| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 64.1 | 44.5 | 47.9 | 50.4 | 37.8 | 18.2 | 16.2 | 19.3 |
| Cost of Revenue | 46.2 | 35.0 | 37.3 | 38.1 | 30.6 | 15.6 | 12.0 | 12.6 |
| Gross Profit | 17.9 | 9.5 | 10.6 | 12.4 | 7.1 | 2.7 | 4.2 | 6.7 |
| Selling, General & Administrative | 10.5 | 10.9 | 10.6 | 9.6 | 7.1 | 3.3 | 3.1 | 2.1 |
| Operating Income | 7.4 | -1.5 | -0.0 | 2.7 | -0.0 | -0.6 | 1.1 | 4.6 |
| Finance Income | 2.4 | 2.4 | 2.0 | 1.7 | 0.6 | 0.4 | 0.2 | 0.1 |
| Finance Costs | 1.4 | 1.9 | 2.5 | 1.6 | 1.1 | 0.6 | 0.3 | 0.2 |
| Pretax Income | 8.3 | -7.5 | 0.4 | 3.0 | -0.1 | -0.9 | 1.1 | 4.3 |
| Income Tax Expense | 2.1 | -0.1 | 0.3 | -0.5 | 0.3 | -0.6 | -0.1 | 0.6 |
| Net Income | 10.4 | -7.6 | 0.7 | 3.6 | -0.4 | -0.2 | 1.2 | 3.7 |
| Total Comprehensive Income | 10.3 | -7.5 | 0.8 | 3.4 | -0.4 | -0.2 | 1.2 | 3.7 |
| Interest Income | — | — | — | — | — | — | 0.1 | 0.0 |
| Interest Expense | — | — | — | — | — | — | 0.2 | 0.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 128.2 | 113.5 | 97.0 | 95.9 | 71.3 | 58.6 | 29.8 | 17.8 |
| Current Assets | 81.7 | 81.8 | 64.1 | 56.2 | 44.1 | 35.1 | 22.3 | 10.8 |
| Cash & Cash Equivalents | 31.3 | 38.9 | 21.5 | 25.3 | 12.5 | 18.3 | 15.0 | 4.6 |
| Inventories | 14.9 | 11.9 | 11.3 | 9.3 | 10.0 | 9.9 | 4.6 | 3.0 |
| Trade Receivables | 16.5 | 10.7 | 7.1 | 6.8 | 6.4 | 5.5 | 2.4 | 3.2 |
| Non-current Assets | 46.5 | 31.7 | 32.9 | 34.5 | 27.2 | 23.5 | 7.4 | 7.0 |
| Property, Plant & Equipment | 25.9 | 25.9 | 27.5 | 27.6 | 23.0 | 20.1 | 7.3 | 6.9 |
| Intangible Assets | 2.2 | 2.0 | 1.8 | 2.5 | 1.7 | 1.6 | 0.1 | 0.1 |
| Total Liabilities | 41.8 | 43.7 | 37.1 | 43.1 | 29.1 | 26.2 | 4.1 | 4.7 |
| Current Liabilities | 30.0 | 32.5 | 25.8 | 25.4 | 18.6 | 16.0 | 3.3 | 2.0 |
| Non-current Liabilities | 11.8 | 11.2 | 11.3 | 17.7 | 10.6 | 10.2 | 0.8 | 2.7 |
| Total Equity | 86.4 | 69.8 | 59.9 | 52.8 | 42.2 | 32.4 | 25.7 | 13.1 |
| Share Capital | 4.2 | 4.2 | 4.2 | 4.1 | 4.0 | 1.8 | 1.7 | 1.2 |
| Retained Earnings | 14.4 | 7.4 | 12.0 | 13.5 | 10.2 | 11.1 | 11.7 | 10.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 7.2 | 2.0 | 5.2 | 4.6 | 4.0 | -0.3 | 0.1 | 1.7 |
| Cash from Investing Activities | -13.0 | 16.9 | -4.8 | -14.8 | -18.5 | -8.4 | -1.0 | -1.7 |
| Purchase of Property, Plant & Equipment | 2.4 | 1.2 | 3.8 | 12.0 | 4.6 | 5.3 | 1.0 | 1.6 |
| Cash from Financing Activities | -1.9 | -1.5 | -3.2 | 23.1 | 8.8 | 11.9 | 11.4 | 2.4 |
| Dividends Paid | — | — | 0.8 | — | — | — | — | — |
| Net Change in Cash | -7.7 | 17.4 | -2.8 | 12.8 | -5.8 | 3.3 | 10.5 | 2.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 25.1 | 20.0 | 21.1 | 14.6 | 16.6 | 11.8 | 14.9 | 7.7 | 11.4 | 10.5 |
| Cost of Revenue | 16.7 | 14.0 | 15.5 | 10.0 | 11.9 | 8.8 | 11.2 | 6.2 | 9.3 | 8.2 |
| Gross Profit | 8.4 | 6.0 | 5.6 | 4.6 | 4.7 | 3.0 | 3.6 | 1.5 | 2.1 | 2.3 |
| Selling, General & Administrative | 3.1 | 2.8 | 2.8 | 2.7 | 2.8 | 2.2 | 3.2 | 2.5 | 2.7 | 2.5 |
| Operating Income | 5.3 | 3.2 | 2.8 | 1.9 | 1.9 | 0.8 | 0.4 | -1.0 | -0.6 | -0.3 |
| Finance Income | 0.9 | 1.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.5 | 0.5 | 0.6 |
| Finance Costs | 0.1 | 0.1 | 0.2 | 0.1 | 0.5 | 0.6 | 0.4 | 0.5 | 0.4 | 0.5 |
| Pretax Income | 6.1 | 4.1 | 3.0 | 2.4 | 2.0 | 0.9 | -5.9 | -1.0 | -0.5 | -0.1 |
| Income Tax Expense | 0.8 | 0.8 | 1.9 | 0.0 | 0.1 | 0.3 | 0.3 | -0.1 | 0.0 | -0.1 |
| Net Income | 5.2 | 3.4 | 5.3 | 2.3 | 2.2 | 0.6 | -6.2 | -0.9 | -0.5 | -0.0 |
| Total Comprehensive Income | 5.2 | 3.3 | 5.3 | 2.3 | 2.2 | 0.6 | -6.2 | -0.9 | -0.5 | -0.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 166.9 | 132.4 | 128.2 | 114.6 | 107.7 | 112.0 | 113.5 | 96.3 | 100.8 | 95.6 |
| Current Assets | 106.0 | 75.3 | 81.7 | 75.4 | 72.1 | 78.8 | 81.8 | 64.7 | 68.9 | 62.9 |
| Cash & Cash Equivalents | 3.7 | 7.4 | 31.3 | 5.5 | 10.1 | 3.4 | 38.9 | 8.8 | 3.4 | 22.4 |
| Inventories | 24.9 | 18.4 | 14.9 | 16.1 | 15.6 | 15.9 | 11.9 | 12.8 | 10.8 | 12.1 |
| Trade Receivables | 18.1 | 13.8 | 16.5 | 10.7 | 11.2 | 9.1 | 10.7 | 5.8 | 7.2 | 6.8 |
| Non-current Assets | 60.9 | 57.1 | 46.5 | 39.2 | 35.6 | 33.3 | 31.7 | 31.6 | 31.9 | 32.7 |
| Property, Plant & Equipment | 28.7 | 28.0 | 25.9 | 25.9 | 25.8 | 25.7 | 25.9 | 26.2 | 26.7 | 27.0 |
| Intangible Assets | 2.3 | 2.1 | 2.2 | 2.3 | 2.1 | 2.0 | 2.0 | 1.9 | 1.9 | 1.8 |
| Total Liabilities | 41.8 | 38.7 | 41.8 | 37.5 | 33.2 | 40.6 | 43.7 | 37.4 | 40.4 | 34.0 |
| Current Liabilities | 31.8 | 28.2 | 30.0 | 23.9 | 23.2 | 29.5 | 32.5 | 33.5 | 38.6 | 23.8 |
| Non-current Liabilities | 10.0 | 10.5 | 11.8 | 13.6 | 10.0 | 11.1 | 11.2 | 3.9 | 1.7 | 10.2 |
| Total Equity | 125.1 | 93.7 | 86.4 | 77.1 | 74.5 | 71.4 | 69.8 | 58.9 | 60.4 | 61.5 |
| Share Capital | 4.5 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
| Retained Earnings | 20.7 | 16.9 | 14.4 | 10.4 | 8.6 | 7.9 | 7.4 | 10.1 | 10.9 | 11.8 |
| 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 | -1.1 | 1.4 | 2.6 | 2.7 | -0.5 | 2.5 | -2.1 | -2.1 | 9.0 | -2.8 |
| Cash from Investing Activities | -28.6 | -27.6 | 19.2 | -12.1 | 12.5 | -32.7 | 30.2 | 10.9 | -26.2 | 2.1 |
| Purchase of Property, Plant & Equipment | 1.0 | 2.7 | 0.7 | 0.7 | 0.6 | 0.4 | 0.5 | 0.2 | 0.4 | 0.1 |
| Cash from Financing Activities | 26.0 | 2.3 | 4.0 | 4.8 | -5.3 | -5.3 | 2.0 | -3.4 | -1.6 | 1.5 |
| Net Change in Cash | -3.6 | -23.9 | 25.8 | -4.6 | 6.7 | -35.6 | 30.1 | 5.4 | -18.8 | 0.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 64.1 | +44.0% | +8.3% | +28.6% | — |
| Operating income | 7.4 | — | +39.2% | — | — |
| Net income | 10.4 | — | +42.8% | — | — |
| EPS | ₩577 | — | +42.8% | — | — |
| Operating cash flow | 7.2 | +257.1% | +15.9% | — | — |
| Shareholders' equity | 86.4 | +23.7% | +17.8% | +21.7% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 27.9% | 21.2% | 22.1% | 24.5% | 18.9% | 14.6% |
| Operating margin | 11.5% | -3.3% | -0.1% | 5.4% | -0.1% | -3.4% |
| Net margin | 16.2% | -17.0% | 1.5% | 7.1% | -1.0% | -1.3% |
| Return on equity | 13.3% | -11.7% | 1.3% | 7.5% | -1.0% | -0.8% |
| Return on assets | 8.6% | -7.2% | 0.7% | 4.3% | -0.6% | -0.5% |
| Operating cash flow / revenue | 11.2% | 4.5% | 10.8% | 9.1% | 10.5% | -1.7% |
| Capex / revenue | 3.8% | 2.7% | 8.0% | 23.7% | 12.2% | 28.8% |
| Symbol | Last Price |
|---|---|
| 417200LS Materials Co., Ltd. | ₩10,960 +3.9% |
| 090460BHCo., Ltd. | ₩21,850 +10.7% |
| 388210CMTX Co., Ltd. | ₩74,800 +9.0% |
| 033240Jahwa Electronics Co., Ltd. | ₩30,600 +9.5% |
| 425420TFE Co., Ltd. | ₩52,700 +3.9% |
| 005690Pharmicell Co., Ltd. | ₩10,500 +1.2% |
| 248070Solum Co., Ltd. | ₩12,910 +1.0% |
| 036810Fine Semitech Corp. | ₩25,550 +0.0% |
| 024850HLB Inno Vation | ₩16,660 +4.9% |
| 336370Solus Advanced Materials | ₩7,450 +0.9% |