| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Revenue | 1.79 | 0.49 | — | — |
| Cost of Revenue | 0.84 | 0.24 | — | — |
| Gross Profit | 0.95 | 0.25 | — | — |
| Selling, General & Administrative | 0.52 | 0.16 | — | — |
| Operating Income | 0.16 | 0.01 | — | — |
| Finance Income | 0.02 | 0.01 | — | — |
| Finance Costs | 0.15 | 0.02 | — | — |
| Pretax Income | 0.02 | 0.03 | — | — |
| Income Tax Expense | -0.04 | -0.01 | — | — |
| Net Income | 0.04 | 0.00 | — | — |
| Total Comprehensive Income | 0.04 | 0.02 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Assets | 1.81 | 1.59 | — | — |
| Current Assets | 1.13 | 1.00 | — | — |
| Cash & Cash Equivalents | 0.25 | 0.15 | — | — |
| Inventories | 0.29 | 0.31 | — | — |
| Trade Receivables | 0.55 | 0.46 | — | — |
| Non-current Assets | 0.68 | 0.59 | — | — |
| Property, Plant & Equipment | 0.36 | 0.30 | 0.28 | — |
| Intangible Assets | 0.08 | 0.09 | 0.10 | — |
| Total Liabilities | 0.94 | 0.77 | — | — |
| Current Liabilities | 0.63 | 0.53 | — | — |
| Non-current Liabilities | 0.32 | 0.24 | — | — |
| Total Equity | 0.87 | 0.82 | — | — |
| Share Capital | 0.03 | 0.03 | — | — |
| Retained Earnings | 0.06 | 0.01 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 5.7 | 56.8 | — | — |
| Cash from Investing Activities | -67.1 | -74.4 | — | — |
| Purchase of Property, Plant & Equipment | 107.4 | 24.9 | — | — |
| Cash from Financing Activities | 157.6 | -107.2 | — | — |
| Net Change in Cash | 96.1 | -124.8 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 542.3 | 441.4 | 459.2 | 422.7 | 457.2 | 451.8 | 353.8 | 139.5 |
| Cost of Revenue | 250.8 | 208.5 | 227.7 | 199.3 | 206.9 | 207.2 | 170.1 | 70.2 |
| Gross Profit | 291.5 | 232.8 | 231.5 | 223.4 | 250.2 | 244.6 | 183.7 | 69.4 |
| Selling, General & Administrative | 156.3 | 141.8 | 139.9 | 122.1 | 127.4 | 132.6 | 120.5 | 41.3 |
| Operating Income | 65.6 | 22.1 | 30.5 | 31.2 | 56.3 | 44.3 | -5.5 | 5.4 |
| Finance Income | 2.5 | 8.3 | 6.8 | 1.3 | 6.6 | 3.2 | 5.2 | 3.4 |
| Finance Costs | -24.3 | 77.7 | -17.3 | 61.9 | 44.9 | 63.1 | 18.4 | 4.7 |
| Pretax Income | 101.5 | -32.6 | 62.0 | -10.5 | -17.4 | -13.1 | 29.8 | -9.9 |
| Income Tax Expense | 26.2 | -19.3 | -18.9 | -3.8 | -7.2 | -10.3 | -13.0 | 3.2 |
| Net Income | 75.3 | -14.0 | 62.9 | -6.7 | -10.2 | -3.3 | 16.3 | -13.1 |
| Total Comprehensive Income | 82.0 | 0.0 | 67.9 | -0.4 | -28.5 | -1.3 | 34.9 | -13.9 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.25 | 2.17 | 1.81 | 1.78 | 1.74 | 1.61 | 1.59 | 1.59 |
| Current Assets | 1.25 | 1.16 | 1.13 | 1.12 | 1.10 | 1.00 | 1.00 | 1.02 |
| Cash & Cash Equivalents | 0.10 | 0.20 | 0.25 | 0.21 | 0.15 | 0.09 | 0.15 | 0.28 |
| Inventories | 0.40 | 0.33 | 0.29 | 0.32 | 0.32 | 0.32 | 0.31 | 0.26 |
| Trade Receivables | 0.66 | 0.55 | 0.55 | 0.54 | 0.59 | 0.54 | 0.46 | 0.45 |
| Non-current Assets | 1.00 | 1.01 | 0.68 | 0.65 | 0.63 | 0.61 | 0.59 | 0.57 |
| Property, Plant & Equipment | 0.37 | 0.37 | 0.36 | 0.35 | 0.34 | 0.32 | 0.30 | 0.29 |
| Intangible Assets | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 |
| Total Liabilities | 1.30 | 1.31 | 0.94 | 0.98 | 0.94 | 0.79 | 0.77 | 0.80 |
| Current Liabilities | 0.76 | 0.69 | 0.63 | 0.61 | 0.62 | 0.51 | 0.53 | 0.57 |
| Non-current Liabilities | 0.54 | 0.62 | 0.32 | 0.37 | 0.32 | 0.28 | 0.24 | 0.23 |
| Total Equity | 0.95 | 0.87 | 0.87 | 0.80 | 0.80 | 0.83 | 0.82 | 0.79 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.12 | 0.04 | 0.06 | -0.01 | 0.00 | 0.01 | 0.01 | -0.01 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -102.7 | 75.9 | 23.3 | 98.5 | -20.5 | -95.6 | 13.7 | — |
| Cash from Investing Activities | -19.4 | -374.2 | -12.6 | -33.3 | -24.4 | 3.2 | -73.8 | — |
| Purchase of Property, Plant & Equipment | 10.8 | 20.0 | 24.1 | 19.0 | 37.8 | 26.6 | 21.9 | — |
| Cash from Financing Activities | 14.4 | 252.1 | 29.6 | -2.9 | 103.1 | 27.8 | -68.3 | — |
| Net Change in Cash | -107.7 | -46.2 | 40.2 | 62.3 | 58.2 | -64.6 | -128.4 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,790.9 | +263.0% | — | — | — |
| Operating income | 162.3 | +2,868.6% | — | — | — |
| Net income | 42.6 | +1,227.4% | — | — | — |
| EPS | ₩844 | +1,227.4% | — | — | — |
| Operating cash flow | 5.7 | -90.0% | — | — | — |
| Shareholders' equity | 866.2 | +5.0% | — | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Gross margin | 53.0% | 51.3% | — | — |
| Operating margin | 9.1% | 1.1% | — | — |
| Net margin | 2.4% | 0.7% | — | — |
| Return on equity | 5.0% | 0.4% | — | — |
| Return on assets | 2.5% | 0.2% | — | — |
| Operating cash flow / revenue | 0.3% | 11.5% | — | — |
| Capex / revenue | 6.0% | 5.0% | — | — |
| Symbol | Last Price |
|---|---|
| 066570LG ELECTRONICS INC. | ₩201,500 +0.9% |
| 218410Rfhic Corporation | ₩48,300 +4.1% |
| 009450Kyung Dong Navien Co., Ltd. | ₩61,000 +1.2% |
| 065350Shinsung Delta Tech Co., Ltd. | ₩30,900 +5.6% |
| 189300Intellian Technologies, Inc. | ₩63,100 +4.0% |
| 032500KMW Co., Ltd. | ₩14,650 +3.4% |
| 050890Solid, Inc. | ₩8,520 +1.9% |
| 037460Samji Electronics Co., Ltd. | ₩30,000 +0.0% |