| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 272.6 | 211.2 | 255.2 | 285.3 | 311.3 | 171.9 | 50.0 | 243.2 | 150.5 | 67.7 | 106.8 |
| Cost of Revenue | 201.0 | 152.8 | 205.8 | 210.4 | 229.1 | 122.8 | 32.7 | 188.1 | 117.5 | 45.5 | 82.2 |
| Gross Profit | 71.6 | 58.4 | 49.4 | 74.9 | 82.2 | 49.2 | 17.2 | 55.1 | 33.0 | 22.1 | 24.6 |
| Selling, General & Administrative | 54.6 | 47.8 | 40.8 | 38.5 | 27.5 | 24.3 | 29.0 | 22.1 | 13.7 | 12.2 | 9.1 |
| Operating Income | 17.0 | 10.6 | 8.6 | 36.4 | 54.6 | 24.8 | -11.8 | 32.9 | 19.4 | 9.9 | 15.4 |
| Finance Income | 13.8 | 19.4 | 11.3 | 7.0 | 1.4 | 6.1 | 7.5 | 4.1 | 1.2 | 1.7 | 0.4 |
| Finance Costs | 11.0 | 14.8 | 3.9 | 1.1 | 0.7 | 5.8 | 5.9 | 4.9 | 4.9 | 1.9 | 0.1 |
| Pretax Income | 19.2 | 16.3 | 16.7 | 38.6 | 56.0 | 22.4 | -9.6 | 26.5 | 13.3 | 9.7 | 16.1 |
| Income Tax Expense | -9.8 | 3.4 | 3.8 | 4.2 | 5.0 | 1.9 | 1.1 | -3.0 | -1.1 | 1.5 | 3.3 |
| Net Income | 29.0 | 12.9 | 12.9 | 34.4 | 50.9 | 20.5 | -10.7 | 29.6 | 14.4 | 8.2 | 12.8 |
| Total Comprehensive Income | 35.7 | 7.0 | 9.8 | 22.3 | 49.9 | 26.4 | -9.5 | 24.5 | 17.1 | 10.1 | 13.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 607.2 | 576.9 | 480.3 | 519.1 | 459.9 | 271.8 | 196.8 | 192.1 | 133.0 | 95.7 | 65.6 |
| Current Assets | 277.3 | 260.9 | 192.0 | 314.1 | 294.6 | 178.9 | 120.0 | 121.8 | 89.3 | 59.3 | 46.2 |
| Cash & Cash Equivalents | 98.2 | 18.8 | 21.1 | 24.0 | 68.7 | 84.7 | 23.0 | 22.9 | 5.2 | 9.7 | 11.5 |
| Inventories | 83.9 | 129.3 | 63.2 | 117.8 | 97.8 | 67.9 | 45.8 | 39.2 | 70.5 | 40.0 | 30.2 |
| Trade Receivables | — | — | — | 10.6 | 10.3 | 6.0 | 5.7 | 3.6 | 2.8 | 4.4 | 1.6 |
| Non-current Assets | 329.9 | 315.9 | 288.3 | 205.0 | 165.3 | 92.9 | 76.8 | 70.3 | 43.7 | 36.4 | 19.4 |
| Property, Plant & Equipment | 222.9 | 222.2 | 203.6 | 125.9 | 102.3 | 29.7 | 30.4 | 26.2 | 16.9 | 15.2 | 8.6 |
| Intangible Assets | — | — | — | 24.0 | 23.7 | 24.2 | 24.8 | 25.2 | 2.9 | 3.2 | 3.8 |
| Total Liabilities | 131.0 | 158.6 | 114.5 | 164.5 | 121.0 | 57.2 | 90.0 | 74.6 | 52.0 | 55.4 | 35.3 |
| Current Liabilities | 74.1 | 101.3 | 76.7 | 86.2 | 62.8 | 42.8 | 76.7 | 25.9 | 41.7 | 47.6 | 32.4 |
| Non-current Liabilities | 56.9 | 57.4 | 37.8 | 78.3 | 58.2 | 14.4 | 13.3 | 48.8 | 10.3 | 7.8 | 2.9 |
| Total Equity | 476.2 | 418.2 | 365.8 | 354.6 | 338.9 | 214.6 | 106.8 | 117.5 | 81.0 | 40.3 | 30.2 |
| Share Capital | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.1 | 6.2 | 6.2 | 6.2 | 5.0 | 5.0 |
| Retained Earnings | 199.0 | 179.5 | 168.6 | 155.3 | 129.0 | 84.9 | 69.5 | 80.2 | 49.1 | 34.8 | 26.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 41.2 | -23.6 | 24.1 | 30.0 | 50.5 | 16.7 | -2.9 | 44.3 | 2.9 | -9.6 | 15.6 |
| Cash from Investing Activities | 10.0 | -38.6 | -27.9 | -86.2 | -174.0 | 4.9 | 0.6 | -67.5 | 11.0 | -16.7 | -9.0 |
| Purchase of Property, Plant & Equipment | 16.0 | 26.8 | 83.3 | 17.7 | 76.4 | 3.0 | 4.2 | 9.7 | 2.3 | -8.5 | -6.1 |
| Cash from Financing Activities | 28.2 | 59.6 | 1.8 | 13.3 | 107.6 | 40.7 | 2.4 | 39.1 | -18.2 | 24.5 | -1.8 |
| Dividends Paid | — | — | — | — | — | — | 0.5 | 0.0 | 0.0 | -0.0 | 0.0 |
| Net Change in Cash | 79.4 | -2.5 | -2.0 | -42.9 | -15.9 | 62.3 | 0.1 | 15.9 | -4.3 | -1.8 | 4.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 105.0 | 33.3 | 86.7 | 66.6 | 80.4 | 39.0 | 63.9 | 48.3 | 65.0 | 34.0 |
| Cost of Revenue | 75.1 | 14.6 | 64.4 | 47.8 | 63.4 | 25.3 | 46.6 | 38.8 | 44.3 | 23.0 |
| Gross Profit | 29.9 | 18.7 | 22.3 | 18.7 | 17.0 | 13.6 | 17.3 | 9.5 | 20.7 | 10.9 |
| Selling, General & Administrative | 14.9 | 14.7 | 13.0 | 13.8 | 12.6 | 15.1 | 16.2 | 10.1 | 10.7 | 10.9 |
| Operating Income | 15.1 | 4.0 | 9.2 | 4.9 | 4.4 | -1.5 | 1.1 | -0.5 | 10.0 | 0.1 |
| Finance Income | 3.0 | 3.2 | 3.8 | 3.1 | 3.2 | 3.7 | 8.0 | 6.2 | 2.5 | 2.7 |
| Finance Costs | 1.2 | 1.4 | 2.6 | 2.1 | 3.6 | 2.7 | 4.2 | 6.2 | 2.5 | 1.8 |
| Pretax Income | 17.2 | 6.6 | 10.4 | 6.0 | 3.4 | -0.7 | 4.9 | -0.8 | 10.4 | 1.9 |
| Income Tax Expense | -0.7 | 0.1 | -9.8 | 0.1 | -0.1 | 0.0 | 0.6 | 0.7 | 1.6 | 0.6 |
| Net Income | 17.9 | 6.5 | 20.3 | 5.9 | 3.5 | -0.7 | 4.3 | -1.5 | 8.9 | 1.3 |
| Total Comprehensive Income | 11.9 | 15.9 | 24.3 | 9.6 | 2.1 | -0.3 | 3.6 | -5.9 | 0.8 | 8.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 651.6 | 656.3 | 607.2 | 570.0 | 550.9 | 591.5 | 576.9 | 543.2 | 531.3 | 514.1 |
| Current Assets | 310.1 | 314.1 | 277.3 | 247.8 | 237.7 | 273.4 | 260.9 | 245.0 | 232.5 | 205.9 |
| Cash & Cash Equivalents | 69.8 | 71.2 | 98.2 | 34.8 | 18.3 | 18.5 | 18.8 | 13.9 | 9.2 | 8.7 |
| Inventories | 124.2 | 139.3 | 83.9 | 117.3 | 141.5 | 170.0 | 129.3 | 101.3 | 78.4 | 86.3 |
| Trade Receivables | — | — | — | 11.4 | 10.8 | 10.8 | 13.8 | 10.3 | 7.7 | 9.0 |
| Non-current Assets | 341.5 | 342.2 | 329.9 | 322.2 | 313.3 | 318.0 | 315.9 | 298.2 | 298.8 | 308.2 |
| Property, Plant & Equipment | 228.9 | 225.3 | 222.9 | 220.2 | 218.1 | 223.0 | 222.2 | 218.8 | 215.2 | 215.3 |
| Intangible Assets | — | — | — | 24.1 | 23.9 | 24.0 | 23.8 | 23.9 | 23.9 | 24.0 |
| Total Liabilities | 137.8 | 154.2 | 131.0 | 122.7 | 130.6 | 173.3 | 158.6 | 132.7 | 115.0 | 125.9 |
| Current Liabilities | 85.0 | 99.5 | 74.1 | 62.0 | 70.3 | 110.0 | 101.3 | 72.8 | 51.7 | 89.2 |
| Non-current Liabilities | 52.8 | 54.8 | 56.9 | 60.7 | 60.4 | 63.3 | 57.4 | 59.9 | 63.3 | 36.7 |
| Total Equity | 513.9 | 502.0 | 476.2 | 447.3 | 420.3 | 418.1 | 418.2 | 410.4 | 416.4 | 388.2 |
| Share Capital | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 |
| Retained Earnings | 210.7 | 200.2 | 199.0 | 181.6 | 179.1 | 177.9 | 179.5 | 173.8 | 176.9 | 169.4 |
| 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 | 18.1 | -27.5 | 17.4 | 32.2 | 23.8 | -32.3 | -10.9 | -23.7 | 10.7 | 0.3 |
| Cash from Investing Activities | -6.4 | -8.5 | 4.5 | -22.6 | 7.1 | 21.0 | -1.3 | 19.3 | -44.2 | -12.4 |
| Purchase of Property, Plant & Equipment | 3.8 | 4.9 | 4.8 | 3.1 | 4.4 | 3.6 | 5.7 | 2.9 | 5.7 | 12.5 |
| Cash from Financing Activities | -13.9 | 8.8 | 41.5 | 6.8 | -30.9 | 10.8 | 17.0 | 8.9 | 34.5 | -0.8 |
| Net Change in Cash | -2.1 | -27.2 | 63.4 | 16.4 | 0.0 | -0.4 | 4.8 | 4.6 | 1.0 | -12.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 272.6 | +29.1% | -1.5% | +9.7% | +9.8% |
| Operating income | 17.0 | +60.3% | -22.4% | -7.3% | +1.0% |
| Net income | 29.0 | +124.2% | -5.5% | +7.2% | +8.5% |
| EPS | ₩353 | +124.2% | -5.5% | +7.2% | +8.5% |
| Operating cash flow | 41.2 | — | +11.1% | +19.9% | +10.2% |
| Shareholders' equity | 476.2 | +13.9% | +10.3% | +17.3% | +31.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 26.3% | 27.7% | 19.3% | 26.3% | 26.4% | 28.6% |
| Operating margin | 6.2% | 5.0% | 3.4% | 12.8% | 17.5% | 14.4% |
| Net margin | 10.6% | 6.1% | 5.0% | 12.0% | 16.4% | 11.9% |
| Return on equity | 6.5% | 3.3% | 3.6% | 9.9% | 18.4% | 12.7% |
| Return on assets | 4.9% | 2.4% | 2.6% | 7.0% | 13.9% | 8.7% |
| Operating cash flow / revenue | 15.1% | -11.1% | 9.4% | 10.5% | 16.2% | 9.7% |
| Capex / revenue | 5.9% | 12.7% | 32.6% | 6.2% | 24.5% | 1.8% |
| Symbol | Last Price |
|---|---|
| 420770Giga Vis Co., Ltd. | ₩101,200 +1.3% |
| 017960Hankuk Carbon Co., Ltd. | ₩22,550 +0.9% |
| 077970STX Engine Co,.ltd | ₩23,550 +0.4% |
| 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% |
| 137400People & Technology, Inc. | ₩29,450 +0.9% |
| 171090Sunic System Co., Ltd. | ₩67,200 +3.9% |
| 100840SNTEnergy Co., Ltd. | ₩32,700 -2.4% |