| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Revenue | 481.7 | 38.3 | — | — |
| Cost of Revenue | 367.8 | 32.9 | — | — |
| Gross Profit | 113.9 | 5.4 | — | — |
| Selling, General & Administrative | 35.8 | 5.4 | — | — |
| Operating Income | 78.0 | -0.0 | — | — |
| Finance Income | 0.7 | 0.0 | — | — |
| Finance Costs | 16.9 | 1.4 | — | — |
| Pretax Income | 57.5 | -1.3 | — | — |
| Income Tax Expense | 27.6 | -0.2 | — | — |
| Net Income | 29.9 | -1.1 | — | — |
| Total Comprehensive Income | 28.4 | -0.5 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Assets | 2.46 | 2.27 | — | — |
| Current Assets | 0.05 | 0.03 | — | — |
| Cash & Cash Equivalents | 0.01 | 0.01 | — | — |
| Inventories | 0.00 | 0.00 | — | — |
| Trade Receivables | 0.04 | 0.02 | — | — |
| Non-current Assets | 2.41 | 2.24 | — | — |
| Property, Plant & Equipment | 1.45 | 1.27 | 1.25 | — |
| Intangible Assets | 0.02 | 0.01 | 0.01 | — |
| Total Liabilities | 1.20 | 1.03 | — | — |
| Current Liabilities | 0.23 | 0.23 | — | — |
| Non-current Liabilities | 0.97 | 0.81 | — | — |
| Total Equity | 1.26 | 1.24 | — | — |
| Share Capital | 0.02 | 0.02 | — | — |
| Retained Earnings | 0.02 | -0.00 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 119.6 | -4.6 | — | — |
| Cash from Investing Activities | -241.6 | -13.2 | — | — |
| Purchase of Property, Plant & Equipment | 224.9 | 13.7 | — | — |
| Cash from Financing Activities | 119.5 | 14.8 | — | — |
| Dividends Paid | 6.6 | 0.0 | — | — |
| Net Change in Cash | -2.5 | -3.0 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 159.0 | 130.4 | 153.1 | 122.0 | 112.1 | 94.5 | — |
| Cost of Revenue | 120.3 | 97.1 | 112.7 | 92.7 | 91.5 | 70.9 | — |
| Gross Profit | 38.6 | 33.2 | 40.4 | 29.2 | 20.7 | 23.5 | — |
| Selling, General & Administrative | 9.3 | 9.1 | 9.1 | 9.3 | 9.1 | 8.3 | — |
| Operating Income | 29.4 | 24.2 | 31.3 | 19.9 | 11.6 | 15.2 | — |
| Finance Income | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | — |
| Finance Costs | 5.3 | 5.3 | 5.2 | 3.6 | 3.8 | 4.3 | — |
| Pretax Income | 24.4 | 19.0 | 22.2 | 16.6 | 7.7 | 11.0 | — |
| Income Tax Expense | 5.2 | 5.0 | 19.4 | 3.8 | 1.7 | 2.7 | — |
| Net Income | 19.2 | 14.1 | 2.8 | 12.8 | 6.0 | 8.3 | — |
| Total Comprehensive Income | 20.3 | 14.1 | 1.9 | 12.9 | 5.4 | 8.2 | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Total Assets | 2.47 | 2.46 | 2.46 | 2.43 | 2.32 | 2.28 | 2.27 |
| Current Assets | 0.08 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 | 0.03 |
| Cash & Cash Equivalents | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 |
| Non-current Assets | 2.39 | 2.41 | 2.41 | 2.37 | 2.28 | 2.25 | 2.24 |
| Property, Plant & Equipment | 1.45 | 1.45 | 1.45 | 1.43 | 1.33 | 1.29 | 1.27 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 1.19 | 1.20 | 1.20 | 1.17 | 1.08 | 1.04 | 1.03 |
| Current Liabilities | 0.36 | 0.29 | 0.23 | 0.21 | 0.19 | 0.18 | 0.23 |
| Non-current Liabilities | 0.84 | 0.91 | 0.97 | 0.96 | 0.89 | 0.86 | 0.81 |
| Total Equity | 1.28 | 1.26 | 1.26 | 1.26 | 1.24 | 1.24 | 1.24 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 | -0.00 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 63.1 | 33.5 | 32.9 | 34.7 | 35.9 | 16.1 | — |
| Cash from Investing Activities | -25.5 | -4.0 | -39.1 | -111.1 | -65.8 | -25.5 | — |
| Purchase of Property, Plant & Equipment | 17.4 | 10.9 | 37.4 | 107.5 | 54.6 | 25.4 | — |
| Cash from Financing Activities | -17.2 | -20.8 | 0.6 | 75.6 | 32.9 | 10.4 | — |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | — |
| Net Change in Cash | 20.4 | 8.7 | -5.6 | -0.8 | 2.9 | 1.0 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 481.7 | +1,156.9% | — | — | — |
| Operating income | 78.0 | — | — | — | — |
| Net income | 29.9 | — | — | — | — |
| EPS | ₩1,510 | — | — | — | — |
| Operating cash flow | 119.6 | — | — | — | — |
| Shareholders' equity | 1,258.6 | +1.8% | — | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Gross margin | 23.6% | 14.1% | — | — |
| Operating margin | 16.2% | -0.1% | — | — |
| Net margin | 6.2% | -3.0% | — | — |
| Return on equity | 2.4% | -0.1% | — | — |
| Return on assets | 1.3% | -0.1% | — | — |
| Operating cash flow / revenue | 24.8% | -12.1% | — | — |
| Capex / revenue | 46.7% | 35.7% | — | — |
| Symbol | Last Price |
|---|---|
| 229640LS Eco Energy | ₩45,600 +4.5% |
| 003380Harim Holdings Co., Ltd. | ₩11,020 +1.2% |
| 006120SK Discovery Co., Ltd. | ₩52,900 -1.9% |
| 036830Soulbrain Holdings Co., Ltd. | ₩43,100 +3.9% |
| 036530SNT Holdings | ₩45,150 -1.2% |
| 094800Miraeasset Maps Realty Investment Company | ₩7,190 +1.0% |
| 383800LX Holdings Corp. | ₩8,190 +0.9% |
| 000640Dong-A Socio Holdings | ₩92,600 -1.5% |
| 007700F & F Holdings | ₩14,190 -0.1% |
| 005810Poongsan Holdings | ₩37,100 -0.5% |