| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Revenue | 153.6 | 142.1 | 136.9 | 162.0 | 42.7 |
| Cost of Revenue | 140.5 | 124.1 | 113.3 | 137.9 | 36.0 |
| Gross Profit | 13.1 | 18.0 | 23.6 | 24.1 | 6.7 |
| Selling, General & Administrative | 13.2 | 11.8 | 10.0 | 9.6 | 4.1 |
| Operating Income | -0.1 | 6.2 | 13.6 | 14.5 | 2.5 |
| Finance Income | 1.7 | 3.0 | 1.9 | 1.0 | 0.0 |
| Finance Costs | 0.8 | 1.3 | 1.5 | 0.8 | 0.3 |
| Pretax Income | 0.7 | 7.6 | 15.2 | 10.7 | 2.5 |
| Income Tax Expense | 1.7 | 1.9 | 3.0 | 2.2 | 0.5 |
| Net Income | -1.0 | 5.7 | 12.2 | 8.4 | 2.0 |
| Total Comprehensive Income | -1.1 | 5.6 | 11.7 | 8.6 | 1.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 274.5 | 253.1 | 266.2 | 147.7 | 130.7 |
| Current Assets | 121.3 | 112.0 | 178.6 | 83.7 | 71.1 |
| Cash & Cash Equivalents | 57.4 | 50.3 | 119.6 | 16.9 | 16.1 |
| Inventories | 29.0 | 29.6 | 25.4 | 23.1 | 23.5 |
| Trade Receivables | — | — | — | 23.1 | 18.2 |
| Non-current Assets | 153.2 | 141.1 | 87.6 | 64.0 | 59.6 |
| Property, Plant & Equipment | 126.8 | 113.2 | 62.6 | 47.8 | 43.2 |
| Intangible Assets | 21.3 | 21.2 | 20.6 | 2.8 | 2.9 |
| Total Liabilities | 68.5 | 46.0 | 63.1 | 48.6 | 55.1 |
| Current Liabilities | 32.3 | 39.6 | 62.0 | 37.6 | 42.9 |
| Non-current Liabilities | 36.1 | 6.4 | 1.1 | 11.0 | 12.2 |
| Total Equity | 206.1 | 207.2 | 203.1 | 99.1 | 75.6 |
| Share Capital | 33.8 | 33.8 | 33.8 | 26.4 | 23.8 |
| Retained Earnings | 24.2 | 23.9 | 19.8 | 9.4 | 1.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 5.6 | -10.9 | 6.9 | 2.0 | 5.6 |
| Cash from Investing Activities | -23.9 | -49.5 | -17.8 | -14.9 | -2.5 |
| Purchase of Property, Plant & Equipment | 23.2 | 48.7 | 18.3 | 6.1 | 4.0 |
| Cash from Financing Activities | 25.5 | -8.9 | 114.2 | 13.7 | 13.0 |
| Dividends Paid | 0.0 | 1.5 | 1.3 | 1.1 | — |
| Net Change in Cash | 7.2 | -69.4 | 103.2 | 0.8 | 16.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 51.3 | 43.1 | 40.6 | 38.5 | 39.2 | 35.3 | 37.2 | 33.3 | 38.9 | 32.6 |
| Cost of Revenue | 47.5 | 40.9 | 36.0 | 35.7 | 35.9 | 33.0 | 31.7 | 29.4 | 34.2 | 28.7 |
| Gross Profit | 3.8 | 2.1 | 4.6 | 2.8 | 3.3 | 2.3 | 5.5 | 3.9 | 4.7 | 3.9 |
| Selling, General & Administrative | 3.3 | 3.3 | 3.5 | 3.0 | 3.3 | 3.4 | 3.5 | 2.8 | 2.8 | 2.7 |
| Operating Income | 0.5 | -1.1 | 1.1 | -0.2 | 0.0 | -1.1 | 1.9 | 1.1 | 1.9 | 1.2 |
| Finance Income | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.8 | 1.1 |
| Finance Costs | 0.5 | 0.5 | -0.2 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.6 |
| Pretax Income | 0.4 | -1.3 | 1.7 | -0.2 | 0.2 | -0.9 | 2.2 | 1.4 | 1.9 | 2.2 |
| Income Tax Expense | 0.7 | 0.5 | 0.8 | 0.4 | 0.3 | 0.2 | 0.7 | 0.3 | 0.4 | 0.5 |
| Net Income | -0.3 | -1.7 | 0.9 | -0.6 | -0.2 | -1.1 | 1.4 | 1.1 | 1.5 | 1.7 |
| Total Comprehensive Income | -0.2 | -1.1 | 0.8 | -0.6 | -0.2 | -1.1 | 1.4 | 1.1 | 1.5 | 1.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 300.4 | 280.1 | 274.5 | 278.2 | 265.3 | 269.3 | 253.1 | 248.9 | 268.0 | 248.0 |
| Current Assets | 151.2 | 129.3 | 121.3 | 125.0 | 113.2 | 119.5 | 112.0 | 119.9 | 144.4 | 154.2 |
| Cash & Cash Equivalents | 49.6 | 17.9 | 57.4 | 19.2 | 16.6 | 59.8 | 50.3 | 58.7 | 79.7 | 91.0 |
| Inventories | 47.3 | 32.1 | 29.0 | 30.6 | 28.0 | 27.7 | 29.6 | 31.1 | 29.1 | 25.9 |
| Trade Receivables | — | — | — | 27.7 | 22.2 | 25.0 | 26.5 | 19.9 | 26.5 | 29.0 |
| Non-current Assets | 149.2 | 150.8 | 153.2 | 153.2 | 152.1 | 149.8 | 141.1 | 129.0 | 123.6 | 93.8 |
| Property, Plant & Equipment | 124.8 | 125.6 | 126.8 | 126.5 | 124.8 | 122.3 | 113.2 | 105.1 | 99.3 | 68.9 |
| Intangible Assets | 20.6 | 21.0 | 21.3 | 21.1 | 21.2 | 21.3 | 21.2 | 21.2 | 21.2 | 21.1 |
| Total Liabilities | 97.1 | 76.6 | 68.5 | 72.9 | 59.4 | 63.2 | 46.0 | 43.1 | 63.3 | 44.8 |
| Current Liabilities | 60.0 | 40.5 | 32.3 | 36.4 | 34.0 | 41.1 | 39.6 | 42.0 | 62.2 | 43.7 |
| Non-current Liabilities | 37.1 | 36.2 | 36.1 | 36.6 | 25.4 | 22.1 | 6.4 | 1.1 | 1.1 | 1.0 |
| Total Equity | 203.3 | 203.5 | 206.1 | 205.2 | 205.8 | 206.0 | 207.2 | 205.8 | 204.7 | 203.2 |
| Share Capital | 33.8 | 33.8 | 33.8 | 33.8 | 33.8 | 33.8 | 33.8 | 33.8 | 33.8 | 33.8 |
| Retained Earnings | 22.6 | 22.0 | 24.2 | 23.0 | 23.0 | 22.9 | 23.9 | 22.5 | 21.4 | 19.9 |
| 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 | -9.8 | -0.0 | 2.8 | -6.9 | 6.8 | 3.0 | 3.0 | -4.0 | -4.5 | -5.5 |
| Cash from Investing Activities | 24.4 | -40.0 | 37.8 | -3.6 | -49.0 | -9.1 | -10.6 | -24.6 | -9.9 | -4.4 |
| Purchase of Property, Plant & Equipment | 3.5 | 1.5 | 2.1 | 3.5 | 8.9 | 8.7 | 10.4 | 24.5 | 9.9 | 3.9 |
| Cash from Financing Activities | 17.1 | 0.6 | -2.4 | 13.0 | -0.7 | 15.5 | 0.2 | 7.6 | 2.7 | -19.4 |
| Dividends Paid | — | — | — | — | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 31.6 | -39.5 | 38.2 | 2.5 | -42.9 | 9.4 | -7.4 | -21.0 | -11.6 | -29.4 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 153.6 | +8.1% | -1.8% | — | — |
| Operating income | -0.1 | — | — | — | — |
| Net income | -1.0 | — | — | — | — |
| EPS | ₩-15 | — | — | — | — |
| Operating cash flow | 5.6 | — | +41.2% | — | — |
| Shareholders' equity | 206.1 | -0.5% | +27.6% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Gross margin | 8.5% | 12.7% | 17.2% | 14.9% | 15.6% |
| Operating margin | -0.1% | 4.4% | 9.9% | 8.9% | 5.9% |
| Net margin | -0.7% | 4.0% | 8.9% | 5.2% | 4.7% |
| Return on equity | -0.5% | 2.8% | 8.1% | 9.6% | 2.7% |
| Return on assets | -0.4% | 2.2% | 5.9% | 6.0% | 1.5% |
| Operating cash flow / revenue | 3.7% | -7.7% | 5.0% | 1.2% | 13.2% |
| Capex / revenue | 15.1% | 34.2% | 13.4% | 3.8% | 9.4% |
| Symbol | Last Price |
|---|---|
| 356860TLB Co., Ltd. | ₩37,150 -1.3% |
| 101490S & S TECH Corporation | ₩40,050 +1.9% |
| 195870HAESUNG DS Co., Ltd. | ₩49,900 +0.6% |
| 252990Semcns Co., Ltd. | ₩13,660 +4.8% |
| 213420DUK SAN Neolux Co., Ltd. | ₩32,250 +3.9% |
| 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% |