| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 958.4 | 766.2 | 615.4 | 521.7 | 458.6 | 284.4 | 141.1 |
| Gross Profit | — | — | — | 521.7 | 458.6 | 284.4 | 141.1 |
| Operating Income | 50.4 | -57.5 | -56.6 | -45.5 | -27.2 | -17.9 | -65.3 |
| Finance Income | 51.5 | 65.8 | 68.4 | 40.0 | 7.0 | 2.4 | 3.6 |
| Finance Costs | 8.7 | 5.6 | 12.8 | 6.5 | 8.7 | 2.8 | 0.5 |
| Pretax Income | 77.5 | -5.4 | -5.6 | -7.7 | -26.0 | -25.8 | -65.0 |
| Income Tax Expense | 21.8 | 16.2 | 17.3 | -34.5 | 7.9 | -0.7 | 0.0 |
| Net Income | 55.7 | -21.5 | -22.9 | 26.8 | -33.9 | -25.1 | -65.0 |
| Total Comprehensive Income | 53.5 | -24.2 | -27.4 | 29.4 | -33.6 | -27.6 | -65.2 |
| Interest Income | 51.4 | 62.6 | 63.9 | — | — | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Assets | 5.34 | 4.41 | 3.97 | 3.33 | 3.43 | 1.21 | 0.52 |
| Current Assets | 4.81 | 3.91 | 3.43 | 2.26 | 2.29 | 0.64 | 0.48 |
| Cash & Cash Equivalents | 1.63 | 1.56 | 1.26 | 1.41 | 1.05 | 0.37 | 0.38 |
| Trade Receivables | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Non-current Assets | 0.53 | 0.51 | 0.54 | 0.30 | 0.17 | 0.06 | 0.05 |
| Property, Plant & Equipment | 0.04 | 0.04 | 0.05 | 0.03 | 0.02 | 0.01 | 0.01 |
| Intangible Assets | 0.11 | 0.13 | 0.14 | 0.03 | 0.02 | 0.01 | 0.01 |
| Total Liabilities | 3.39 | 2.50 | 2.03 | 1.42 | 1.64 | 1.00 | 0.48 |
| Current Liabilities | 3.27 | 2.38 | 1.91 | 0.87 | 0.84 | 0.55 | 0.46 |
| Non-current Liabilities | 0.12 | 0.12 | 0.12 | 0.10 | 0.12 | 0.02 | 0.02 |
| Total Equity | 1.95 | 1.91 | 1.93 | 1.91 | 1.80 | 0.20 | 0.05 |
| Share Capital | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.01 | 0.01 |
| Retained Earnings | -0.14 | -0.18 | -0.17 | -0.17 | -0.23 | -0.20 | -0.18 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.12 | 0.13 | 0.25 | -0.06 | 0.16 | 0.03 | 0.11 |
| Cash from Investing Activities | -0.05 | 0.19 | -0.42 | 0.38 | -1.00 | -0.19 | 0.01 |
| Purchase of Property, Plant & Equipment | 0.02 | 0.01 | 0.01 | 0.03 | 0.02 | 0.00 | 0.01 |
| Cash from Financing Activities | 0.00 | -0.01 | -0.04 | -0.00 | 1.60 | 0.17 | -0.00 |
| Net Change in Cash | 0.07 | 0.31 | -0.21 | 0.32 | 0.76 | 0.01 | 0.12 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 335.1 | 300.3 | 269.8 | 238.4 | 238.3 | 211.9 | 218.2 | 186.2 | 185.5 | 176.3 |
| Operating Income | 58.6 | 32.2 | 20.8 | 15.8 | 9.3 | 4.4 | -33.0 | -7.5 | -7.3 | -9.7 |
| Finance Income | 12.4 | 12.6 | 11.8 | 11.8 | 13.5 | 14.4 | 18.8 | 15.4 | 15.8 | 15.8 |
| Finance Costs | 1.5 | 1.5 | 3.7 | 1.3 | 2.0 | 1.7 | -0.2 | 1.8 | 2.0 | 2.0 |
| Pretax Income | 59.1 | 41.5 | 13.6 | 23.5 | 20.0 | 20.4 | 10.8 | -27.7 | 8.1 | 3.5 |
| Income Tax Expense | 9.5 | 6.8 | 5.6 | 4.4 | 5.8 | 6.0 | 5.6 | -0.2 | 7.4 | 3.3 |
| Net Income | 49.6 | 34.7 | 8.1 | 19.1 | 14.1 | 14.4 | 5.2 | -27.5 | 0.6 | 0.2 |
| Total Comprehensive Income | 50.3 | 35.6 | 7.1 | 20.0 | 12.0 | 14.4 | 2.1 | -28.9 | 1.4 | 1.2 |
| Interest Income | 12.6 | 11.6 | 11.8 | 11.8 | 13.5 | 14.4 | 15.6 | 15.8 | 15.7 | 15.5 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 6.86 | 6.00 | 5.34 | 5.11 | 4.85 | 4.50 | 4.41 | 4.19 | 4.13 | 4.10 |
| Current Assets | 6.35 | 5.48 | 4.81 | 4.62 | 4.35 | 3.97 | 3.91 | 2.47 | 2.47 | 2.40 |
| Cash & Cash Equivalents | 1.72 | 1.64 | 1.63 | 1.56 | 1.58 | 1.40 | 1.56 | 1.59 | 1.51 | 1.44 |
| Trade Receivables | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Non-current Assets | 0.51 | 0.52 | 0.53 | 0.50 | 0.49 | 0.53 | 0.51 | 0.40 | 0.40 | 0.41 |
| Property, Plant & Equipment | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.01 | 0.01 | 0.01 |
| Intangible Assets | 0.10 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.07 | 0.07 | 0.08 |
| Total Liabilities | 4.82 | 4.02 | 3.39 | 3.17 | 2.92 | 2.58 | 2.50 | 2.28 | 2.19 | 2.17 |
| Current Liabilities | 4.70 | 3.89 | 3.27 | 3.05 | 2.80 | 2.45 | 2.38 | 1.15 | 1.15 | 1.10 |
| Non-current Liabilities | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 |
| Total Equity | 2.04 | 1.99 | 1.95 | 1.94 | 1.92 | 1.93 | 1.91 | 1.91 | 1.94 | 1.93 |
| Share Capital | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Retained Earnings | -0.07 | -0.11 | -0.14 | -0.14 | -0.16 | -0.17 | -0.18 | -0.19 | -0.16 | -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 | -112.3 | 55.7 | 88.8 | -133.3 | 112.7 | 50.4 | -40.8 | 90.6 | 65.5 | 11.8 |
| Cash from Investing Activities | 138.0 | -77.9 | -12.9 | 72.5 | 96.7 | -209.9 | -113.8 | 20.2 | -4.4 | 289.3 |
| Purchase of Property, Plant & Equipment | 5.6 | 3.8 | 5.1 | 5.5 | 2.9 | 1.9 | 2.6 | 1.1 | 2.8 | 2.3 |
| Cash from Financing Activities | 55.5 | 30.4 | -3.4 | 37.1 | -27.9 | -3.2 | -3.2 | -4.2 | -1.7 | -2.9 |
| Net Change in Cash | 81.1 | 9.0 | 72.6 | -23.5 | 180.9 | -162.8 | -157.2 | 106.1 | 59.5 | 298.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 958.4 | +25.1% | +22.5% | +27.5% | — |
| Operating income | 50.4 | — | — | — | — |
| Net income | 55.7 | — | +27.6% | — | — |
| EPS | ₩412 | — | +27.6% | — | — |
| Operating cash flow | 118.6 | -6.6% | — | +29.5% | — |
| Shareholders' equity | 1,950.9 | +2.1% | +0.7% | +57.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | — | — | — | 100.0% | 100.0% | 100.0% |
| Operating margin | 5.3% | -7.5% | -9.2% | -8.7% | -5.9% | -6.3% |
| Net margin | 5.8% | -2.8% | -3.7% | 5.1% | -7.4% | -8.8% |
| Return on equity | 2.9% | -1.1% | -1.2% | 1.4% | -3.4% | -20.0% |
| Return on assets | 1.1% | -0.5% | -0.6% | 0.8% | -1.5% | -2.9% |
| Operating cash flow / revenue | 12.4% | 16.6% | 41.1% | -10.9% | 34.2% | 11.4% |
| Capex / revenue | 1.6% | 1.1% | 1.8% | 5.8% | 4.0% | 1.7% |
| Symbol | Last Price |
|---|---|
| 035420NAVER Corporation | ₩213,500 +2.9% |
| 035720Kakao Corp. | ₩36,200 +2.4% |
| 023590Daou Technology, Inc. | ₩38,300 -0.1% |
| 030190Nice Information Service | ₩16,250 +0.8% |
| 093320Kinx, Inc. | ₩136,600 +0.6% |