| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Revenue | 454.8 | 411.8 | 260.9 | 312.1 |
| Cost of Revenue | 517.1 | 375.6 | 221.3 | 267.5 |
| Gross Profit | -62.3 | 36.2 | 39.5 | 44.7 |
| Selling, General & Administrative | 43.4 | 37.9 | 37.9 | 37.5 |
| Operating Income | -105.7 | -1.7 | 1.6 | 7.2 |
| Finance Income | 8.5 | 10.4 | 7.5 | 15.2 |
| Finance Costs | 27.1 | 22.2 | 20.9 | 12.4 |
| Pretax Income | -124.0 | -10.2 | -12.5 | 4.3 |
| Income Tax Expense | 8.8 | 0.3 | -4.0 | 0.4 |
| Net Income | -132.8 | -10.5 | -8.5 | 3.9 |
| Total Comprehensive Income | -131.4 | -12.3 | -10.5 | 5.1 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Assets | 1.20 | 1.18 | 1.07 | 1.03 |
| Current Assets | 0.57 | 0.66 | 0.65 | 0.68 |
| Cash & Cash Equivalents | 0.06 | 0.14 | 0.05 | 0.03 |
| Inventories | 0.37 | 0.38 | 0.46 | 0.43 |
| Trade Receivables | 0.08 | 0.07 | 0.04 | 0.15 |
| Non-current Assets | 0.63 | 0.52 | 0.42 | 0.35 |
| Property, Plant & Equipment | 0.37 | 0.33 | 0.27 | 0.18 |
| Intangible Assets | 0.10 | 0.03 | 0.03 | 0.04 |
| Total Liabilities | 0.83 | 0.68 | 0.56 | 0.50 |
| Current Liabilities | 0.46 | 0.37 | 0.29 | 0.31 |
| Non-current Liabilities | 0.37 | 0.31 | 0.27 | 0.19 |
| Total Equity | 0.37 | 0.50 | 0.51 | 0.52 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | -0.12 | 0.01 | 0.03 | 0.04 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -56.5 | 101.1 | 7.8 | -257.7 |
| Cash from Investing Activities | -102.5 | -82.7 | -95.7 | 92.7 |
| Purchase of Property, Plant & Equipment | 34.3 | 68.3 | 113.9 | 73.8 |
| Cash from Financing Activities | 86.3 | 69.1 | 105.3 | 190.8 |
| Net Change in Cash | -72.8 | 87.4 | 18.3 | 25.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 44.3 | 144.8 | 135.8 | 90.8 | 128.5 | 99.7 | 261.6 | 32.0 | 86.5 | 31.7 |
| Cost of Revenue | 84.8 | 134.4 | 201.1 | 96.7 | 119.6 | 99.7 | 254.7 | 26.0 | 74.8 | 20.0 |
| Gross Profit | -40.6 | 10.4 | -65.3 | -5.9 | 8.9 | 0.1 | 6.9 | 6.0 | 11.6 | 11.7 |
| Selling, General & Administrative | 10.3 | 11.7 | 11.3 | 9.7 | 10.8 | 11.6 | 9.4 | 9.0 | 9.5 | 10.0 |
| Operating Income | -50.9 | -1.3 | -76.6 | -15.6 | -1.9 | -11.5 | -2.6 | -3.0 | 2.2 | 1.6 |
| Finance Income | 1.8 | 2.9 | 2.2 | 0.7 | 3.9 | 1.7 | 4.1 | -0.8 | 2.7 | 4.4 |
| Finance Costs | 9.5 | 12.0 | 8.4 | 4.9 | 8.2 | 5.6 | 6.1 | 5.0 | 5.4 | 5.7 |
| Pretax Income | -58.5 | -9.1 | -83.2 | -20.6 | -5.0 | -15.2 | -5.1 | -4.4 | -0.2 | -0.6 |
| Income Tax Expense | 2.9 | -4.0 | -1.8 | 3.1 | 2.4 | 5.1 | 1.2 | -0.7 | 0.1 | -0.3 |
| Net Income | -55.6 | -13.2 | -102.6 | -17.5 | -2.6 | -10.1 | -6.2 | -3.7 | -0.3 | -0.2 |
| Total Comprehensive Income | -56.1 | -11.7 | -101.6 | -16.5 | -3.2 | -10.1 | -8.1 | -3.7 | -0.3 | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.34 | 1.32 | 1.20 | 1.30 | 1.23 | 1.24 | 1.18 | 1.26 | 1.13 | 1.14 |
| Current Assets | 0.71 | 0.68 | 0.57 | 0.64 | 0.58 | 0.68 | 0.66 | 0.76 | 0.67 | 0.69 |
| Cash & Cash Equivalents | 0.03 | 0.13 | 0.06 | 0.07 | 0.06 | 0.10 | 0.14 | 0.10 | 0.03 | 0.07 |
| Inventories | 0.46 | 0.37 | 0.37 | 0.40 | 0.36 | 0.39 | 0.38 | 0.55 | 0.47 | 0.48 |
| Trade Receivables | 0.08 | 0.12 | 0.08 | 0.12 | 0.11 | 0.11 | 0.07 | 0.04 | 0.06 | 0.04 |
| Non-current Assets | 0.63 | 0.64 | 0.63 | 0.67 | 0.65 | 0.56 | 0.52 | 0.50 | 0.46 | 0.45 |
| Property, Plant & Equipment | 0.37 | 0.37 | 0.37 | 0.38 | 0.37 | 0.35 | 0.33 | 0.31 | 0.29 | 0.28 |
| Intangible Assets | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Total Liabilities | 1.04 | 0.96 | 0.83 | 0.84 | 0.75 | 0.75 | 0.68 | 0.75 | 0.62 | 0.63 |
| Current Liabilities | 0.68 | 0.61 | 0.46 | 0.52 | 0.43 | 0.50 | 0.37 | 0.41 | 0.35 | 0.29 |
| Non-current Liabilities | 0.36 | 0.35 | 0.37 | 0.32 | 0.32 | 0.25 | 0.31 | 0.34 | 0.27 | 0.34 |
| Total Equity | 0.30 | 0.36 | 0.37 | 0.47 | 0.49 | 0.49 | 0.50 | 0.51 | 0.51 | 0.51 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | -0.19 | -0.13 | -0.12 | -0.02 | 0.00 | 0.00 | 0.01 | 0.02 | 0.03 | 0.03 |
| 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 | -16.3 | -36.2 | -31.2 | -20.3 | 45.7 | -50.8 | 54.5 | 84.2 | -6.1 | -31.6 |
| Cash from Investing Activities | -80.7 | -11.2 | -3.6 | -41.4 | -36.0 | -21.5 | -13.4 | -23.0 | -20.1 | -26.2 |
| Purchase of Property, Plant & Equipment | -4.3 | 10.7 | 2.5 | 6.4 | 7.4 | 17.9 | 8.3 | 22.4 | 11.1 | 26.4 |
| Cash from Financing Activities | 3.3 | 111.2 | 27.2 | 74.6 | -53.5 | 37.9 | -8.1 | 13.3 | -14.6 | 78.4 |
| Net Change in Cash | -93.8 | 63.8 | -7.6 | 12.9 | -43.8 | -34.4 | 33.0 | 74.6 | -41.4 | 21.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 454.8 | +10.4% | +13.4% | — | — |
| Operating income | -105.7 | — | — | — | — |
| Net income | -132.8 | — | — | — | — |
| EPS | ₩-2,028 | — | — | — | — |
| Operating cash flow | -56.5 | — | — | — | — |
| Shareholders' equity | 367.5 | -26.3% | -11.1% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Gross margin | -13.7% | 8.8% | 15.2% | 14.3% |
| Operating margin | -23.2% | -0.4% | 0.6% | 2.3% |
| Net margin | -29.2% | -2.5% | -3.3% | 1.2% |
| Return on equity | -30.7% | -2.1% | -1.6% | 0.7% |
| Return on assets | -11.2% | -0.9% | -0.8% | 0.4% |
| Operating cash flow / revenue | -12.4% | 24.5% | 3.0% | -82.5% |
| Capex / revenue | 7.5% | 16.6% | 43.7% | 23.6% |
| Symbol | Last Price |
|---|---|
| 000500Gaon Cable Co., Ltd. | ₩212,000 +1.7% |
| 062040Sanil Electric Co., Ltd. | ₩191,700 +2.8% |
| 001440Taihan Cable & Solution Co., Ltd. | ₩27,400 +1.7% |
| 103590Iljin Electric | ₩68,300 +1.0% |
| 178320Seojin System Co., Ltd. | ₩33,650 +1.4% |
| 058610SPG Co., Ltd. | ₩94,200 +12.4% |
| 010170Taihan Fiberoptics Co., Ltd. | ₩13,010 +1.2% |
| 032820Woori Technology, Incorporation | ₩10,630 +1.2% |
| 082920Vitzrocell Co., Ltd. | ₩29,800 +5.5% |
| 361610SK ie technology | ₩16,280 +3.1% |