| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Revenue | 92.4 | 43.5 | 22.5 | 56.4 | 5.2 |
| Cost of Revenue | 48.8 | 37.7 | 11.4 | 11.9 | 6.2 |
| Gross Profit | 43.7 | 5.8 | 11.1 | 44.5 | -1.0 |
| Selling, General & Administrative | 109.1 | 100.8 | 69.7 | 43.0 | 32.7 |
| Operating Income | -65.5 | -95.0 | -58.6 | 1.5 | -33.7 |
| Finance Income | 2.8 | 6.2 | 4.2 | 1.7 | 0.3 |
| Finance Costs | 15.3 | 3.5 | 2.4 | 230.6 | 9.8 |
| Pretax Income | -75.7 | -91.5 | -56.8 | -227.5 | -43.3 |
| Income Tax Expense | 0.5 | 0.0 | — | 0.0 | 0.0 |
| Net Income | -76.2 | -91.5 | -56.8 | -227.5 | -43.3 |
| Total Comprehensive Income | -78.3 | -91.7 | -59.8 | -226.9 | -43.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 122.4 | 134.4 | 243.7 | 68.3 | 27.2 |
| Current Assets | 96.1 | 98.6 | 203.3 | 34.3 | 16.4 |
| Cash & Cash Equivalents | 40.8 | 32.3 | 95.4 | 10.1 | 7.4 |
| Inventories | 41.2 | 31.4 | 17.4 | 9.9 | 4.4 |
| Trade Receivables | 5.7 | 13.9 | 1.6 | 6.8 | 0.9 |
| Non-current Assets | 26.3 | 35.8 | 40.4 | 33.9 | 10.8 |
| Property, Plant & Equipment | 13.6 | 20.1 | 22.4 | 27.3 | 9.4 |
| Intangible Assets | 1.2 | 1.5 | 0.7 | 0.6 | 0.4 |
| Total Liabilities | 102.6 | 36.5 | 57.3 | 27.2 | 187.9 |
| Current Liabilities | 90.1 | 31.3 | 50.2 | 5.4 | 147.8 |
| Non-current Liabilities | 12.6 | 5.2 | 7.1 | 21.8 | 40.1 |
| Total Equity | 19.8 | 97.9 | 186.3 | 41.0 | -160.7 |
| Share Capital | 4.9 | 4.9 | 4.9 | 4.1 | 0.2 |
| Retained Earnings | -217.1 | -141.5 | -50.9 | -414.2 | -187.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -3.7 | -108.8 | -42.2 | -6.5 | -25.2 |
| Cash from Investing Activities | 9.7 | 66.5 | -97.7 | -17.6 | -4.8 |
| Purchase of Property, Plant & Equipment | -4.1 | -6.0 | -10.6 | 12.2 | 4.4 |
| Cash from Financing Activities | 3.6 | -21.8 | 225.3 | 26.9 | 28.4 |
| Net Change in Cash | 9.6 | -64.2 | 85.4 | 2.8 | -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 Revenue | 73.2 | 59.5 | 23.9 | 25.6 | 23.7 | 19.2 | 24.0 | 10.1 | 7.1 | 2.3 |
| Cost of Revenue | 28.5 | 24.9 | 12.5 | 13.7 | 13.5 | 9.1 | 21.5 | 7.9 | 6.5 | 1.9 |
| Gross Profit | 44.7 | 34.7 | 11.4 | 11.9 | 10.2 | 10.2 | 2.5 | 2.2 | 0.6 | 0.5 |
| Selling, General & Administrative | 28.4 | 27.0 | 40.9 | 23.3 | 22.8 | 22.1 | 28.6 | 32.8 | 22.7 | 16.7 |
| Operating Income | 16.2 | 7.7 | -29.5 | -11.4 | -12.6 | -12.0 | -26.1 | -30.5 | -22.2 | -16.2 |
| Finance Income | 1.8 | 3.2 | 1.5 | 0.5 | 0.3 | 0.5 | 2.1 | 0.8 | 1.6 | 1.8 |
| Finance Costs | 78.2 | 1.3 | 11.9 | 0.1 | 2.6 | 0.7 | 0.7 | 0.8 | 0.9 | 1.0 |
| Pretax Income | -60.0 | 10.2 | -38.0 | -10.9 | -14.7 | -12.1 | -23.9 | -30.7 | -21.4 | -15.4 |
| Income Tax Expense | 0.2 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.1 | -0.0 | -0.0 | — |
| Net Income | -60.1 | 10.2 | -38.4 | -10.9 | -14.8 | -12.1 | -23.9 | -30.7 | -21.5 | -15.4 |
| Total Comprehensive Income | -60.1 | 10.6 | -39.8 | -10.6 | -15.7 | -12.2 | -24.0 | -31.3 | -21.3 | -15.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 194.0 | 145.5 | 122.4 | 106.3 | 115.6 | 118.0 | 134.4 | 149.9 | 202.6 | 223.1 |
| Current Assets | 153.3 | 122.5 | 96.1 | 76.6 | 83.8 | 84.4 | 98.6 | 114.0 | 164.0 | 183.4 |
| Cash & Cash Equivalents | 56.4 | 43.7 | 40.8 | 24.5 | 37.5 | 28.0 | 32.3 | 24.5 | 20.4 | 17.0 |
| Inventories | 71.1 | 46.4 | 41.2 | 31.9 | 29.8 | 33.0 | 31.4 | 47.3 | 47.0 | 32.2 |
| Trade Receivables | 16.0 | 20.8 | 5.7 | 14.1 | 8.9 | 11.9 | 13.9 | 8.8 | 6.0 | 0.9 |
| Non-current Assets | 40.7 | 23.0 | 26.3 | 29.7 | 31.8 | 33.6 | 35.8 | 35.9 | 38.6 | 39.7 |
| Property, Plant & Equipment | 14.5 | 13.5 | 13.6 | 16.0 | 17.4 | 18.6 | 20.1 | 19.7 | 20.7 | 31.5 |
| Intangible Assets | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 0.7 |
| Total Liabilities | 129.5 | 111.4 | 102.6 | 47.5 | 44.0 | 31.5 | 36.5 | 28.7 | 50.9 | 51.1 |
| Current Liabilities | 108.0 | 100.2 | 90.1 | 44.7 | 40.2 | 27.1 | 31.3 | 23.6 | 45.0 | 44.6 |
| Non-current Liabilities | 21.5 | 11.3 | 12.6 | 2.9 | 3.8 | 4.4 | 5.2 | 5.1 | 5.9 | 6.5 |
| Total Equity | 64.5 | 34.1 | 19.8 | 58.7 | 71.6 | 86.5 | 97.9 | 121.2 | 151.7 | 172.0 |
| Share Capital | 5.0 | 5.0 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| Retained Earnings | -266.7 | -206.7 | -217.1 | -178.8 | -168.0 | -153.5 | -141.5 | -117.8 | -87.2 | -66.1 |
| 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 | 17.3 | 0.8 | 18.0 | -7.1 | -1.0 | -13.5 | -0.5 | -36.1 | -38.9 | -33.3 |
| Cash from Investing Activities | -3.2 | -1.0 | -0.3 | -0.8 | 0.9 | 9.8 | 7.7 | 61.2 | 42.3 | -44.8 |
| Purchase of Property, Plant & Equipment | -2.7 | -1.3 | -1.3 | -0.8 | -0.5 | -1.5 | -11.1 | 0.9 | 2.4 | 1.8 |
| Cash from Financing Activities | -0.8 | 2.0 | -0.7 | -6.2 | 11.2 | -0.7 | -0.7 | -20.4 | -0.1 | -0.5 |
| Net Change in Cash | 13.3 | 1.8 | 17.0 | -14.1 | 11.1 | -4.4 | 6.7 | 4.1 | 3.6 | -78.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 92.4 | +112.4% | +17.9% | — | — |
| Operating income | -65.5 | — | — | — | — |
| Net income | -76.2 | — | — | — | — |
| EPS | ₩-1,521 | — | — | — | — |
| Operating cash flow | -3.7 | — | — | — | — |
| Shareholders' equity | 19.8 | -79.8% | -21.6% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Gross margin | 47.2% | 13.3% | 49.4% | 79.0% | -19.4% |
| Operating margin | -70.8% | -218.5% | -260.6% | 2.7% | -653.0% |
| Net margin | -82.5% | -210.4% | -252.9% | -403.3% | -840.5% |
| Return on equity | -129.5% | -64.4% | -50.0% | — | — |
| Return on assets | -59.3% | -48.4% | -36.4% | -476.4% | -159.2% |
| Operating cash flow / revenue | -4.0% | -250.2% | -187.6% | -11.5% | -489.4% |
| Capex / revenue | 4.4% | 13.9% | 47.1% | 21.7% | 85.9% |
| Symbol | Last Price |
|---|---|
| 036930Jusung Engineering Co., Ltd. | ₩178,300 +6.1% |
| 007660ISU Petasys Co., Ltd. | ₩111,100 +4.8% |
| 240810Wonik IPS Co., Ltd. | ₩114,800 +9.3% |
| 039030EO Technics Co., Ltd. | ₩443,000 +6.0% |
| 058470Leeno Industrial Inc. | ₩66,600 +3.6% |
| 403870HPSP Co., Ltd. | ₩50,800 +1.2% |
| 000990DB HiTek | ₩89,900 +2.0% |
| 080220Jeju Semiconductor Corp. | ₩71,800 +4.4% |
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |
| 322000HD Hyundai Energy Solutions Co., Ltd. | ₩138,900 +7.3% |