| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Revenue | 160.6 | 108.7 | 70.2 |
| Cost of Revenue | 95.7 | 75.5 | 61.0 |
| Gross Profit | 64.8 | 33.2 | 9.2 |
| Selling, General & Administrative | 13.0 | 9.6 | 6.4 |
| Operating Income | 51.8 | 23.6 | 2.9 |
| Finance Income | 7.4 | 5.1 | 0.8 |
| Finance Costs | 70.5 | 13.8 | 53.8 |
| Pretax Income | -11.7 | 15.2 | -50.1 |
| Income Tax Expense | 9.8 | 1.7 | -2.7 |
| Net Income | -21.5 | 13.5 | -47.4 |
| Total Comprehensive Income | -21.5 | 13.6 | -47.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Assets | 275.4 | 180.4 | 164.6 |
| Current Assets | 162.5 | 67.7 | 64.0 |
| Cash & Cash Equivalents | 93.0 | 24.7 | 22.7 |
| Inventories | 49.9 | 33.3 | 33.1 |
| Trade Receivables | 18.1 | 9.3 | 7.9 |
| Non-current Assets | 113.0 | 112.7 | 100.6 |
| Property, Plant & Equipment | 103.3 | 100.2 | 91.5 |
| Intangible Assets | 1.4 | 1.2 | 0.5 |
| Total Liabilities | 93.0 | 218.3 | 218.8 |
| Current Liabilities | 78.9 | 203.2 | 195.4 |
| Non-current Liabilities | 14.1 | 15.1 | 23.4 |
| Total Equity | 182.4 | -38.0 | -54.2 |
| Share Capital | 4.6 | 0.2 | 0.2 |
| Retained Earnings | -81.9 | -56.9 | -70.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash from Operating Activities | 36.2 | 35.5 | 1.2 |
| Cash from Investing Activities | -17.1 | -26.7 | -31.7 |
| Cash from Financing Activities | 49.0 | -7.3 | 25.1 |
| Net Change in Cash | 68.1 | 1.5 | -5.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Total Revenue | 47.9 | 44.1 | 42.2 | 41.0 | 77.3 |
| Cost of Revenue | 27.5 | 26.0 | 28.3 | 22.1 | 45.4 |
| Gross Profit | 20.4 | 18.1 | 13.9 | 19.0 | 31.9 |
| Selling, General & Administrative | 4.9 | 4.6 | 3.9 | 3.5 | 5.6 |
| Operating Income | 15.6 | 13.5 | 10.0 | 15.5 | 26.3 |
| Finance Income | 2.9 | 1.7 | 4.6 | 0.5 | 2.2 |
| Finance Costs | 2.5 | 1.3 | -4.3 | 0.6 | 74.3 |
| Pretax Income | 16.0 | 14.1 | 17.9 | 16.2 | -45.8 |
| Income Tax Expense | 5.9 | 0.0 | 9.2 | 0.6 | 0.1 |
| Net Income | 10.1 | 14.1 | 8.8 | 15.6 | -45.8 |
| Total Comprehensive Income | 10.2 | 14.2 | 8.8 | 15.6 | -45.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Total Assets | 306.8 | 292.6 | 275.4 | 204.7 | 197.3 |
| Current Assets | 171.5 | 171.1 | 162.5 | 89.3 | 83.3 |
| Cash & Cash Equivalents | 79.3 | 92.6 | 93.0 | 23.2 | 27.3 |
| Inventories | 60.4 | 53.4 | 49.9 | 46.7 | 40.4 |
| Trade Receivables | 26.7 | 23.4 | 18.1 | 18.2 | 14.4 |
| Non-current Assets | 135.2 | 121.6 | 113.0 | 115.3 | 114.0 |
| Property, Plant & Equipment | 125.4 | 111.1 | 103.3 | 102.7 | 101.7 |
| Intangible Assets | 1.3 | 1.3 | 1.4 | 1.1 | 1.2 |
| Total Liabilities | 93.1 | 91.8 | 93.0 | 90.4 | 99.1 |
| Current Liabilities | 85.3 | 78.4 | 78.9 | 77.8 | 85.4 |
| Non-current Liabilities | 7.8 | 13.4 | 14.1 | 12.6 | 13.7 |
| Total Equity | 213.7 | 200.8 | 182.4 | 114.3 | 98.1 |
| Share Capital | 4.8 | 4.8 | 4.6 | 4.1 | 0.4 |
| Retained Earnings | -0.1 | -11.9 | -81.9 | -87.3 | -102.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 5.3 | 5.9 | 12.4 | 7.9 | — |
| Cash from Investing Activities | -17.3 | -8.3 | -4.4 | -5.4 | — |
| Cash from Financing Activities | -1.5 | 1.7 | 61.7 | -7.1 | — |
| Net Change in Cash | -13.5 | -0.7 | 69.7 | -4.1 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 160.6 | +47.8% | — | — | — |
| Operating income | 51.8 | +119.1% | — | — | — |
| Net income | -21.5 | — | — | — | — |
| EPS | ₩-2,227 | — | — | — | — |
| Operating cash flow | 36.2 | +2.0% | — | — | — |
| Shareholders' equity | 182.4 | — | — | — | — |
| Ratio | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Gross margin | 40.4% | 30.6% | 13.1% |
| Operating margin | 32.3% | 21.8% | 4.1% |
| Net margin | -13.4% | 12.4% | -67.5% |
| Return on equity | -29.8% | — | — |
| Return on assets | -9.4% | 7.8% | -28.8% |
| Operating cash flow / revenue | 22.5% | 32.7% | 1.8% |
| Symbol | Last Price |
|---|---|
| 195870HAESUNG DS Co., Ltd. | ₩49,900 +0.6% |
| 252990Semcns Co., Ltd. | ₩13,660 +4.8% |
| 213420DUK SAN Neolux Co., Ltd. | ₩32,250 +3.9% |
| 417200LS Materials Co., Ltd. | ₩10,960 +3.9% |
| 090460BHCo., Ltd. | ₩21,850 +10.7% |
| 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% |