W 
2,320
-2.73%
Close of 6 Nov 2026, in KRW
At a glance
Figures in KRW, from our data supplier.
Revenue
₩369.54bn
FY2016FY2025
Net income
−₩18.33bn
FY2016FY2025
Free cash flow
−₩105.30bn
FY2016FY2025
Shareholders' equity
₩146.07bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ₩369.54bn | ₩351.20bn | ₩375.30bn | ₩328.99bn | ₩400.23bn | ₩382.34bn | ₩386.23bn | ₩330.56bn | ₩260.73bn | ₩213.15bn |
| Gross profit | ₩57.63bn | ₩75.72bn | ₩94.95bn | ₩76.72bn | ₩122.50bn | ₩127.11bn | ₩129.15bn | ₩89.29bn | ₩62.64bn | ₩43.32bn |
| Research and development | ₩5.22bn | ₩6.00bn | ₩5.23bn | ₩5.02bn | ₩5.13bn | ₩5.64bn | ₩5.14bn | ₩4.36bn | ₩3.83bn | ₩3.59bn |
| Operating income | ₩11.87bn | −₩36.33bn | ₩6.52bn | ₩3.75bn | ₩25.56bn | ₩51.96bn | ₩50.95bn | ₩20.56bn | ₩17.25bn | −₩3.33bn |
| Net income | −₩18.33bn | −₩44.41bn | ₩10.00bn | ₩2.18bn | ₩19.98bn | ₩42.42bn | ₩40.50bn | ₩18.88bn | ₩11.32bn | −₩13.88bn |
| Diluted earnings per share | -1,121.59 | -2,717.73 | 611.96 | 133.36 | 1,222.70 | 2,595.37 | 2,478.12 | 1,155.04 | 753.06 | -849.57 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ₩487.73bn | ₩359.85bn | ₩363.83bn | ₩411.08bn | ₩405.57bn | ₩344.74bn | ₩276.31bn | ₩220.52bn | ₩201.01bn | ₩205.34bn |
| Cash and short-term investments | — | ₩20.48bn | ₩27.88bn | ₩41.51bn | ₩36.25bn | ₩29.60bn | ₩45.19bn | ₩17.15bn | ₩8.94bn | ₩11.88bn |
| Total liabilities | ₩341.66bn | ₩190.64bn | ₩154.26bn | ₩208.99bn | ₩206.78bn | ₩156.99bn | ₩123.65bn | ₩101.82bn | ₩103.49bn | ₩113.72bn |
| Debt | ₩24.45bn | ₩100.63bn | ₩58.86bn | ₩136.67bn | ₩97.93bn | ₩70.73bn | ₩59.00bn | ₩48.80bn | ₩54.40bn | ₩80.67bn |
| Shareholders' equity | ₩146.07bn | ₩169.21bn | ₩209.56bn | ₩202.09bn | ₩198.79bn | ₩187.75bn | ₩152.66bn | ₩118.71bn | ₩97.52bn | ₩91.62bn |
| Shares outstanding | 16m | 16m | 16m | 16m | 16m | 16m | 16m | 16m | 15m | 16m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −₩51.92bn | ₩908.8m | ₩55.28bn | ₩6.89bn | −₩8.80bn | ₩34.66bn | ₩33.42bn | ₩34.27bn | ₩27.82bn | ₩25.99bn |
| Capital spending | −₩53.38bn | −₩9.10bn | −₩7.59bn | −₩25.80bn | −₩36.11bn | −₩52.39bn | −₩22.11bn | −₩10.40bn | −₩10.98bn | −₩5.00bn |
| Free cash flow | −₩105.30bn | −₩8.19bn | ₩47.69bn | −₩18.91bn | −₩44.92bn | −₩17.73bn | ₩11.31bn | ₩23.86bn | ₩16.84bn | ₩20.99bn |
| Dividends paid | −₩4.74bn | −₩4.74bn | −₩3.16bn | −₩7.90bn | −₩8.02bn | −₩8.17bn | −₩6.54bn | −₩6.27bn | −₩764.9m | −₩764.9m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₩137.86bn | ₩123.18bn | ₩79.03bn | ₩91.95bn | ₩105.45bn | ₩93.10bn | ₩76.26bn | ₩89.41bn |
| Gross profit | −₩11.65bn | ₩2.21bn | −₩14.17bn | ₩23.22bn | ₩28.47bn | ₩20.11bn | ₩12.81bn | ₩22.36bn |
| Operating income | −₩42.68bn | — | −₩39.97bn | — | −₩946.7m | — | −₩41.62bn | ₩2.33bn |
| Net income | −₩48.15bn | −₩31.83bn | −₩40.31bn | −₩23.27bn | −₩3.40bn | ₩48.65bn | −₩47.62bn | ₩731.2m |
| Diluted earnings per share | -2,946.24 | -1,947.76 | -2,466.28 | -1,424.18 | -207.97 | 2,976.84 | -2,914.10 | 44.74 |
| Cash from operations | −₩21.88bn | −₩13.33bn | −₩13.72bn | −₩15.64bn | −₩24.71bn | ₩2.16bn | ₩908.0m | ₩1.83bn |
| Capital spending | −₩2.28bn | −₩1.95bn | −₩21.34bn | −₩4.55bn | −₩24.92bn | −₩2.56bn | −₩9.10bn | −₩5.43bn |
| Free cash flow | −₩24.16bn | −₩15.27bn | −₩35.06bn | −₩20.20bn | −₩49.63bn | −₩401.0m | −₩8.19bn | −₩3.60bn |
| Total assets | ₩533.83bn | ₩512.29bn | ₩487.73bn | ₩419.27bn | ₩408.05bn | ₩398.34bn | ₩359.85bn | ₩391.40bn |
| Cash and short-term investments | — | — | — | — | — | — | ₩20.48bn | ₩15.96bn |
| Debt | ₩30.43bn | ₩28.07bn | ₩24.45bn | ₩24.18bn | ₩23.64bn | — | ₩100.63bn | ₩102.07bn |
| Shareholders' equity | ₩70.76bn | ₩116.85bn | ₩146.07bn | ₩183.90bn | ₩203.66bn | ₩213.25bn | ₩169.21bn | ₩211.05bn |
Financial ratios
Data as of 12 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.6% | 21.6% | 25.3% | 23.3% | 30.6% | 33.2% | — | — |
| Operating margin | 3.2% | -10.3% | 1.7% | 1.1% | 6.4% | 13.6% | — | — |
| Net margin | -5.0% | -12.6% | 2.7% | 0.7% | 5.0% | 11.1% | — | — |
| Return on equity | -12.5% | -26.2% | 4.8% | 1.1% | 10.1% | 22.6% | — | — |
| Return on assets | -3.8% | -12.3% | 2.7% | 0.5% | 4.9% | 12.3% | — | — |
| Free cash flow yield | — | — | — | — | — | — | 88.9% | 83.9% |
| Revenue growth | 5.2% | -6.4% | 14.1% | -17.8% | 4.7% | -1.0% | — | — |
| Earnings growth | -58.7% | -544.1% | 358.9% | -89.1% | -52.9% | 4.7% | — | — |
| Current ratio | 0.83x | 1.17x | 1.08x | 1.14x | 1.05x | 1.50x | — | — |
| Debt to equity | 0.17x | 0.55x | 0.27x | 0.67x | 0.49x | 0.38x | — | — |
| Equity ratio | 29.9% | 47.0% | 57.6% | 49.2% | 49.0% | 54.5% | — | — |
| Interest coverage | 1.39x | -5.19x | 0.86x | 0.65x | 2.15x | 17.11x | — | — |
| R&D as a share of sales | 1.4% | 1.7% | 1.4% | 1.5% | 1.3% | 1.5% | — | — |
| Buybacks as a share of market value | — | — | — | — | — | — | -8.7% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 3.9% | -0.7% | 6.5% |
| Operating income | 46.8% | -25.6% | — |
| Net income | — | — | 0.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 18.5% | 21.4% | 25.1% | 25.4% |
| Operating margin | -3.4% | -1.0% | 2.9% | 3.7% |
| Net margin | -8.7% | -3.5% | 0.5% | 1.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -5.0 | -1.7 | 17.3 | 84.0 | 16.7 | 9.1 | 10.5 | 12.6 | 18.3 | -9.8 |
| Price to sales | 0.3 | 0.2 | 0.5 | 0.6 | 0.8 | 1.0 | 1.1 | 0.7 | 0.8 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 27 Dec 2024.
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 600.00 | 200.00 | 500.00 | 500.00 | 500.00 | 400.00 | 400.00 | 50.00 |
- 6-for-5 split · 29 Dec 2009
- 2-for-1 split · 12 Mar 2004
- 1.03-for-1 split · 27 Dec 2002
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.