| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Revenue | 37.9 | 59.2 | 33.3 | 61.2 | 43.9 | 31.4 |
| Cost of Revenue | 30.2 | 44.7 | 28.1 | 50.6 | 34.5 | 25.6 |
| Gross Profit | 7.6 | 14.6 | 5.2 | 10.7 | 9.5 | 5.8 |
| Selling, General & Administrative | 10.1 | 8.5 | 5.9 | 8.4 | 4.8 | 3.6 |
| Operating Income | -2.5 | 6.0 | -0.7 | 2.3 | 4.6 | 2.2 |
| Finance Income | 1.6 | 1.4 | 0.6 | 1.7 | 7.3 | 0.5 |
| Finance Costs | 0.3 | 0.5 | 0.6 | 1.0 | 1.8 | 2.4 |
| Pretax Income | -3.7 | 7.1 | -1.2 | 0.5 | 10.2 | 0.2 |
| Income Tax Expense | -1.2 | 1.1 | 0.2 | 1.0 | 0.9 | 0.2 |
| Net Income | -2.5 | 6.0 | -1.4 | -0.5 | 9.3 | 0.1 |
| Total Comprehensive Income | -2.4 | 6.4 | -1.5 | -0.5 | 9.3 | 1.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Assets | 172.5 | 79.6 | 57.0 | 55.8 | 49.8 | 40.8 |
| Current Assets | 78.7 | 33.6 | 31.1 | 33.0 | 28.9 | 18.7 |
| Cash & Cash Equivalents | 49.1 | 11.0 | 10.0 | 4.6 | 6.0 | 3.5 |
| Inventories | 12.3 | 7.8 | 11.1 | 6.9 | 6.8 | 3.9 |
| Trade Receivables | 13.3 | 12.5 | 9.0 | 17.4 | 15.5 | 10.9 |
| Non-current Assets | 93.9 | 46.0 | 25.8 | 22.8 | 20.9 | 22.1 |
| Property, Plant & Equipment | 86.1 | 41.0 | 23.5 | 21.5 | 19.8 | 20.3 |
| Intangible Assets | 6.1 | 4.4 | 1.9 | 0.7 | 0.6 | 0.8 |
| Total Liabilities | 44.5 | 38.6 | 26.1 | 23.4 | 28.8 | 38.2 |
| Current Liabilities | 44.4 | 22.1 | 24.9 | 22.2 | 28.2 | 37.5 |
| Non-current Liabilities | 0.1 | 16.5 | 1.2 | 1.3 | 0.6 | 0.7 |
| Total Equity | 128.1 | 41.0 | 30.9 | 32.4 | 21.0 | 2.6 |
| Share Capital | 3.1 | 2.6 | 2.5 | 2.5 | 2.1 | 1.3 |
| Retained Earnings | 7.6 | 10.2 | 4.2 | 5.6 | 6.1 | -3.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | -9.7 | 4.5 | 7.9 | -2.3 | 7.1 | -0.4 |
| Cash from Investing Activities | -40.8 | -21.1 | -0.9 | 1.7 | -0.0 | 0.1 |
| Purchase of Property, Plant & Equipment | 37.5 | 18.5 | 2.8 | 2.5 | 0.3 | 0.2 |
| Cash from Financing Activities | 88.6 | 17.4 | -1.5 | -0.8 | -4.5 | 1.1 |
| Net Change in Cash | 38.1 | 1.1 | 5.4 | -1.4 | 2.6 | 0.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 30.5 | 19.9 | 12.9 | 8.8 | 8.6 | 7.5 | 14.3 | 12.7 | 14.6 | 17.7 |
| Cost of Revenue | 23.7 | 17.3 | 8.1 | 7.6 | 7.2 | 7.3 | 9.9 | 11.7 | 9.9 | 13.2 |
| Gross Profit | 6.8 | 2.5 | 4.7 | 1.2 | 1.4 | 0.3 | 4.4 | 1.0 | 4.7 | 4.5 |
| Selling, General & Administrative | 3.7 | 3.4 | 3.3 | 2.4 | 2.6 | 1.8 | 2.1 | 2.0 | 2.0 | 2.5 |
| Operating Income | 3.1 | -0.9 | 1.4 | -1.2 | -1.2 | -1.6 | 2.3 | -1.0 | 2.7 | 2.1 |
| Finance Income | 0.5 | 0.5 | 0.3 | 0.4 | 0.7 | 0.2 | 0.9 | -0.1 | 0.3 | 0.4 |
| Finance Costs | 0.2 | 0.1 | 0.0 | -0.1 | 0.3 | 0.1 | -0.3 | 0.5 | 0.2 | 0.1 |
| Pretax Income | 3.5 | -0.5 | 1.6 | -3.0 | -0.8 | -1.4 | 3.5 | -1.6 | 2.8 | 2.3 |
| Income Tax Expense | 0.1 | — | -1.1 | 0.2 | -0.1 | -0.1 | 0.2 | -0.6 | 1.5 | 0.0 |
| Net Income | 3.5 | -0.5 | 2.7 | -3.2 | -0.8 | -1.3 | 3.3 | -1.0 | 1.3 | 2.3 |
| Total Comprehensive Income | 3.8 | -0.0 | 3.0 | -3.0 | -1.1 | -1.3 | 3.6 | -1.1 | 1.4 | 2.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 210.9 | 193.5 | 172.5 | 160.8 | 163.9 | 163.0 | 79.6 | 59.5 | 60.6 | 58.8 |
| Current Assets | 78.0 | 69.5 | 78.7 | 84.1 | 100.0 | 111.6 | 33.6 | 29.9 | 34.2 | 32.7 |
| Cash & Cash Equivalents | 28.0 | 29.8 | 49.1 | 63.2 | 79.5 | 90.8 | 11.0 | 8.4 | 7.5 | 6.9 |
| Inventories | 16.8 | 15.2 | 12.3 | 8.1 | 7.3 | 7.2 | 7.8 | 5.5 | 10.5 | 10.4 |
| Trade Receivables | 25.8 | 18.8 | 13.3 | 8.3 | 9.6 | 9.8 | 12.5 | 14.0 | 14.8 | 14.3 |
| Non-current Assets | 132.9 | 123.9 | 93.9 | 76.7 | 63.9 | 51.4 | 46.0 | 29.6 | 26.4 | 26.1 |
| Property, Plant & Equipment | 122.6 | 115.4 | 86.1 | 69.9 | 56.1 | 45.6 | 41.0 | 25.4 | 23.3 | 23.4 |
| Intangible Assets | 7.6 | 6.8 | 6.1 | 5.6 | 7.1 | 5.0 | 4.4 | 3.7 | 2.6 | 2.2 |
| Total Liabilities | 78.9 | 65.3 | 44.5 | 35.7 | 35.8 | 33.9 | 38.6 | 22.2 | 21.6 | 25.1 |
| Current Liabilities | 70.0 | 65.3 | 44.4 | 19.3 | 19.3 | 17.3 | 22.1 | 21.2 | 20.6 | 23.9 |
| Non-current Liabilities | 8.9 | 0.0 | 0.1 | 16.4 | 16.5 | 16.6 | 16.5 | 1.0 | 1.0 | 1.2 |
| Total Equity | 131.9 | 128.1 | 128.1 | 125.1 | 128.1 | 129.2 | 41.0 | 37.3 | 39.0 | 33.7 |
| Share Capital | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | 2.6 | 2.6 | 2.6 | 2.6 |
| Retained Earnings | 10.6 | 7.1 | 7.6 | 4.9 | 8.1 | 8.9 | 10.2 | 6.8 | 7.9 | 6.5 |
| 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 | -5.7 | -10.1 | -3.2 | -3.0 | -1.0 | -2.6 | 3.3 | 6.6 | -2.8 | -2.7 |
| Cash from Investing Activities | -5.8 | -24.5 | -13.2 | -13.3 | -9.2 | -5.0 | -16.6 | -3.5 | -0.5 | -0.5 |
| Purchase of Property, Plant & Equipment | -61.8 | 23.9 | 13.3 | 13.1 | 6.6 | 4.5 | 15.8 | 2.4 | 0.1 | 0.2 |
| Cash from Financing Activities | 9.8 | 15.0 | 2.3 | -0.1 | -1.0 | 87.4 | 15.5 | -2.0 | 3.8 | 0.1 |
| Net Change in Cash | -1.8 | -19.3 | -14.1 | -16.3 | -11.3 | 79.8 | 2.7 | 0.9 | 0.5 | -3.0 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 37.9 | -36.1% | -14.8% | +3.8% | — |
| Operating income | -2.5 | — | — | — | — |
| Net income | -2.5 | — | — | — | — |
| EPS | ₩-83 | — | — | — | — |
| Operating cash flow | -9.7 | — | — | — | — |
| Shareholders' equity | 128.1 | +212.5% | +58.1% | +118.5% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 20.2% | 24.6% | 15.6% | 17.5% | 21.5% | 18.5% |
| Operating margin | -6.6% | 10.2% | -2.1% | 3.8% | 10.5% | 7.0% |
| Net margin | -6.7% | 10.1% | -4.2% | -0.7% | 21.1% | 0.2% |
| Return on equity | -3.0% | 16.6% | -4.5% | -1.7% | 78.5% | 2.5% |
| Return on assets | -2.0% | 8.7% | -2.5% | -0.9% | 20.4% | 0.2% |
| Operating cash flow / revenue | -25.7% | 7.6% | 23.6% | -3.8% | 16.1% | -1.4% |
| Capex / revenue | 99.1% | 31.3% | 8.4% | 4.1% | 0.6% | 0.8% |
| Symbol | Last Price |
|---|---|
| 319400Hyundai Movex Co., Ltd. | ₩22,050 +4.0% |
| 112610CS Wind Corporation | ₩46,950 +2.3% |
| 083650BHI Co., Ltd. | ₩60,000 +1.2% |
| 071970HD-Hyundai Marine Engine | ₩50,200 +1.4% |
| 420770Giga Vis Co., Ltd. | ₩101,200 +1.3% |
| 017960Hankuk Carbon Co., Ltd. | ₩22,550 +0.9% |
| 232140YC Corporation | ₩11,730 -0.2% |
| 077970STX Engine Co,.ltd | ₩23,550 +0.4% |
| 056190SFA Engineering Corporation | ₩23,700 -0.8% |
| 388720Yuilrobotics. co., Ltd | ₩65,000 +4.0% |