| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.66 | 2.80 | 2.45 | 2.19 | 2.09 | 1.64 | 1.55 | 1.13 | 0.86 |
| Cost of Revenue | 3.27 | 2.39 | 2.15 | 1.93 | 1.81 | 1.40 | 1.31 | 0.99 | 0.77 |
| Gross Profit | 0.39 | 0.42 | 0.30 | 0.25 | 0.28 | 0.25 | 0.24 | 0.14 | 0.09 |
| Selling, General & Administrative | 0.27 | 0.20 | 0.18 | 0.23 | 0.17 | 0.15 | 0.15 | 0.10 | 0.06 |
| Operating Income | 0.12 | 0.22 | 0.12 | 0.02 | 0.11 | 0.09 | 0.09 | 0.04 | 0.03 |
| Finance Income | 0.05 | 0.05 | 0.03 | 0.04 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Finance Costs | 0.05 | 0.04 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 |
| Pretax Income | 0.11 | 0.58 | 0.44 | -0.06 | 0.13 | 0.08 | 0.08 | 0.04 | 0.03 |
| Income Tax Expense | -0.09 | 0.10 | 0.06 | 0.02 | 0.03 | -0.01 | 0.01 | 0.00 | 0.01 |
| Net Income | 0.21 | 0.45 | 0.34 | -0.08 | 0.10 | 0.09 | 0.07 | 0.04 | 0.01 |
| Total Comprehensive Income | 2.40 | 0.41 | 0.17 | -0.20 | 0.10 | 0.10 | 0.06 | 0.03 | 0.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 10.33 | 5.81 | 4.48 | 3.95 | 3.89 | 2.70 | 2.41 | 1.90 | 0.90 |
| Current Assets | 2.93 | 2.29 | 1.89 | 2.33 | 2.68 | 1.68 | 1.52 | 1.07 | 0.61 |
| Cash & Cash Equivalents | 0.33 | 0.20 | 0.48 | 1.23 | 1.64 | 0.54 | 0.56 | 0.20 | 0.12 |
| Inventories | 0.81 | 0.61 | 0.50 | 0.37 | 0.41 | 0.36 | 0.28 | 0.38 | 0.06 |
| Trade Receivables | 0.45 | 0.31 | 0.20 | 0.21 | 0.18 | 0.16 | 0.17 | 0.20 | 0.11 |
| Non-current Assets | 7.40 | 3.52 | 2.59 | 1.62 | 1.22 | 1.01 | 0.88 | 0.83 | 0.29 |
| Property, Plant & Equipment | 0.82 | 0.64 | 0.35 | 0.27 | 0.26 | 0.22 | 0.22 | 0.22 | 0.15 |
| Intangible Assets | 0.71 | 0.73 | 0.56 | 0.56 | 0.56 | 0.55 | 0.53 | 0.52 | 0.08 |
| Total Liabilities | 5.33 | 3.35 | 2.33 | 1.93 | 1.65 | 1.66 | 1.44 | 1.08 | 0.58 |
| Current Liabilities | 3.33 | 2.68 | 1.95 | 1.62 | 1.36 | 1.36 | 1.17 | 0.87 | 0.48 |
| Non-current Liabilities | 1.99 | 0.68 | 0.38 | 0.31 | 0.29 | 0.30 | 0.27 | 0.21 | 0.11 |
| Total Equity | 5.00 | 2.46 | 2.15 | 2.02 | 2.24 | 1.03 | 0.97 | 0.82 | 0.32 |
| Share Capital | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.55 | 0.55 | 0.51 | 0.27 |
| Retained Earnings | 0.71 | 0.59 | 0.21 | 0.12 | 0.22 | 0.16 | 0.09 | 0.04 | 0.05 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.08 | 0.13 | 0.08 | 0.27 | 0.32 | 0.17 | 0.41 | 0.11 | 0.10 |
| Cash from Investing Activities | -1.17 | -0.44 | -0.86 | -0.68 | -0.27 | -0.10 | -0.13 | -0.02 | -0.07 |
| Purchase of Property, Plant & Equipment | 0.30 | 0.24 | 0.13 | 0.05 | 0.08 | 0.05 | 0.04 | 0.04 | 0.04 |
| Cash from Financing Activities | 1.24 | 0.04 | 0.03 | -0.00 | 1.05 | -0.10 | 0.08 | -0.01 | -0.02 |
| Dividends Paid | 0.07 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.02 | 0.00 | 0.10 |
| Net Change in Cash | 0.15 | -0.27 | -0.75 | -0.41 | 1.10 | -0.02 | 0.36 | 0.08 | 0.02 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.12 | 0.81 | 1.40 | 0.81 | 0.77 | 0.69 | 0.93 | 0.64 | 0.69 | 0.54 |
| Cost of Revenue | 0.93 | 0.70 | 1.30 | 0.72 | 0.67 | 0.58 | 0.84 | 0.53 | 0.56 | 0.46 |
| Gross Profit | 0.18 | 0.11 | 0.10 | 0.09 | 0.09 | 0.11 | 0.10 | 0.11 | 0.13 | 0.09 |
| Selling, General & Administrative | 0.08 | 0.07 | 0.09 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Operating Income | 0.10 | 0.03 | 0.01 | 0.02 | 0.03 | 0.06 | 0.04 | 0.06 | 0.08 | 0.04 |
| Finance Income | 0.03 | 0.04 | 0.00 | 0.02 | 0.01 | 0.02 | 0.03 | 0.00 | 0.01 | 0.01 |
| Finance Costs | 0.04 | 0.03 | 0.00 | -0.00 | 0.04 | 0.01 | 0.00 | 0.02 | 0.01 | 0.01 |
| Pretax Income | 0.05 | -0.12 | -0.10 | 0.10 | 0.08 | 0.04 | 0.50 | 0.01 | 0.01 | 0.06 |
| Income Tax Expense | 0.00 | -0.03 | -0.07 | -0.05 | 0.03 | 0.01 | 0.11 | 0.01 | -0.02 | 0.01 |
| Net Income | 0.05 | -0.10 | -0.03 | 0.15 | 0.05 | 0.04 | 0.36 | 0.01 | 0.03 | 0.05 |
| Total Comprehensive Income | -0.47 | 0.13 | 0.04 | 1.05 | 0.37 | 0.93 | 0.32 | -0.00 | 0.03 | 0.06 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 11.85 | 10.82 | 10.33 | 9.57 | 8.04 | 7.21 | 5.72 | 5.06 | 5.01 | 4.73 |
| Current Assets | 4.67 | 3.16 | 2.93 | 2.86 | 2.70 | 2.42 | 2.29 | 2.34 | 2.33 | 2.06 |
| Cash & Cash Equivalents | 1.59 | 0.49 | 0.33 | 0.24 | 0.36 | 0.24 | 0.20 | 0.25 | 0.41 | 0.45 |
| Inventories | 0.95 | 0.92 | 0.81 | 0.94 | 0.83 | 0.71 | 0.61 | 0.67 | 0.63 | 0.57 |
| Trade Receivables | 0.45 | 0.36 | 0.45 | 0.31 | 0.24 | 0.25 | 0.31 | 0.26 | 0.29 | 0.25 |
| Non-current Assets | 7.18 | 7.66 | 7.40 | 6.72 | 5.34 | 4.79 | 3.44 | 2.72 | 2.69 | 2.67 |
| Property, Plant & Equipment | 0.92 | 0.87 | 0.82 | 0.72 | 0.67 | 0.61 | 0.57 | 0.43 | 0.41 | 0.37 |
| Intangible Assets | — | 0.71 | 0.71 | 0.75 | 0.76 | 0.76 | 0.76 | 0.57 | 0.56 | 0.55 |
| Total Liabilities | 7.28 | 5.78 | 5.33 | 4.71 | 4.24 | 3.80 | 3.31 | 2.86 | 2.81 | 2.56 |
| Current Liabilities | 5.35 | 3.51 | 3.33 | 3.19 | 2.99 | 2.90 | 2.68 | 2.27 | 2.17 | 2.17 |
| Non-current Liabilities | 1.92 | 2.26 | 1.99 | 1.52 | 1.24 | 0.90 | 0.63 | 0.59 | 0.65 | 0.39 |
| Total Equity | 4.57 | 5.04 | 5.00 | 4.86 | 3.81 | 3.41 | 2.42 | 2.20 | 2.20 | 2.17 |
| Share Capital | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 |
| Retained Earnings | 0.63 | 0.56 | 0.71 | 0.68 | 0.53 | 0.56 | 0.59 | 0.50 | 0.49 | 0.47 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.15 | -0.06 | 0.27 | -0.21 | 0.04 | -0.02 | 0.15 | 0.03 | 0.06 | -0.10 |
| Cash from Investing Activities | -0.36 | -0.15 | -0.74 | -0.15 | -0.00 | -0.27 | -0.15 | -0.05 | -0.18 | -0.07 |
| Purchase of Property, Plant & Equipment | 0.07 | 0.08 | 0.09 | 0.07 | 0.07 | 0.07 | 0.09 | 0.05 | 0.04 | 0.05 |
| Cash from Financing Activities | 1.30 | 0.36 | 0.58 | 0.24 | 0.09 | 0.33 | -0.06 | -0.14 | 0.08 | 0.15 |
| Dividends Paid | — | — | 0.00 | — | — | — | 0.00 | 0.00 | — | — |
| Net Change in Cash | 1.10 | 0.15 | 0.10 | -0.12 | 0.13 | 0.04 | -0.05 | -0.16 | -0.04 | -0.02 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,664.2 | +30.7% | +18.8% | +17.4% | — |
| Operating income | 119.9 | -45.3% | +70.9% | +5.2% | — |
| Net income | 209.1 | -53.0% | — | +17.4% | — |
| EPS | ₩1,107 | -53.0% | — | +17.4% | — |
| Operating cash flow | 78.7 | -40.6% | -33.6% | -14.7% | — |
| Shareholders' equity | 5,001.0 | +103.6% | +35.3% | +37.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.7% | 14.8% | 12.4% | 11.6% | 13.6% | 15.1% |
| Operating margin | 3.3% | 7.8% | 5.0% | 1.1% | 5.4% | 5.7% |
| Net margin | 5.7% | 15.9% | 14.0% | -3.7% | 4.7% | 5.7% |
| Return on equity | 5.6% | 19.3% | 16.4% | -3.8% | 6.0% | 9.4% |
| Return on assets | 2.6% | 8.7% | 8.1% | -2.1% | 3.0% | 3.7% |
| Operating cash flow / revenue | 2.1% | 4.7% | 3.4% | 12.3% | 15.1% | 10.6% |
| Capex / revenue | 8.2% | 8.6% | 5.4% | 2.2% | 3.8% | 2.8% |
| Symbol | Last Price |
|---|---|
| 012450HANWHA AEROSPACE CO., LTD. | ₩1,055,000 +0.8% |
| 079550LIG Defense & Aerospace Co., Ltd. | ₩652,000 -2.0% |
| 064350Hyundai Rotem Company | ₩126,800 +0.3% |
| 047810Korea Aerospace Industries, Ltd. | ₩126,500 +1.2% |
| 099320Satrec Initiative Co., Ltd. | ₩70,700 +4.9% |