| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 1.02 | 0.83 | 0.56 | 0.40 | 0.31 | 0.30 | 0.24 |
| Cost of Revenue | 0.83 | 0.67 | 0.45 | 0.32 | 0.25 | 0.25 | 0.21 |
| Gross Profit | 0.19 | 0.16 | 0.11 | 0.08 | 0.06 | 0.05 | 0.03 |
| Selling, General & Administrative | 0.09 | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 | 0.03 |
| Operating Income | 0.09 | 0.09 | 0.05 | 0.03 | 0.02 | 0.01 | 0.00 |
| Finance Income | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.10 | 0.08 | 0.04 | 0.03 | 0.02 | 0.01 | 0.00 |
| Income Tax Expense | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Net Income | 0.07 | 0.06 | 0.03 | 0.02 | 0.02 | 0.01 | 0.00 |
| Total Comprehensive Income | 0.07 | 0.06 | 0.03 | 0.02 | 0.02 | 0.01 | 0.00 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Assets | 1.00 | 0.71 | 0.50 | 0.29 | 0.21 | 0.18 | 0.16 |
| Current Assets | 0.79 | 0.59 | 0.43 | 0.25 | 0.18 | 0.16 | 0.14 |
| Cash & Cash Equivalents | 0.04 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.16 | 0.11 | 0.08 | 0.05 | 0.04 | 0.04 | 0.03 |
| Non-current Assets | 0.21 | 0.12 | 0.07 | 0.05 | 0.03 | 0.02 | 0.02 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Intangible Assets | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.79 | 0.56 | 0.40 | 0.22 | 0.17 | 0.15 | 0.15 |
| Current Liabilities | 0.71 | 0.50 | 0.33 | 0.20 | 0.16 | 0.14 | 0.14 |
| Non-current Liabilities | 0.08 | 0.06 | 0.07 | 0.02 | 0.01 | 0.01 | 0.01 |
| Total Equity | 0.21 | 0.15 | 0.10 | 0.07 | 0.04 | 0.03 | 0.01 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Retained Earnings | 0.20 | 0.14 | 0.08 | 0.06 | 0.04 | 0.02 | 0.01 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 56.2 | 74.9 | 8.7 | -0.9 | -0.5 | 7.7 | 10.9 |
| Cash from Investing Activities | -8.7 | -31.9 | -21.8 | -2.9 | 8.9 | -12.0 | -0.3 |
| Purchase of Property, Plant & Equipment | 1.0 | 1.2 | 0.5 | 0.8 | 1.3 | 0.6 | 1.4 |
| Cash from Financing Activities | -27.2 | -28.4 | 17.2 | 3.0 | -7.1 | 7.0 | -10.5 |
| Dividends Paid | 4.9 | 3.5 | 3.1 | — | — | — | — |
| Net Change in Cash | 20.2 | 14.6 | 4.0 | -0.8 | 1.3 | 2.6 | 0.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 338.8 | 301.2 | 282.1 | 270.8 | 238.8 | 230.1 | 200.7 | 235.1 | 210.4 | 186.0 |
| Cost of Revenue | 274.1 | 248.8 | 231.7 | 220.8 | 192.9 | 188.2 | 164.3 | 187.8 | 172.6 | 150.1 |
| Gross Profit | 64.7 | 52.4 | 50.4 | 50.0 | 45.9 | 41.9 | 36.4 | 47.4 | 37.9 | 35.8 |
| Selling, General & Administrative | 32.4 | 26.5 | 26.4 | 24.0 | 22.1 | 20.8 | 18.0 | 18.9 | 16.9 | 17.4 |
| Operating Income | 32.3 | 26.0 | 24.0 | 26.0 | 23.7 | 21.1 | 18.4 | 28.4 | 21.0 | 18.4 |
| Finance Income | 3.4 | 4.1 | 2.0 | 2.6 | 0.5 | 0.8 | 1.2 | 0.5 | 0.5 | 0.5 |
| Finance Costs | 0.9 | 0.5 | 1.0 | 0.7 | 1.8 | 1.6 | 1.9 | 2.2 | 2.4 | 2.5 |
| Pretax Income | 30.8 | 29.8 | 24.6 | 28.3 | 22.6 | 20.4 | 17.8 | 26.8 | 19.2 | 16.6 |
| Income Tax Expense | 8.8 | 7.2 | 7.9 | 7.0 | 5.3 | 5.0 | 4.1 | 6.0 | 4.5 | 3.9 |
| Net Income | 22.0 | 22.5 | 16.7 | 21.2 | 17.3 | 15.7 | 13.7 | 20.8 | 14.8 | 12.7 |
| Total Comprehensive Income | 22.0 | 22.5 | 16.7 | 21.2 | 17.3 | 15.7 | 13.7 | 20.8 | 14.8 | 12.7 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.09 | 1.04 | 1.00 | 0.90 | 0.80 | 0.76 | 0.71 | 0.60 | 0.56 | 0.58 |
| Current Assets | 0.80 | 0.77 | 0.79 | 0.73 | 0.66 | 0.64 | 0.59 | 0.50 | 0.45 | 0.49 |
| Cash & Cash Equivalents | 0.05 | 0.04 | 0.04 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.15 | 0.15 | 0.16 | 0.12 | 0.12 | 0.12 | 0.11 | 0.09 | 0.08 | 0.09 |
| Non-current Assets | 0.29 | 0.27 | 0.21 | 0.17 | 0.14 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 |
| Property, Plant & Equipment | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Intangible Assets | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.85 | 0.82 | 0.79 | 0.70 | 0.62 | 0.61 | 0.56 | 0.47 | 0.44 | 0.48 |
| Current Liabilities | 0.72 | 0.72 | 0.71 | 0.63 | 0.56 | 0.55 | 0.50 | 0.41 | 0.38 | 0.41 |
| Non-current Liabilities | 0.14 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 |
| Total Equity | 0.24 | 0.22 | 0.21 | 0.20 | 0.18 | 0.16 | 0.15 | 0.14 | 0.12 | 0.10 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.23 | 0.20 | 0.20 | 0.19 | 0.17 | 0.15 | 0.14 | 0.13 | 0.11 | 0.09 |
| 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 | -13.2 | -14.3 | -43.7 | 61.4 | 14.7 | 23.8 | 11.2 | 41.9 | 4.8 | 17.8 |
| Cash from Investing Activities | -6.2 | 26.1 | 17.9 | -8.9 | -2.5 | -15.3 | -0.9 | -43.1 | 8.0 | -9.9 |
| Purchase of Property, Plant & Equipment | 0.2 | 0.6 | 0.4 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.1 |
| Cash from Financing Activities | 25.4 | -13.4 | -3.6 | -4.0 | -11.7 | -7.9 | -9.3 | 0.2 | -13.0 | -7.0 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | -0.0 | 0.0 | — | — |
| Net Change in Cash | 6.0 | -1.7 | -29.3 | 48.5 | 0.5 | 0.5 | 0.9 | -1.0 | -0.3 | 0.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,021.8 | +22.8% | +36.5% | +27.7% | — |
| Operating income | 94.8 | +9.9% | +51.3% | +45.3% | — |
| Net income | 71.0 | +14.4% | +50.6% | +44.4% | — |
| EPS | ₩1,440 | +14.4% | +50.6% | +44.4% | — |
| Operating cash flow | 56.2 | -25.0% | — | +48.9% | — |
| Shareholders' equity | 214.4 | +45.6% | +42.9% | +53.6% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 18.4% | 18.9% | 19.0% | 19.3% | 19.2% | 16.2% |
| Operating margin | 9.3% | 10.4% | 8.4% | 6.8% | 6.7% | 4.9% |
| Net margin | 6.9% | 7.5% | 5.3% | 5.2% | 5.2% | 3.7% |
| Return on equity | 39.2% | 50.8% | 34.7% | 36.2% | 49.3% | 58.0% |
| Return on assets | 8.3% | 10.3% | 7.5% | 8.2% | 8.4% | 6.7% |
| Operating cash flow / revenue | 5.5% | 9.0% | 1.6% | -0.2% | -0.2% | 2.5% |
| Capex / revenue | 0.1% | 0.1% | 0.1% | 0.2% | 0.4% | 0.2% |
| Symbol | Last Price |
|---|---|
| 039490Kiwoom Securities Co., Ltd. | ₩270,500 +0.7% |
| 001720Shinyoung Securities Co., Ltd. | ₩148,000 -1.0% |
| 003540Daishin Securities Co., Ltd. | ₩26,500 +0.6% |
| 030610Kyobo Securities Co., Ltd. | ₩10,100 +0.5% |
| 003530Hanwha Investment & Securities | ₩5,100 +9.0% |
| 003470Yuanta Securities Korea | ₩4,745 +1.0% |
| 060250NHN KCP Corp. | ₩15,770 +8.4% |
| 001510SK Securities Co., Ltd. | ₩2,430 +1.3% |
| 001270Bookook Securities Co., Ltd. | ₩52,100 -0.4% |
| 001500Hyundai Motor Securities | ₩7,920 +1.3% |