23.1% | 13.7% | 6.5% | 3.1% |
| Symbol | Last Price |
|---|---|
| 056190SFA Engineering Corporation | ₩23,700 -0.8% |
| 388720Yuilrobotics. co., Ltd | ₩65,000 +4.0% |
| 090710Hyulim ROBOT Co., Ltd. | ₩6,270 +3.5% |
| 090360Robostar Co., Ltd. | ₩76,400 +9.0% |
| 171090Sunic System Co., Ltd. | ₩67,200 +3.9% |
| 100840SNTEnergy Co., Ltd. | ₩32,700 -2.4% |
| 044490Taewoong Co., Ltd. | ₩32,400 -6.1% |
| 079900JUNJIN C & R | ₩41,500 -0.6% |
| 161580Philoptics Co., Ltd. | ₩25,800 +2.8% |
| 222080SFA Nexel Co., Ltd. | ₩7,550 +0.1% |