| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 616.1 | 570.9 | 429.4 | 461.2 | 380.3 | 290.2 | 70.0 | — | — |
| Cost of Revenue | 577.1 | 530.7 | 412.2 | 415.8 | 302.8 | 193.4 | 46.4 | — | — |
| Gross Profit | 39.0 | 40.2 | 17.2 | 45.4 | 77.5 | 96.7 | 23.6 | — | — |
| Selling, General & Administrative | 112.3 | 94.6 | 90.4 | 90.6 | 72.5 | 66.4 | 13.4 | — | — |
| Operating Income | -73.3 | -54.4 | -73.2 | -45.2 | 5.0 | 30.4 | 10.2 | — | — |
| Finance Income | 39.9 | 69.4 | 32.2 | 50.5 | 20.3 | 9.5 | 1.7 | — | — |
| Finance Costs | 97.9 | 49.9 | 53.7 | 40.8 | 19.7 | 39.8 | 5.0 | — | — |
| Pretax Income | -138.2 | -37.4 | 188.4 | -36.7 | 3.6 | -2.3 | 6.9 | — | — |
| Income Tax Expense | 0.2 | 5.3 | 62.5 | 7.1 | 0.9 | 8.8 | 2.4 | — | — |
| Net Income | -138.4 | -42.7 | 126.8 | -47.2 | 0.2 | -11.0 | 4.5 | — | — |
| Total Comprehensive Income | -146.7 | 47.8 | 148.8 | -20.1 | 38.9 | -16.4 | 3.1 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.16 | 2.08 | 1.71 | 1.46 | 1.01 | 0.84 | 0.49 | — | — |
| Current Assets | 0.46 | 0.60 | 0.56 | 0.51 | 0.39 | 0.45 | 0.23 | — | — |
| Cash & Cash Equivalents | 0.05 | 0.16 | 0.13 | 0.16 | 0.14 | 0.31 | 0.09 | — | — |
| Inventories | 0.23 | 0.22 | 0.19 | 0.17 | 0.14 | 0.07 | 0.04 | — | — |
| Trade Receivables | 0.13 | 0.12 | 0.06 | 0.09 | 0.08 | 0.06 | 0.05 | — | — |
| Non-current Assets | 1.70 | 1.48 | 1.14 | 0.95 | 0.62 | 0.39 | 0.26 | — | — |
| Property, Plant & Equipment | 1.56 | 1.37 | 1.03 | 0.87 | 0.54 | 0.32 | 0.21 | — | — |
| Intangible Assets | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | — | — |
| Total Liabilities | 1.21 | 0.99 | 0.65 | 0.54 | 0.49 | 0.35 | 0.35 | — | — |
| Current Liabilities | 1.11 | 0.82 | 0.57 | 0.42 | 0.29 | 0.17 | 0.18 | — | — |
| Non-current Liabilities | 0.10 | 0.16 | 0.08 | 0.12 | 0.20 | 0.18 | 0.17 | — | — |
| Total Equity | 0.95 | 1.09 | 1.06 | 0.92 | 0.52 | 0.49 | 0.14 | — | — |
| Share Capital | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — |
| Retained Earnings | 0.10 | 0.17 | 0.17 | -0.01 | 0.00 | -0.01 | 0.00 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -18.1 | -190.0 | 17.5 | -100.4 | -42.0 | -30.8 | 20.9 | — | — |
| Cash from Investing Activities | -227.9 | -118.9 | -71.1 | -346.3 | -234.0 | -176.0 | -78.9 | — | — |
| Purchase of Property, Plant & Equipment | 233.5 | 257.6 | 244.6 | 339.6 | 232.0 | 171.9 | 77.0 | — | — |
| Cash from Financing Activities | 142.0 | 320.9 | 15.6 | 457.2 | 91.7 | 416.8 | 21.6 | — | — |
| Dividends Paid | 0.9 | 4.6 | 4.6 | 4.0 | 0.4 | 10.9 | — | — | — |
| Net Change in Cash | -103.0 | 26.0 | -33.7 | 23.2 | -166.0 | 211.0 | -38.0 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 101.9 | 192.6 | 169.5 | 145.1 | 143.9 | 157.6 | 165.7 | 134.7 | 149.3 | 121.3 |
| Cost of Revenue | 101.1 | 184.2 | 160.2 | 137.8 | 133.1 | 146.0 | 153.5 | 128.6 | 137.9 | 110.8 |
| Gross Profit | 0.8 | 8.4 | 9.2 | 7.4 | 10.7 | 11.6 | 12.3 | 6.1 | 11.4 | 10.5 |
| Selling, General & Administrative | 22.5 | 30.4 | 31.2 | 28.5 | 25.7 | 26.9 | 23.6 | 24.7 | 21.8 | 24.5 |
| Operating Income | -21.7 | -22.0 | -21.9 | -21.2 | -15.0 | -15.3 | -11.3 | -18.7 | -10.5 | -14.0 |
| Finance Income | 28.2 | 40.0 | 5.6 | 3.7 | 20.0 | 10.6 | 49.2 | -9.1 | 9.6 | 19.7 |
| Finance Costs | 27.3 | 17.6 | 6.4 | 0.3 | 67.6 | 23.6 | 14.6 | 14.8 | 7.1 | 13.4 |
| Pretax Income | -22.9 | -1.2 | -28.0 | -17.9 | -63.0 | -29.3 | 20.4 | -42.3 | -8.1 | -7.3 |
| Income Tax Expense | 6.9 | 1.7 | -3.0 | 11.3 | -10.7 | 2.7 | 7.7 | -6.0 | 1.8 | 1.7 |
| Net Income | 59.3 | -2.9 | -25.0 | -29.1 | -52.3 | -31.9 | 12.7 | -36.3 | -9.9 | -9.1 |
| Total Comprehensive Income | 149.3 | 30.3 | -17.0 | -11.7 | -87.0 | -31.0 | 82.7 | -65.4 | 11.1 | 19.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.22 | 2.50 | 2.16 | 2.05 | 2.00 | 2.13 | 2.08 | 1.79 | 1.77 | 1.80 |
| Current Assets | 0.33 | 0.57 | 0.46 | 0.46 | 0.48 | 0.59 | 0.60 | 0.50 | 0.50 | 0.58 |
| Cash & Cash Equivalents | 0.07 | 0.08 | 0.05 | 0.06 | 0.08 | 0.14 | 0.16 | 0.14 | 0.14 | 0.26 |
| Inventories | 0.14 | 0.21 | 0.23 | 0.23 | 0.22 | 0.23 | 0.22 | 0.22 | 0.22 | 0.20 |
| Trade Receivables | 0.04 | 0.15 | 0.13 | 0.10 | 0.10 | 0.12 | 0.12 | 0.07 | 0.08 | 0.08 |
| Non-current Assets | 1.89 | 1.92 | 1.70 | 1.59 | 1.52 | 1.54 | 1.48 | 1.29 | 1.27 | 1.22 |
| Property, Plant & Equipment | 1.72 | 1.75 | 1.56 | 1.47 | 1.39 | 1.43 | 1.37 | 1.18 | 1.16 | 1.10 |
| Intangible Assets | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Total Liabilities | 1.20 | 1.53 | 1.21 | 1.08 | 1.02 | 1.07 | 0.99 | 0.77 | 0.70 | 0.73 |
| Current Liabilities | 0.63 | 1.03 | 1.11 | 0.85 | 0.78 | 0.83 | 0.82 | 0.50 | 0.54 | 0.61 |
| Non-current Liabilities | 0.56 | 0.50 | 0.10 | 0.24 | 0.24 | 0.24 | 0.16 | 0.27 | 0.15 | 0.12 |
| Total Equity | 1.03 | 0.97 | 0.95 | 0.96 | 0.98 | 1.06 | 1.09 | 1.02 | 1.08 | 1.07 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.16 | 0.11 | 0.10 | 0.10 | 0.11 | 0.16 | 0.17 | 0.15 | 0.17 | 0.17 |
| 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 | -46.2 | -11.9 | -26.5 | 5.4 | 21.4 | -18.4 | -48.3 | -38.7 | -58.5 | -44.4 |
| Cash from Investing Activities | -26.4 | 35.3 | -63.3 | -14.0 | -82.2 | -68.5 | -76.1 | -73.9 | -59.8 | 90.8 |
| Purchase of Property, Plant & Equipment | 76.5 | 131.7 | 47.8 | 36.7 | 69.1 | 79.9 | 75.2 | 89.0 | 37.9 | 55.4 |
| Cash from Financing Activities | 50.2 | -2.1 | 70.5 | -6.0 | 3.1 | 74.5 | 118.6 | 127.0 | -0.1 | 75.4 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -11.1 | 29.4 | -10.6 | -16.1 | -61.7 | -14.6 | 14.8 | 3.4 | -119.8 | 127.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 616.1 | +7.9% | +10.1% | +16.3% | — |
| Operating income | -73.3 | — | — | — | — |
| Net income | -138.4 | — | — | — | — |
| EPS | ₩-1,971 | — | — | — | — |
| Operating cash flow | -18.1 | — | — | — | — |
| Shareholders' equity | 945.6 | -13.4% | +1.0% | +14.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 6.3% | 7.0% | 4.0% | 9.8% | 20.4% | 33.3% |
| Operating margin | -11.9% | -9.5% | -17.0% | -9.8% | 1.3% | 10.5% |
| Net margin | -22.5% | -7.5% | 29.5% | -10.2% | 0.0% | -3.8% |
| Return on equity | -13.6% | -4.0% | 12.8% | -6.6% | 0.0% | -3.5% |
| Return on assets | -6.5% | -2.3% | 8.0% | -3.8% | 0.0% | -1.7% |
| Operating cash flow / revenue | -2.9% | -33.3% | 4.1% | -21.8% | -11.0% | -10.6% |
| Capex / revenue | 37.9% | 45.1% | 57.0% | 73.6% | 61.0% | 59.3% |
| Symbol | Last Price |
|---|---|
| 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% |
| 327260RF Materials | ₩34,050 +0.7% |
| 036810Fine Semitech Corp. | ₩25,550 +0.0% |
| 024850HLB Inno Vation | ₩16,660 +4.9% |
| 101160Worldex Industry & Trading Co., Ltd. | ₩29,500 +1.9% |