| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 84.2 | 68.1 | 42.9 | 179.7 | 69.8 | 56.2 | 38.4 | 36.2 | 23.0 | 30.1 | 38.5 |
| Cost of Revenue | 56.5 | 56.1 | 43.8 | 113.5 | 48.8 | 45.9 | 34.5 | 29.7 | 20.8 | 25.9 | 32.4 |
| Gross Profit | 27.7 | 12.1 | -0.9 | 66.2 | 21.1 | 10.3 | 3.9 | 6.5 | 2.2 | 4.3 | 6.0 |
| Selling, General & Administrative | 131.9 | 130.6 | 124.1 | 140.9 | 122.1 | 71.6 | 52.7 | 35.8 | 28.3 | 25.3 | 12.0 |
| Operating Income | -104.2 | -118.5 | -125.0 | -74.7 | -101.0 | -61.3 | -48.7 | -29.3 | -26.1 | -21.0 | -6.0 |
| Finance Income | 9.3 | 33.5 | 21.0 | 20.5 | 7.8 | 20.6 | 19.0 | 31.8 | 1.4 | 3.1 | 0.9 |
| Finance Costs | 49.5 | 14.0 | 20.0 | 21.5 | 11.3 | 12.6 | 24.9 | 13.7 | 9.0 | 1.5 | 3.7 |
| Pretax Income | -240.5 | -109.2 | -212.8 | -88.4 | -110.4 | -93.2 | -59.8 | 13.5 | -33.4 | -23.3 | 10.6 |
| Income Tax Expense | -5.1 | -1.2 | -10.5 | 10.2 | 1.2 | -4.5 | -0.1 | -0.0 | -12.0 | 0.0 | 0.0 |
| Net Income | -235.4 | -108.0 | -202.3 | -98.6 | -111.6 | -88.7 | -59.7 | 13.5 | -21.3 | -23.3 | 10.4 |
| Total Comprehensive Income | -244.0 | -65.2 | -196.2 | -77.2 | -86.3 | -103.9 | -51.8 | 18.7 | -23.9 | -22.9 | 10.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 930.2 | 887.4 | 747.0 | 967.3 | 743.7 | 706.5 | 362.6 | 304.0 | 188.2 | 186.7 | 185.2 |
| Current Assets | 124.3 | 172.3 | 144.4 | 343.6 | 188.1 | 251.6 | 69.7 | 117.1 | 35.3 | 27.1 | 29.9 |
| Cash & Cash Equivalents | 41.0 | 93.0 | 108.9 | 195.7 | 99.8 | 220.7 | 40.9 | 30.2 | 7.3 | 9.4 | 4.4 |
| Inventories | 9.5 | 9.7 | 11.4 | 12.3 | 13.8 | 4.9 | 4.9 | 3.9 | 4.1 | 3.9 | 5.3 |
| Trade Receivables | 9.5 | 8.9 | 7.2 | 15.1 | 34.0 | 11.7 | 6.6 | 6.5 | 3.2 | 2.9 | 4.8 |
| Non-current Assets | 805.9 | 715.1 | 602.6 | 623.7 | 555.6 | 454.9 | 292.9 | 186.9 | 152.9 | 159.6 | 155.3 |
| Property, Plant & Equipment | 68.7 | 72.6 | 48.8 | 51.6 | 41.5 | 19.9 | 12.5 | 12.8 | 10.3 | 10.8 | 11.1 |
| Intangible Assets | 333.6 | 312.4 | 264.3 | 344.8 | 339.5 | 263.8 | 133.6 | 133.6 | 126.6 | 131.0 | 130.7 |
| Total Liabilities | 435.8 | 235.3 | 131.7 | 268.3 | 231.5 | 149.0 | 173.4 | 94.5 | 74.5 | 62.6 | 70.8 |
| Current Liabilities | 347.7 | 160.7 | 86.3 | 200.4 | 121.8 | 98.0 | 67.7 | 20.9 | 42.3 | 15.4 | 24.4 |
| Non-current Liabilities | 88.1 | 74.6 | 45.4 | 67.9 | 109.7 | 51.0 | 105.7 | 73.6 | 32.2 | 47.2 | 46.3 |
| Total Equity | 494.4 | 652.1 | 615.3 | 699.0 | 512.2 | 557.4 | 189.2 | 209.5 | 113.7 | 124.1 | 114.4 |
| Share Capital | 66.4 | 65.7 | 65.1 | 58.2 | 53.3 | 26.5 | 21.4 | 19.6 | 18.2 | 17.9 | 17.2 |
| Retained Earnings | 2.9 | 211.9 | -2.6 | -132.6 | -183.0 | -85.4 | -5.2 | 39.6 | -19.8 | -3.3 | 9.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -92.6 | -114.3 | -111.6 | -61.8 | -54.8 | -56.5 | -48.7 | -29.2 | -19.1 | -10.2 | 0.5 |
| Cash from Investing Activities | -5.9 | -74.8 | 25.5 | -112.3 | -68.5 | -98.0 | -26.8 | -28.2 | -13.0 | -2.9 | -55.2 |
| Purchase of Property, Plant & Equipment | 16.9 | 20.0 | 5.9 | 11.7 | 2.2 | 1.0 | 1.7 | 0.6 | 1.7 | 1.6 | 2.5 |
| Cash from Financing Activities | 46.7 | 170.3 | -3.0 | 267.6 | 1.3 | 341.0 | 86.7 | 80.0 | 30.1 | 18.0 | 48.0 |
| Dividends Paid | — | — | — | 0.0 | 0.0 | 0.1 | — | — | — | — | — |
| Net Change in Cash | -51.8 | -18.8 | -89.1 | 93.5 | -121.9 | 186.5 | 11.2 | 22.6 | -2.0 | 5.0 | -6.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 28.0 | 18.7 | 28.7 | 22.1 | 15.7 | 17.7 | 25.2 | 17.0 | 14.8 | 11.2 |
| Cost of Revenue | 13.7 | 11.6 | 18.0 | 13.6 | 11.9 | 13.0 | 22.0 | 13.2 | 11.7 | 9.2 |
| Gross Profit | 14.3 | 7.1 | 10.7 | 8.5 | 3.8 | 4.7 | 3.3 | 3.7 | 3.1 | 2.0 |
| Selling, General & Administrative | 36.8 | 30.3 | 40.0 | 31.5 | 26.9 | 33.5 | 29.0 | 23.3 | 40.5 | 37.8 |
| Operating Income | -22.5 | -23.2 | -29.4 | -23.0 | -23.1 | -28.8 | -25.7 | -19.6 | -37.5 | -35.8 |
| Finance Income | 7.8 | 12.6 | 4.5 | -1.5 | 4.1 | 2.2 | 13.6 | 9.3 | -22.8 | 33.5 |
| Finance Costs | 40.5 | 21.1 | 14.8 | 5.7 | 9.1 | 19.9 | 3.8 | 4.0 | 5.0 | 1.2 |
| Pretax Income | -80.1 | -40.9 | -28.4 | -82.5 | -60.7 | -68.9 | -30.9 | 0.6 | -107.2 | 28.3 |
| Income Tax Expense | 0.3 | 0.0 | 0.9 | -6.1 | 0.0 | 0.0 | -1.2 | 0.0 | -0.0 | -0.0 |
| Net Income | -80.4 | -40.9 | -29.3 | -76.4 | -60.8 | -68.9 | -29.7 | 0.6 | -107.2 | 28.3 |
| Total Comprehensive Income | -78.3 | -26.5 | -22.5 | -68.8 | -80.3 | -72.3 | -1.1 | 3.0 | -104.3 | 37.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 908.0 | 925.4 | 930.2 | 703.5 | 745.3 | 834.3 | 887.4 | 851.3 | 778.9 | 861.6 |
| Current Assets | 101.6 | 95.9 | 124.3 | 120.7 | 123.6 | 132.0 | 172.3 | 180.6 | 142.0 | 159.0 |
| Cash & Cash Equivalents | 26.4 | 26.2 | 41.0 | 42.9 | 53.0 | 60.6 | 93.0 | 89.7 | 69.5 | 114.7 |
| Inventories | 16.0 | 11.0 | 9.5 | 14.9 | 12.4 | 11.1 | 9.7 | 17.0 | 14.1 | 12.3 |
| Trade Receivables | 12.3 | 10.0 | 9.5 | 9.4 | 9.7 | 12.4 | 8.9 | 8.2 | 8.4 | 8.6 |
| Non-current Assets | 806.4 | 829.5 | 805.9 | 582.8 | 621.7 | 702.3 | 715.1 | 670.7 | 636.9 | 702.6 |
| Property, Plant & Equipment | 68.1 | 68.4 | 68.7 | 86.0 | 78.1 | 77.1 | 72.6 | 70.8 | 56.1 | 55.2 |
| Intangible Assets | 353.1 | 348.2 | 333.6 | 286.1 | 277.6 | 311.9 | 312.4 | 280.9 | 284.3 | 279.3 |
| Total Liabilities | 485.5 | 431.6 | 435.8 | 250.6 | 231.5 | 241.0 | 235.3 | 263.1 | 221.7 | 210.7 |
| Current Liabilities | 397.6 | 348.6 | 347.7 | 184.3 | 191.6 | 197.8 | 160.7 | 153.7 | 96.2 | 66.3 |
| Non-current Liabilities | 87.9 | 82.9 | 88.1 | 66.3 | 39.9 | 43.1 | 74.6 | 109.4 | 125.5 | 144.4 |
| Total Equity | 422.4 | 493.9 | 494.4 | 452.9 | 513.8 | 593.4 | 652.1 | 588.2 | 557.2 | 650.9 |
| Share Capital | 66.6 | 66.6 | 66.4 | 65.7 | 65.7 | 65.7 | 65.7 | 65.6 | 65.4 | 65.4 |
| Retained Earnings | -112.0 | -35.1 | 2.9 | 16.9 | 90.0 | 147.7 | 211.9 | 209.0 | 204.9 | 308.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -27.3 | -17.7 | -34.4 | -11.1 | -22.6 | -24.5 | -23.1 | -22.4 | -35.3 | -33.5 |
| Cash from Investing Activities | 1.9 | 8.2 | 2.1 | -11.3 | 16.2 | -12.9 | -0.5 | -31.6 | -20.2 | -22.5 |
| Purchase of Property, Plant & Equipment | 0.6 | 0.4 | 1.1 | 8.3 | 2.3 | 5.2 | 2.6 | 15.2 | 1.4 | 0.8 |
| Cash from Financing Activities | 25.2 | -5.6 | 30.1 | 11.8 | -0.1 | 5.0 | 24.5 | 73.4 | 12.0 | 60.4 |
| Net Change in Cash | -0.1 | -15.1 | -2.2 | -10.6 | -6.5 | -32.4 | 0.9 | 19.4 | -43.5 | 4.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 84.2 | +23.6% | -22.3% | +8.4% | +8.1% |
| Operating income | -104.2 | — | — | — | — |
| Net income | -235.4 | — | — | — | — |
| EPS | ₩-1,767 | — | — | — | — |
| Operating cash flow | -92.6 | — | — | — | — |
| Shareholders' equity | 494.4 | -24.2% | -10.9% | -2.4% | +15.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 32.9% | 17.7% | -2.1% | 36.9% | 30.2% | 18.3% |
| Operating margin | -123.8% | -174.0% | -291.4% | -41.5% | -144.7% | -109.1% |
| Net margin | -279.7% | -158.6% | -471.6% | -54.9% | -159.8% | -157.9% |
| Return on equity | -41.1% | -17.0% | -30.8% | -16.3% | -20.9% | -23.8% |
| Return on assets | -25.9% | -13.2% | -23.6% | -11.5% | -15.4% | -16.6% |
| Operating cash flow / revenue | -110.0% | -167.8% | -260.2% | -34.4% | -78.4% | -100.6% |
| Capex / revenue | 20.1% | 29.3% | 13.7% | 6.5% | 3.1% | 1.7% |
| Symbol | Last Price |
|---|---|
| 326030SK biopharmaceuticals Co., Ltd. | ₩86,600 +0.2% |
| 128940Hanmi Pharm. Co., Ltd. | ₩473,500 +2.8% |
| 000100Yuhan Corporation | ₩81,400 +0.0% |
| 298380ABL Bio Inc. | ₩71,400 +5.6% |
| 000250Samchundang Pharm | ₩157,000 +1.0% |
| 087010Peptron, Inc. | ₩157,300 +7.3% |
| 141080LigaChem Biosciences Inc. | ₩92,000 +4.2% |
| 145020Hugel, Inc. | ₩244,000 +1.5% |
| 302440SK Bioscience Co., Ltd. | ₩37,900 +0.4% |
| 009420Hanall Biopharma Co., Ltd. | ₩54,700 +1.5% |