Z 
1,704
-3.78%
Close of 6 Nov 2026, in KRW
At a glance
Figures in KRW, from our data supplier.
Revenue
₩70.95bn
FY2016FY2025
Net income
₩3.45bn
FY2016FY2025
Free cash flow
₩2.58bn
FY2016FY2025
Shareholders' equity
₩83.36bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ₩70.95bn | ₩66.89bn | ₩69.41bn | ₩90.39bn | ₩86.37bn | ₩141.00bn | ₩213.55bn | ₩156.26bn | ₩184.32bn | ₩216.26bn |
| Gross profit | ₩27.70bn | ₩28.06bn | ₩27.81bn | ₩38.82bn | ₩31.78bn | ₩52.09bn | ₩91.00bn | ₩68.51bn | ₩85.13bn | ₩90.24bn |
| Research and development | — | — | — | — | — | — | — | — | ₩1.32bn | ₩1.87bn |
| Operating income | ₩2.52bn | ₩1.50bn | ₩2.32bn | ₩9.33bn | ₩7.17bn | ₩253.7m | ₩11.24bn | −₩3.41bn | −₩2.55bn | −₩6.33bn |
| Net income | ₩3.45bn | ₩500.0m | ₩964.0m | ₩4.13bn | ₩1.16bn | −₩614.2m | ₩9.33bn | −₩6.44bn | −₩19.85bn | −₩10.23bn |
| Diluted earnings per share | 192.75 | 27.94 | 53.86 | 230.59 | 65.04 | -34.31 | 521.07 | -359.55 | -1,109.20 | -571.31 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ₩91.75bn | ₩90.05bn | ₩89.42bn | ₩99.39bn | ₩97.98bn | ₩111.07bn | ₩127.74bn | ₩134.94bn | ₩92.36bn | ₩125.20bn |
| Cash and short-term investments | — | ₩9.71bn | ₩10.48bn | ₩23.60bn | ₩12.48bn | ₩15.35bn | ₩9.58bn | ₩19.72bn | ₩15.58bn | ₩12.33bn |
| Total liabilities | ₩8.39bn | ₩9.25bn | ₩7.88bn | ₩19.83bn | ₩23.71bn | ₩38.82bn | ₩54.92bn | ₩71.64bn | ₩64.45bn | ₩77.10bn |
| Debt | — | — | ₩433.9m | ₩7.86bn | ₩9.40bn | ₩9.99bn | ₩7.66bn | ₩10.00bn | ₩30.65bn | ₩30.69bn |
| Shareholders' equity | ₩83.36bn | ₩80.80bn | ₩81.54bn | ₩79.56bn | ₩74.26bn | ₩72.26bn | ₩72.82bn | ₩63.30bn | ₩27.91bn | ₩48.11bn |
| Shares outstanding | 18m | 18m | 18m | 18m | 18m | 18m | 18m | 18m | 18m | 18m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ₩3.34bn | ₩1.29bn | ₩5.19bn | ₩12.56bn | −₩2.10bn | ₩20.23bn | ₩12.76bn | ₩4.21bn | ₩3.63bn | −₩765.0m |
| Capital spending | −₩750.7m | −₩690.6m | −₩1.73bn | −₩1.65bn | −₩945.9m | −₩3.12bn | −₩6.82bn | −₩692.4m | −₩777.7m | −₩2.52bn |
| Free cash flow | ₩2.58bn | ₩595.6m | ₩3.47bn | ₩10.92bn | −₩3.04bn | ₩17.11bn | ₩5.94bn | ₩3.52bn | ₩2.85bn | −₩3.29bn |
| Dividends paid | −₩1.00bn | −₩1.00bn | — | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₩20.74bn | ₩16.69bn | ₩16.91bn | ₩16.39bn | ₩19.49bn | ₩18.16bn | ₩15.47bn | ₩17.33bn |
| Gross profit | ₩8.70bn | ₩6.48bn | ₩6.06bn | ₩6.59bn | ₩7.72bn | ₩7.34bn | ₩6.59bn | ₩7.16bn |
| Operating income | ₩2.76bn | ₩644.2m | ₩20.9m | ₩1.24bn | ₩796.6m | ₩1.34bn | −₩296.1m | ₩432.3m |
| Net income | ₩2.00bn | ₩929.3m | ₩1.34bn | ₩240.1m | ₩866.1m | ₩999.4m | −₩264.1m | −₩138.4m |
| Diluted earnings per share | 111.70 | 51.92 | 75.11 | 13.41 | 48.39 | 55.84 | -14.76 | -7.74 |
| Cash from operations | −₩1.73bn | −₩5.15bn | ₩4.61bn | ₩198.0m | −₩3.28bn | ₩1.80bn | ₩1.29bn | ₩926.0m |
| Capital spending | −₩28.0m | −₩26.0m | −₩193.0m | −₩230.0m | −₩211.0m | −₩114.0m | −₩690.0m | −₩601.0m |
| Free cash flow | −₩1.76bn | −₩5.18bn | ₩4.42bn | −₩32.0m | −₩3.49bn | ₩1.69bn | ₩596.0m | ₩325.0m |
| Total assets | ₩93.96bn | ₩93.35bn | ₩91.75bn | ₩91.71bn | ₩91.67bn | ₩93.92bn | ₩90.05bn | ₩92.41bn |
| Cash and short-term investments | — | — | — | — | — | ₩11.20bn | ₩9.71bn | ₩9.33bn |
| Debt | — | — | — | — | — | — | — | ₩48.8m |
| Shareholders' equity | ₩83.28bn | ₩81.30bn | ₩83.36bn | ₩81.92bn | ₩81.66bn | ₩80.79bn | ₩80.80bn | ₩81.37bn |
Financial ratios
Data as of 10 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.0% | 41.9% | 40.1% | 42.9% | 36.8% | 36.9% | — | — | — | — | — | — | — | — |
| Operating margin | 3.5% | 2.2% | 3.3% | 10.3% | 8.3% | 0.2% | — | — | — | — | — | — | — | — |
| Net margin | 4.9% | 0.7% | 1.4% | 4.6% | 1.3% | -0.4% | — | — | — | — | — | — | — | — |
| Return on equity | 4.1% | 0.6% | 1.2% | 5.2% | 1.6% | -0.9% | — | — | — | — | — | — | — | — |
| Return on assets | 3.8% | 0.6% | 1.1% | 4.2% | 1.2% | -0.6% | — | — | — | — | — | — | — | — |
| Free cash flow yield | — | — | — | — | — | — | — | 12.7% | — | — | — | — | — | — |
| Revenue growth | 6.1% | -3.6% | -23.2% | 4.7% | -38.7% | -34.0% | — | — | — | — | — | — | — | — |
| Earnings growth | 589.9% | -48.1% | -76.6% | 254.5% | -289.6% | -106.6% | — | — | — | — | — | — | — | — |
| Current ratio | 6.03x | 5.37x | 5.79x | 2.75x | 2.61x | 1.69x | — | — | — | — | — | — | — | — |
| Debt to equity | — | 0.00x | 0.00x | 0.09x | 0.09x | 0.10x | 0.05x | — | — | — | — | — | — | — |
| Equity ratio | 90.9% | 89.7% | 91.2% | 80.0% | 75.8% | 65.1% | — | — | — | — | — | — | — | — |
| Interest coverage | 101.77x | 59.09x | 20.83x | 34.15x | 29.31x | 0.51x | — | — | — | — | — | — | — | — |
| R&D as a share of sales | — | — | — | — | — | — | — | — | 0.7% | 0.9% | 0.7% | 0.7% | 0.8% | 0.7% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -7.8% | -12.8% | -12.5% |
| Operating income | -35.4% | 58.2% | — |
| Net income | -5.8% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 40.5% | 41.1% | 39.3% | 41.5% |
| Operating margin | 2.9% | 5.3% | 4.4% | 1.4% |
| Net margin | 2.9% | 3.0% | 1.8% | -1.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 20.6 | 194.4 | 118.6 | 29.8 | 168.3 | -248.0 | 20.1 | -19.1 | -4.4 | -17.6 |
| Price to sales | 1.0 | 1.4 | 1.6 | 1.4 | 2.3 | 1.1 | 0.9 | 0.8 | 0.5 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 27 Dec 2024.
| FY2025 | FY2024 | |
|---|---|---|
| Paid in the year | 50.00 | 50.00 |
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.