| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.41 | 1.23 | 1.04 | 1.70 | 1.37 | 1.20 | 1.00 | 1.01 | 0.81 | 0.79 | 0.40 |
| Cost of Revenue | 1.29 | 1.18 | 1.01 | 1.22 | 1.08 | 1.00 | 0.91 | 0.88 | 0.71 | 0.69 | 0.35 |
| Gross Profit | 0.12 | 0.05 | 0.03 | 0.48 | 0.28 | 0.20 | 0.09 | 0.13 | 0.10 | 0.10 | 0.05 |
| Selling, General & Administrative | 0.11 | 0.10 | 0.12 | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 | 0.07 | 0.06 | 0.03 |
| Operating Income | 0.01 | -0.05 | -0.09 | 0.35 | 0.17 | 0.09 | -0.02 | 0.03 | 0.03 | 0.04 | 0.02 |
| Finance Income | 0.07 | 0.12 | 0.05 | 0.07 | 0.03 | 0.04 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 |
| Finance Costs | 0.23 | 0.08 | 0.06 | 0.07 | 0.05 | 0.06 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 |
| Pretax Income | -0.18 | -0.03 | -0.14 | 0.35 | 0.15 | 0.07 | -0.04 | 0.01 | 0.02 | 0.03 | 0.01 |
| Income Tax Expense | -0.01 | 0.01 | -0.03 | 0.10 | 0.04 | 0.02 | 0.00 | -0.01 | -0.00 | 0.01 | 0.00 |
| Net Income | -0.16 | -0.03 | -0.12 | 0.25 | 0.12 | 0.06 | -0.04 | 0.00 | 0.02 | 0.03 | 0.01 |
| Total Comprehensive Income | -0.17 | -0.02 | -0.13 | 0.25 | 0.13 | 0.06 | -0.04 | 0.01 | 0.01 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.62 | 1.44 | 1.18 | 1.27 | 0.86 | 0.78 | 0.84 | 0.81 | 0.73 | 0.60 | 0.55 |
| Current Assets | 0.73 | 0.51 | 0.28 | 0.50 | 0.25 | 0.20 | 0.25 | 0.25 | 0.21 | 0.19 | 0.14 |
| Cash & Cash Equivalents | 0.05 | 0.13 | 0.01 | 0.12 | 0.02 | 0.02 | 0.01 | 0.03 | 0.01 | 0.00 | 0.00 |
| Inventories | 0.24 | 0.15 | 0.14 | 0.14 | 0.14 | 0.12 | 0.15 | 0.16 | 0.13 | 0.10 | 0.08 |
| Trade Receivables | 0.42 | 0.22 | 0.12 | 0.14 | 0.07 | 0.05 | 0.09 | 0.07 | 0.07 | 0.09 | 0.06 |
| Non-current Assets | 0.89 | 0.93 | 0.90 | 0.76 | 0.61 | 0.58 | 0.59 | 0.56 | 0.52 | 0.41 | 0.41 |
| Property, Plant & Equipment | 0.57 | 0.63 | 0.63 | 0.59 | 0.50 | 0.51 | 0.51 | 0.51 | 0.46 | 0.34 | 0.35 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 |
| Total Liabilities | 1.04 | 0.99 | 0.71 | 0.65 | 0.48 | 0.49 | 0.68 | 0.60 | 0.51 | 0.42 | 0.39 |
| Current Liabilities | 0.79 | 0.78 | 0.49 | 0.47 | 0.34 | 0.35 | 0.55 | 0.52 | 0.39 | 0.32 | 0.29 |
| Non-current Liabilities | 0.25 | 0.21 | 0.22 | 0.18 | 0.13 | 0.14 | 0.13 | 0.08 | 0.12 | 0.11 | 0.10 |
| Total Equity | 0.58 | 0.45 | 0.47 | 0.61 | 0.38 | 0.29 | 0.16 | 0.21 | 0.21 | 0.18 | 0.15 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.13 | 0.30 | 0.34 | 0.48 | 0.24 | 0.15 | 0.10 | 0.16 | 0.16 | 0.15 | 0.01 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -198.6 | -161.3 | -93.4 | 435.5 | 114.6 | 215.5 | -31.6 | 90.5 | 133.0 | 39.5 | 65.7 |
| Cash from Investing Activities | -18.8 | -96.8 | -90.3 | -268.8 | -80.5 | -82.9 | -73.7 | -99.5 | -60.9 | -41.5 | -15.8 |
| Purchase of Property, Plant & Equipment | 55.9 | 103.3 | 139.3 | 158.9 | 76.6 | 86.0 | 75.0 | 98.0 | 52.0 | 39.4 | 21.0 |
| Cash from Financing Activities | 144.3 | 375.7 | 73.9 | -62.8 | -34.6 | -124.9 | 87.1 | 23.3 | -61.4 | 0.4 | -46.8 |
| Dividends Paid | 4.2 | 5.1 | 15.9 | 15.9 | 10.4 | 3.7 | 3.9 | 6.4 | 4.5 | 5.7 | — |
| Net Change in Cash | -73.1 | 117.6 | -109.8 | 103.9 | -0.4 | 7.7 | -18.2 | 14.4 | 10.7 | -1.7 | 3.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 514.6 | 422.4 | 393.4 | 372.8 | 340.8 | 303.6 | 301.1 | 324.8 | 311.7 | 293.9 |
| Cost of Revenue | 419.4 | 378.5 | 357.4 | 331.8 | 304.6 | 293.4 | 307.5 | 303.9 | 284.3 | 283.7 |
| Gross Profit | 95.2 | 43.9 | 35.9 | 41.0 | 36.2 | 10.2 | -6.4 | 20.9 | 27.3 | 10.1 |
| Selling, General & Administrative | 32.3 | 30.2 | 25.7 | 28.6 | 30.7 | 26.5 | 29.8 | 20.4 | 23.7 | 25.1 |
| Operating Income | 62.9 | 13.7 | 10.3 | 12.4 | 5.5 | -16.3 | -36.2 | 0.5 | 3.6 | -14.9 |
| Finance Income | 33.1 | 45.9 | 11.3 | 1.1 | 28.9 | 23.8 | 64.6 | 15.6 | 17.3 | 20.0 |
| Finance Costs | 35.8 | 37.5 | 112.2 | 0.4 | 72.2 | 44.9 | 30.0 | -12.9 | 38.4 | 25.9 |
| Pretax Income | 60.2 | 23.4 | -121.7 | 12.7 | -27.1 | -40.7 | -12.1 | 27.4 | -20.7 | -19.7 |
| Income Tax Expense | 15.2 | 8.9 | -4.9 | 6.0 | -8.3 | -4.9 | 9.2 | 6.0 | -4.8 | -4.5 |
| Net Income | 44.9 | 14.4 | -116.8 | 6.7 | -18.7 | -35.8 | -21.3 | 21.4 | -15.9 | -15.2 |
| Total Comprehensive Income | 49.7 | 25.1 | -112.2 | 13.2 | -29.9 | -36.1 | -13.9 | 19.5 | -12.3 | -10.2 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.84 | 1.68 | 1.62 | 1.52 | 1.50 | 1.43 | 1.44 | 1.44 | 1.40 | 1.37 |
| Current Assets | 0.92 | 0.77 | 0.73 | 0.68 | 0.62 | 0.51 | 0.51 | 0.53 | 0.48 | 0.45 |
| Cash & Cash Equivalents | 0.09 | 0.04 | 0.05 | 0.03 | 0.11 | 0.07 | 0.13 | 0.06 | 0.03 | 0.03 |
| Inventories | 0.29 | 0.26 | 0.24 | 0.21 | 0.19 | 0.17 | 0.15 | 0.16 | 0.15 | 0.14 |
| Trade Receivables | 0.50 | 0.46 | 0.42 | 0.43 | 0.31 | 0.26 | 0.22 | 0.23 | 0.18 | 0.16 |
| Non-current Assets | 0.92 | 0.91 | 0.89 | 0.84 | 0.88 | 0.93 | 0.93 | 0.91 | 0.93 | 0.92 |
| Property, Plant & Equipment | 0.57 | 0.57 | 0.57 | 0.58 | 0.58 | 0.62 | 0.63 | 0.63 | 0.63 | 0.63 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | 0.03 |
| Total Liabilities | 1.19 | 1.09 | 1.04 | 1.01 | 1.06 | 1.02 | 0.99 | 0.98 | 0.96 | 0.91 |
| Current Liabilities | 0.96 | 0.81 | 0.79 | 0.81 | 0.85 | 0.81 | 0.78 | 0.75 | 0.76 | 0.71 |
| Non-current Liabilities | 0.23 | 0.28 | 0.25 | 0.20 | 0.22 | 0.21 | 0.21 | 0.22 | 0.20 | 0.20 |
| Total Equity | 0.65 | 0.60 | 0.58 | 0.51 | 0.44 | 0.41 | 0.45 | 0.46 | 0.44 | 0.46 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.19 | 0.14 | 0.13 | 0.25 | 0.24 | 0.26 | 0.30 | 0.32 | 0.30 | 0.32 |
| 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 | 15.1 | -62.4 | -30.7 | -47.0 | -73.7 | -47.2 | 7.4 | -115.4 | 20.6 | -73.9 |
| Cash from Investing Activities | 6.4 | -13.7 | -11.6 | -18.0 | 25.1 | -14.2 | 45.8 | 22.8 | -58.3 | -107.2 |
| Purchase of Property, Plant & Equipment | 21.7 | 12.4 | 30.3 | 16.7 | -0.4 | 9.3 | 24.9 | 9.2 | 59.2 | 10.0 |
| Cash from Financing Activities | 33.8 | 57.8 | 71.8 | -21.7 | 96.2 | -2.0 | 15.7 | 124.3 | 31.5 | 204.2 |
| Dividends Paid | — | — | 0.5 | 0.5 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 55.3 | -18.3 | 29.5 | -86.7 | 47.5 | -63.4 | 68.9 | 31.7 | -6.1 | 23.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,410.6 | +14.5% | -6.0% | +3.3% | +13.6% |
| Operating income | 11.9 | — | -67.7% | -33.3% | -4.8% |
| Net income | -164.6 | — | — | — | — |
| EPS | ₩-4,334 | — | — | — | — |
| Operating cash flow | -198.6 | — | — | — | — |
| Shareholders' equity | 576.4 | +28.5% | -2.0% | +14.9% | +14.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.7% | 4.2% | 2.7% | 28.3% | 20.8% | 16.3% |
| Operating margin | 0.8% | -3.8% | -8.5% | 20.8% | 12.8% | 7.5% |
| Net margin | -11.7% | -2.5% | -11.1% | 14.5% | 8.7% | 4.7% |
| Return on equity | -32.1% | -6.8% | -21.3% | 49.5% | 35.3% | 25.1% |
| Return on assets | -10.7% | -2.4% | -9.4% | 23.2% | 14.5% | 7.0% |
| Operating cash flow / revenue | -14.1% | -13.1% | -9.0% | 25.7% | 8.4% | 17.9% |
| Capex / revenue | 4.0% | 8.4% | 13.4% | 9.4% | 5.6% | 7.2% |
| Symbol | Last Price |
|---|---|
| 011070LG Innotek Co., Ltd. | ₩562,000 +1.1% |
| 353200Daeduck Electronics Co., Ltd. | ₩99,500 -2.1% |
| 131290TSE Co., Ltd. | ₩236,500 +5.6% |
| 020150Lotte Energy Materials Corporation | ₩36,850 +3.4% |
| 140860Park Systems Corp. | ₩262,500 +3.3% |
| 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% |