| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 185.7 | 273.2 | 323.4 | 161.3 | 202.6 | 347.8 | 386.2 | 229.4 | 268.3 |
| Cost of Revenue | 238.1 | 287.0 | 263.9 | 182.2 | 204.2 | 248.0 | 264.7 | 190.9 | 239.4 |
| Gross Profit | -52.4 | -13.8 | 59.5 | -20.9 | -1.6 | 99.7 | 121.4 | 38.4 | 28.9 |
| Selling, General & Administrative | 25.6 | 32.3 | 31.0 | 23.4 | 29.1 | 24.8 | 25.9 | 12.9 | 15.5 |
| Operating Income | -78.0 | -46.1 | 28.5 | -44.3 | -30.7 | 74.9 | 95.5 | 25.5 | 13.4 |
| Finance Income | 4.1 | 33.0 | 8.6 | 12.0 | 9.5 | 8.0 | 6.0 | 5.2 | 10.9 |
| Finance Costs | 20.8 | 15.9 | 17.6 | 13.7 | 2.1 | 13.9 | 7.4 | 6.2 | 7.3 |
| Pretax Income | -88.0 | -16.6 | 20.8 | -59.8 | -31.1 | 63.7 | 87.0 | 29.5 | 9.7 |
| Income Tax Expense | 3.5 | 16.8 | 3.0 | 1.1 | 2.5 | 4.4 | 0.7 | -1.4 | -4.6 |
| Net Income | -91.6 | -33.4 | 17.7 | -58.8 | -33.6 | 59.3 | 87.7 | 28.1 | 5.1 |
| Total Comprehensive Income | -91.7 | -18.7 | 19.7 | -40.4 | -13.5 | 42.3 | 87.4 | 27.8 | 6.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 548.2 | 639.7 | 654.4 | 522.5 | 579.1 | 550.6 | 443.6 | 361.1 | 342.3 |
| Current Assets | 129.8 | 200.2 | 235.3 | 123.0 | 181.8 | 282.2 | 197.5 | 129.9 | 114.6 |
| Cash & Cash Equivalents | 36.4 | 45.7 | 15.8 | 62.4 | 102.6 | 198.5 | 103.3 | 18.9 | 42.2 |
| Inventories | 47.7 | 92.4 | 77.5 | 22.2 | 24.8 | 35.0 | 40.0 | 50.2 | 45.0 |
| Trade Receivables | 39.7 | 54.0 | 131.6 | 28.4 | 37.2 | 37.9 | 46.2 | 45.3 | 23.4 |
| Non-current Assets | 418.4 | 439.5 | 419.1 | 399.5 | 397.2 | 268.4 | 246.1 | 231.2 | 227.6 |
| Property, Plant & Equipment | 341.9 | 367.5 | 355.3 | 363.0 | 350.0 | 209.2 | 200.9 | 218.1 | 213.4 |
| Intangible Assets | 0.8 | 0.8 | 0.7 | 0.7 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 |
| Total Liabilities | 300.5 | 302.6 | 299.3 | 187.7 | 203.8 | 161.9 | 151.3 | 156.2 | 162.8 |
| Current Liabilities | 270.9 | 280.6 | 278.2 | 139.6 | 134.8 | 101.0 | 99.1 | 127.5 | 121.6 |
| Non-current Liabilities | 29.5 | 22.0 | 21.1 | 48.1 | 69.0 | 60.8 | 52.1 | 28.8 | 41.2 |
| Total Equity | 247.7 | 337.1 | 355.1 | 334.8 | 375.2 | 388.7 | 292.3 | 204.9 | 179.5 |
| Share Capital | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 25.9 | 25.9 | 25.9 |
| Retained Earnings | 78.7 | 169.4 | 203.1 | 186.9 | 243.7 | 277.7 | 219.9 | 131.8 | 105.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -2.3 | 38.7 | -16.0 | 12.9 | 25.3 | 93.9 | 163.1 | 38.3 | 4.5 |
| Cash from Investing Activities | -34.3 | -30.0 | -65.9 | -36.3 | -161.4 | -72.3 | -62.6 | -50.7 | -47.8 |
| Purchase of Property, Plant & Equipment | 35.0 | 31.2 | 39.9 | 43.0 | 149.7 | 61.0 | 37.7 | 0.0 | 54.7 |
| Cash from Financing Activities | 27.5 | 19.9 | 35.0 | -16.9 | 32.3 | 85.7 | -15.5 | -11.2 | 25.5 |
| Dividends Paid | — | — | — | — | — | — | — | 2.3 | — |
| Net Change in Cash | -9.4 | 30.0 | -46.6 | -40.2 | -103.8 | 107.3 | 85.0 | -23.5 | -17.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 38.8 | 40.0 | 42.4 | 39.1 | 56.1 | 48.0 | 48.2 | 32.7 | 65.3 | 127.1 |
| Cost of Revenue | 58.7 | 46.5 | 58.9 | 50.7 | 75.3 | 53.1 | 72.0 | 52.0 | 76.8 | 86.2 |
| Gross Profit | -19.8 | -6.5 | -16.4 | -11.6 | -19.3 | -5.1 | -23.9 | -19.3 | -11.5 | 40.8 |
| Selling, General & Administrative | 5.2 | 4.9 | 5.6 | 6.3 | 4.6 | 9.1 | 7.9 | 6.0 | 9.4 | 9.1 |
| Operating Income | -25.0 | -11.4 | -22.1 | -17.9 | -23.8 | -14.2 | -31.7 | -25.2 | -20.9 | 31.8 |
| Finance Income | 3.5 | 9.4 | 1.6 | 0.7 | 0.7 | 1.1 | 21.4 | -7.8 | 8.4 | 10.9 |
| Finance Costs | 3.8 | 3.2 | 0.2 | -3.1 | 19.7 | 4.0 | 1.5 | 5.3 | 4.3 | 4.8 |
| Pretax Income | -27.8 | -6.5 | -17.8 | -14.2 | -39.7 | -16.3 | -6.8 | -37.3 | -11.0 | 38.5 |
| Income Tax Expense | -3.1 | 1.9 | 6.6 | -1.4 | 0.0 | -1.7 | 7.4 | -0.8 | 4.1 | -6.2 |
| Net Income | -24.7 | -8.4 | -18.3 | -15.6 | -39.7 | -18.0 | -14.2 | -36.4 | -15.1 | 32.3 |
| Total Comprehensive Income | -23.7 | -6.5 | -15.5 | -15.3 | -42.6 | -18.3 | -5.1 | -42.2 | -10.7 | 39.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 598.3 | 575.9 | 548.2 | 556.6 | 563.5 | 634.3 | 639.7 | 610.0 | 675.6 | 714.2 |
| Current Assets | 122.4 | 153.2 | 129.8 | 141.6 | 156.0 | 200.8 | 200.2 | 194.8 | 244.0 | 288.8 |
| Cash & Cash Equivalents | 48.2 | 70.7 | 36.4 | 33.0 | 38.6 | 40.8 | 45.7 | 43.0 | 26.7 | 39.8 |
| Inventories | 34.0 | 45.8 | 47.7 | 60.1 | 68.4 | 91.0 | 92.4 | 93.0 | 85.6 | 100.8 |
| Trade Receivables | 34.7 | 31.9 | 39.7 | 42.5 | 43.2 | 55.2 | 54.0 | 38.3 | 124.2 | 136.6 |
| Non-current Assets | 475.9 | 422.7 | 418.4 | 415.0 | 407.4 | 433.5 | 439.5 | 415.2 | 431.6 | 425.4 |
| Property, Plant & Equipment | 399.9 | 345.5 | 341.9 | 340.9 | 335.3 | 360.9 | 367.5 | 347.6 | 364.7 | 363.8 |
| Intangible Assets | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.8 | 0.6 | 0.7 | 0.7 |
| Total Liabilities | 380.6 | 334.6 | 300.5 | 295.5 | 287.1 | 315.4 | 302.6 | 268.0 | 291.6 | 319.7 |
| Current Liabilities | 353.8 | 303.7 | 270.9 | 281.7 | 271.3 | 296.5 | 280.6 | 243.3 | 267.2 | 301.3 |
| Non-current Liabilities | 26.8 | 30.9 | 29.5 | 13.8 | 15.8 | 18.9 | 22.0 | 24.8 | 24.4 | 18.3 |
| Total Equity | 217.7 | 241.3 | 247.7 | 261.1 | 276.3 | 318.9 | 337.1 | 342.0 | 384.0 | 394.5 |
| Share Capital | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 |
| Retained Earnings | 45.6 | 70.3 | 78.7 | 96.2 | 111.8 | 151.5 | 169.4 | 184.0 | 220.4 | 235.5 |
| 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 | 42.8 | 4.3 | 5.9 | -0.3 | 5.0 | -12.9 | -17.9 | 60.0 | -26.0 | 22.6 |
| Cash from Investing Activities | -63.9 | -1.4 | -11.8 | -7.6 | -7.4 | -7.5 | 10.8 | -27.1 | -3.7 | -10.0 |
| Purchase of Property, Plant & Equipment | 63.9 | 1.5 | 11.9 | 8.0 | 7.3 | 7.8 | 3.1 | 14.3 | 3.8 | 10.1 |
| Cash from Financing Activities | -1.3 | 30.6 | 8.7 | 2.1 | 1.4 | 15.3 | 7.8 | -15.7 | 16.9 | 11.0 |
| Net Change in Cash | -21.6 | 33.5 | 2.6 | -5.8 | -1.0 | -5.1 | 0.7 | 17.2 | -12.8 | 23.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 185.7 | -32.1% | +4.8% | -11.8% | — |
| Operating income | -78.0 | — | — | — | — |
| Net income | -91.6 | — | — | — | — |
| EPS | ₩-1,583 | — | — | — | — |
| Operating cash flow | -2.3 | — | — | — | — |
| Shareholders' equity | 247.7 | -26.5% | -9.6% | -8.6% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | -28.2% | -5.0% | 18.4% | -12.9% | -0.8% | 28.7% |
| Operating margin | -42.0% | -16.9% | 8.8% | -27.5% | -15.2% | 21.5% |
| Net margin | -49.3% | -12.2% | 5.5% | -36.4% | -16.6% | 17.1% |
| Return on equity | -31.3% | -9.7% | 5.1% | -16.5% | -8.8% | 17.4% |
| Return on assets | -15.4% | -5.2% | 3.0% | -10.7% | -6.0% | 11.9% |
| Operating cash flow / revenue | -1.3% | 14.2% | -4.9% | 8.0% | 12.5% | 27.0% |
| Capex / revenue | 18.9% | 11.4% | 12.3% | 26.7% | 73.9% | 17.5% |
| Symbol | Last Price |
|---|---|
| 281820Kctech Co., Ltd. | ₩68,100 +9.1% |
| 078600Daejoo Electronic Materials Co., Ltd. | ₩84,600 +2.4% |
| 007810Korea Circuit Co., Ltd. | ₩51,000 -0.8% |
| 043260Sungho Electronics Corp. | ₩15,670 +0.4% |
| 001820Samwha Capacitor Co., Ltd. | ₩109,800 +4.6% |
| 003160DI Corporation | ₩31,250 +2.6% |
| 356860TLB Co., Ltd. | ₩37,150 -1.3% |
| 101490S & S TECH Corporation | ₩40,050 +1.9% |
| 195870HAESUNG DS Co., Ltd. | ₩49,900 +0.6% |
| 252990Semcns Co., Ltd. | ₩13,660 +4.8% |