ATLAS LINK Inc.

ATLAS LINK Inc.

KKRX:297570
3,770.00
KRW
+105.00
(+2.86%)
296.92EPS
21.70P/E
212.61BMarket Cap
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
934.85
1,036.29
739.34
1,060.64
831.43
765.47
920.48
1,235.9
2,245.09
Basic EPS, GAAP
92
-138
100.24
158.73
176
141
-12
143
288.76
Free Cash Flow per Basic Share
-120.11
-44.56
162.12
42.73
19.87
350.18
217.95
97.3
99.04
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
1,267.61
476.71
572.4
723.07
902.74
1,175.35
1,166.18
1,366.11
1,454.4
Tangible Book Value per Share
1,259.83
475.43
570.39
720.85
900.52
1,164.13
1,153.39
1,328.59
1,425.44
Basic Weighted Avg Shares
23
29
35
35
35
35
34
35
28
Sales/Revenue/Turnover
21,822
30,188
25,625
36,673
28,744
26,584
30,947
42,913
61,885
Operating Margin (%)
10.36
13.77
17.1
18.97
15.06
15.99
16.34
18.47
17.65
Depreciation Expense
117
229
369
418
452
463
433
2,148
3,900
Net Income, GAAP
2,148
-4,020
3,474
5,488
6,085
4,897
-403
4,965
7,960
Effective Tax Rate (%)
2.74
- -
11.25
14.87
18.08
14.26
- -
36.18
31.62
Profit Margin (%)
9.84
-13.32
13.56
14.97
21.17
18.42
-1.3
11.57
12.86
Working Capital
7,380
16,701
19,811
32,368
28,447
23,272
22,972
5,673
6,146
LT Debt
515
411
979
3,890
341
- -
7,554
24,884
19,184
Total Equity
6,997
16,522
19,839
25,007
31,254
40,692
40,374
54,720
58,247
Return on Invested Capital (%)
- -
- -
18.05
22.25
10.57
8.2
- -
5.19
7.94
Return on Capital (%)
- -
- -
16.68
21.86
20.32
12.77
- -
8.09
9.5
Return on Common Equity (%)
- -
-34.19
19.11
24.48
21.63
13.61
-1
11.45
17.57

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
24,534
24,184
28,976
LT Borrowings
21,964
21,964
16,893
LT Finance Leases
2,920
2,678
2,291
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
34
34
34
Market Capitalization
190,212
253,843
212,610

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
35,714
40,904
42,512
Cash, Cash Equivalents & STI
15,561
15,762
16,282
Accounts Receivable, Net
4,287
8,680
8,727
Inventories
13,601
13,001
12,640
Total Current Liabilities
30,040
33,036
36,366
Payables & Accruals
- -
- -
- -
ST Debt
24,534
24,184
28,976
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
23.2%
35.53%
Free Cash Flow
- -
289.81%
-53.89%
Net Income, GAAP
- -
-277.93%
-1,330.71%
Sales/Revenue/Turnover
- -
13.81%
38.67%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
6,580
7,973
7,766
8,628
30,947
2025
8,207
6,975
12,392
15,339
42,913
2026
16,557
17,597
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
30
13
12
-332.94
-12
2025
36
-12
80.01
192.97
143
2026
63.1
49
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Jung-Kwan Shin
Full Time Employees
37
Sector
Consumer durables
Industry
Electronics/Appliances
Address
Seongnam-si South Korea
IPO Date
Jul 20, 2018
Business
ATLAS LINK Inc. is a South Korean technology and industrial company specializing in the design, development, manufacture, and distribution of Android-based over-the-top (OTT) multimedia streaming devices, proprietary digital media software, and specialized construction materials. Founded in 2015 and headquartered in Seongnam-si, Gyeonggi-do, South Korea, the company operates across consumer electronics and domestic engineering sectors. The company's core product and service portfolio includes Android-powered 4K and UHD OTT set-top boxes and streaming media players commercialized under the Formuler brand, encompassing models across the Formuler Z series such as the Formuler Z mini, Z11 Pro, Z11 Pro Max, and Z12 Ultra; proprietary streaming middleware and media management software platforms, featuring the MYTVOnline application suite (including MYTVOnline2 and MYTVOnline3) and Formuler Remote mobile configuration software; specialized multimedia hardware accessories, including advanced Bluetooth voice remote controls, USB digital TV tuners, and high-performance network adapters; and pre-stressed high-strength concrete (PHC) foundation piles for civil engineering and structural building applications produced through its industrial materials operations. ATLAS LINK Inc. distributes its multimedia products primarily through export channels across Europe, the Middle East, North America, and the Asia-Pacific region, supplying telecommunications operators, broadcast distributors, value-added resellers, and retail consumers. In recent strategic developments, the company officially changed its corporate name from Aloys Inc. to ATLAS LINK Inc. in mid-2026 to reflect its expanded corporate scope and strategic diversification into high-growth technology sectors, including artificial intelligence, optical communications, and edge computing infrastructure. Concurrently, the company reinforced its consolidated business structure by increasing its equity ownership in key subsidiary Hankook Pile Co., Ltd. (formerly Sungwoo Enterprise) to over 95 percent, supported by the issuance of convertible bonds to fund corporate reorganization, subsidiary consolidation, and ongoing technology expansion initiatives.