| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 261.9 | 217.9 | 648.3 | 585.8 | 603.8 | 469.3 | 263.0 |
| Cost of Revenue | 409.4 | 379.7 | 491.4 | 529.0 | 411.8 | 285.2 | 157.4 |
| Gross Profit | -147.5 | -161.9 | 156.9 | 56.8 | 192.0 | 184.1 | 105.6 |
| Selling, General & Administrative | 98.9 | 129.1 | 106.7 | 109.1 | 102.8 | 58.9 | 25.1 |
| Operating Income | -246.4 | -291.0 | 50.1 | -52.3 | 89.2 | 125.2 | 80.6 |
| Finance Income | 170.8 | 62.3 | 146.5 | 129.2 | 68.6 | 41.7 | 7.6 |
| Finance Costs | 148.4 | 85.3 | 88.2 | 136.1 | 77.3 | 45.4 | 12.8 |
| Pretax Income | -323.8 | -313.3 | 116.9 | -34.6 | 111.6 | 129.1 | 76.6 |
| Income Tax Expense | -112.4 | -69.0 | 20.3 | -4.9 | 16.2 | 41.0 | 12.9 |
| Net Income | -211.4 | -246.6 | 82.2 | -29.7 | 95.4 | 88.2 | 63.7 |
| Total Comprehensive Income | -23.0 | -84.7 | 236.2 | -42.0 | 120.7 | 71.6 | 63.5 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Assets | 4.39 | 4.15 | 4.08 | 3.50 | 3.18 | 1.99 | 0.78 |
| Current Assets | 0.59 | 0.55 | 0.89 | 0.85 | 1.24 | 0.57 | 0.18 |
| Cash & Cash Equivalents | 0.41 | 0.28 | 0.54 | 0.46 | 0.24 | 0.21 | 0.02 |
| Inventories | 0.08 | 0.14 | 0.15 | 0.11 | 0.09 | 0.04 | 0.03 |
| Trade Receivables | 0.03 | 0.04 | 0.15 | 0.13 | 0.12 | 0.08 | 0.05 |
| Non-current Assets | 3.81 | 3.60 | 3.19 | 2.64 | 1.95 | 1.42 | 0.60 |
| Property, Plant & Equipment | 3.53 | 3.41 | 3.07 | 2.56 | 1.89 | 1.39 | 0.59 |
| Intangible Assets | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | — |
| Total Liabilities | 1.79 | 1.83 | 1.67 | 1.32 | 0.97 | 0.78 | 0.39 |
| Current Liabilities | 0.66 | 0.93 | 0.72 | 0.45 | 0.50 | 0.27 | 0.04 |
| Non-current Liabilities | 1.13 | 0.90 | 0.95 | 0.87 | 0.47 | 0.51 | 0.35 |
| Total Equity | 2.60 | 2.32 | 2.41 | 2.17 | 2.22 | 1.21 | 0.39 |
| Share Capital | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.03 |
| Retained Earnings | -0.16 | 0.05 | 0.30 | 0.22 | 0.25 | 0.15 | 0.06 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -0.03 | -0.09 | 0.13 | 0.02 | 0.11 | 0.12 | 0.09 |
| Cash from Investing Activities | -0.11 | -0.33 | -0.44 | -0.08 | -1.19 | -0.37 | -0.13 |
| Purchase of Property, Plant & Equipment | 0.12 | 0.31 | 0.50 | 0.75 | 0.60 | 0.57 | 0.06 |
| Cash from Financing Activities | 0.28 | 0.15 | 0.37 | 0.29 | 1.11 | 0.44 | -0.00 |
| Net Change in Cash | 0.13 | -0.27 | 0.06 | 0.23 | 0.03 | 0.18 | -0.05 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.04 | 0.04 | 0.04 | 0.08 | 0.08 | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 |
| Cost of Revenue | 0.07 | 0.09 | 0.10 | 0.10 | 0.11 | 0.10 | 0.11 | 0.09 | 0.09 | 0.08 |
| Gross Profit | -0.03 | -0.05 | -0.06 | -0.02 | -0.02 | -0.04 | -0.05 | -0.04 | -0.03 | -0.03 |
| Selling, General & Administrative | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 |
| Operating Income | -0.06 | -0.07 | -0.08 | -0.05 | -0.05 | -0.07 | -0.09 | -0.07 | -0.06 | -0.07 |
| Finance Income | 0.00 | 0.03 | 0.02 | 0.01 | 0.07 | 0.07 | -0.00 | 0.03 | 0.02 | 0.02 |
| Finance Costs | 0.02 | 0.05 | 0.03 | 0.01 | 0.06 | 0.05 | 0.04 | 0.00 | 0.02 | 0.02 |
| Pretax Income | -1.55 | -0.09 | -0.18 | -0.06 | -0.04 | -0.05 | -0.12 | -0.06 | -0.06 | -0.07 |
| Income Tax Expense | -0.22 | -0.01 | -0.05 | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 | -0.01 | -0.01 |
| Net Income | -1.33 | -0.08 | -0.13 | -0.04 | -0.02 | -0.02 | -0.10 | -0.04 | -0.05 | -0.06 |
| Total Comprehensive Income | -1.28 | -0.03 | -0.05 | 0.02 | -0.07 | 0.08 | -0.02 | -0.04 | -0.01 | -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 Assets | 3.24 | 4.33 | 4.39 | 4.44 | 4.09 | 4.25 | 4.15 | 4.06 | 4.03 | 4.02 |
| Current Assets | 0.60 | 0.43 | 0.59 | 0.68 | 0.40 | 0.49 | 0.55 | 0.61 | 0.59 | 0.67 |
| Cash & Cash Equivalents | 0.34 | 0.27 | 0.41 | 0.48 | 0.17 | 0.25 | 0.28 | 0.35 | 0.31 | 0.41 |
| Inventories | 0.05 | 0.07 | 0.08 | 0.09 | 0.10 | 0.12 | 0.14 | 0.17 | 0.18 | 0.18 |
| Trade Receivables | 0.02 | 0.02 | 0.03 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 |
| Non-current Assets | 2.64 | 3.89 | 3.81 | 3.76 | 3.69 | 3.77 | 3.60 | 3.45 | 3.43 | 3.35 |
| Property, Plant & Equipment | 2.22 | 3.61 | 3.53 | 3.54 | 3.46 | 3.55 | 3.41 | 3.30 | 3.30 | 3.22 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 1.96 | 1.76 | 1.79 | 1.78 | 1.76 | 1.85 | 1.83 | 1.71 | 1.64 | 1.63 |
| Current Liabilities | 1.35 | 1.16 | 0.66 | 1.14 | 1.03 | 1.02 | 0.93 | 0.27 | 0.26 | 0.30 |
| Non-current Liabilities | 0.60 | 0.60 | 1.13 | 0.64 | 0.72 | 0.84 | 0.90 | 1.44 | 1.38 | 1.32 |
| Total Equity | 1.29 | 2.57 | 2.60 | 2.66 | 2.34 | 2.40 | 2.32 | 2.34 | 2.39 | 2.40 |
| Share Capital | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Retained Earnings | -1.57 | -0.24 | -0.16 | -0.03 | 0.01 | 0.03 | 0.05 | 0.15 | 0.19 | 0.23 |
| 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 | -38.4 | -38.0 | -13.2 | 9.0 | -1.8 | -27.4 | -37.4 | 5.7 | -46.2 | -9.4 |
| Cash from Investing Activities | -13.0 | -36.8 | -16.7 | -2.9 | -49.3 | -46.1 | -58.3 | -94.0 | -61.0 | -119.7 |
| Purchase of Property, Plant & Equipment | 15.5 | 37.3 | 22.9 | 19.2 | 37.9 | 41.4 | 53.6 | 94.0 | 46.4 | 119.6 |
| Cash from Financing Activities | 122.9 | -71.2 | -38.9 | 299.5 | -17.5 | 40.1 | 21.1 | 129.7 | -0.9 | -2.1 |
| Net Change in Cash | 71.4 | -146.0 | -68.7 | 305.6 | -68.5 | -33.5 | -74.6 | 41.5 | -108.1 | -131.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 261.9 | +20.2% | -23.5% | -11.0% | — |
| Operating income | -246.4 | — | — | — | — |
| Net income | -211.4 | — | — | — | — |
| EPS | ₩-2,585 | — | — | — | — |
| Operating cash flow | -33.4 | — | — | — | — |
| Shareholders' equity | 2,601.4 | +11.9% | +6.2% | +16.6% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | -56.3% | -74.3% | 24.2% | 9.7% | 31.8% | 39.2% |
| Operating margin | -94.1% | -133.6% | 7.7% | -8.9% | 14.8% | 26.7% |
| Net margin | -80.7% | -113.2% | 12.7% | -5.1% | 15.8% | 18.8% |
| Return on equity | -8.6% | -10.4% | 3.6% | -1.4% | 5.6% | 11.0% |
| Return on assets | -5.0% | -6.0% | 2.2% | -0.9% | 3.7% | 6.4% |
| Operating cash flow / revenue | -12.7% | -40.0% | 19.3% | 3.5% | 18.1% | 24.7% |
| Capex / revenue | 46.4% | 143.9% | 77.0% | 128.8% | 99.5% | 122.2% |
| Symbol | Last Price |
|---|---|
| 336260Doosan Fuel Cell | ₩43,850 +12.4% |
| 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% |
| 006340Dawon Cable Co., Ltd. | ₩12,930 +3.9% |
| 033790FINO, Inc. | ₩10,200 +15.5% |
| 119850Gn Cenergy Co., Ltd. | ₩44,900 +7.3% |
| 033100Cheryong Electric Co., Ltd. | ₩44,350 +1.0% |