082270 - Gem Vax & KAEL Co., Ltd.

082270 Summary

Displays

Stock Price & Overview

₩10,560 +190 (+1.83%) Close · Sep 4, 2026 KST

KOSDAQ | ₩KRW | Close: ₩10,560 ≈ US$8 · Market cap ₩0.5tn (≈ $334m)

082270 Financial Statements

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Total Revenue	81.5	62.7	72.2	75.8	60.4	65.7	42.7	47.2	47.9	109.1	75.1
Cost of Revenue	46.6	43.0	46.2	53.9	41.5	40.1	28.0	29.8	31.6	92.9	56.9
Gross Profit	34.9	19.7	26.0	21.9	18.9	25.5	14.6	17.4	16.2	16.2	18.2
Selling, General & Administrative	31.1	58.1	33.9	25.8	22.5	24.1	23.0	18.1	17.7	33.8	21.0
Operating Income	3.8	-38.3	-7.9	-3.9	-3.6	1.4	-8.4	-0.7	-1.4	-17.6	-2.8
Finance Income	3.0	2.9	0.8	2.7	5.7	14.9	27.0	28.0	5.4	1.6	1.9
Finance Costs	10.4	23.7	3.4	10.4	1.9	12.2	96.7	19.0	13.9	7.9	5.7
Pretax Income	-11.4	-87.8	-27.3	-19.6	12.1	1.6	-92.1	-10.6	-30.4	-38.0	-11.7
Income Tax Expense	-0.1	-0.6	-0.2	—	—	—	0.0	0.1	0.0	2.9	-2.2
Net Income	-11.3	-87.2	-27.2	-19.6	12.1	1.6	-92.1	-10.7	-12.4	-40.9	-9.5
Total Comprehensive Income	-11.0	-87.1	-28.3	-18.6	12.5	4.7	-91.9	-9.0	-15.6	-53.7	0.4

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Total Assets	158.9	150.7	135.2	151.1	172.3	158.8	163.2	172.6	160.7	189.7	180.2
Current Assets	42.9	25.2	33.7	60.1	52.6	68.5	110.8	107.2	75.2	54.9	51.1
Cash & Cash Equivalents	17.6	3.6	16.5	15.8	18.7	50.8	55.4	35.5	9.4	6.7	17.5
Inventories	8.7	5.7	6.8	10.8	7.5	5.4	4.9	5.3	4.4	13.9	10.8
Trade Receivables	4.8	8.2	4.8	3.8	6.8	4.5	7.1	6.9	5.6	11.1	10.6
Non-current Assets	116.0	125.6	101.4	91.0	119.7	90.3	52.4	65.4	85.4	134.8	129.1
Property, Plant & Equipment	32.4	36.1	36.4	31.4	24.9	19.5	10.5	13.5	13.5	26.6	23.9
Intangible Assets	3.4	3.3	5.0	8.2	7.4	4.9	2.1	1.5	7.7	18.7	34.6
Total Liabilities	101.6	121.7	27.1	16.8	18.4	23.6	68.2	58.8	93.7	89.3	81.1
Current Liabilities	65.4	70.3	26.0	15.8	16.1	20.7	63.9	58.1	92.6	83.0	70.3
Non-current Liabilities	36.2	51.5	1.1	1.0	2.2	2.9	4.3	0.7	1.1	6.2	10.8
Total Equity	—	—	—	—	—	—	95.0	113.8	66.9	100.4	99.2
Share Capital	21.3	20.0	20.0	19.9	19.9	19.8	19.2	17.6	15.4	15.3	14.6
Retained Earnings	-78.4	-183.4	-94.1	-65.8	-46.7	-59.3	-209.1	-115.6	-104.3	-93.3	-72.6

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Cash from Operating Activities	1.1	-28.4	3.6	-3.0	-3.5	14.0	-0.7	-0.3	-0.1	-12.7	-7.3
Cash from Investing Activities	-2.8	-50.0	-10.5	6.5	-28.1	-21.3	20.3	-2.7	-56.6	-64.3	-52.2
Purchase of Property, Plant & Equipment	1.0	3.5	8.5	9.1	6.9	10.4	0.9	0.8	3.9	22.4	1.4
Cash from Financing Activities	15.7	65.4	7.7	-6.0	-0.7	3.0	0.1	29.2	64.3	66.2	62.4
Net Change in Cash	14.0	-12.9	0.7	-2.9	-32.1	-4.6	19.9	26.1	2.7	-10.8	4.4

Breakdown ₩ bn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Revenue	22.7	18.3	26.2	18.0	25.0	12.4	18.3	12.7	17.0	14.7
Cost of Revenue	14.0	12.3	11.5	11.1	16.6	7.4	12.7	8.3	12.3	9.7
Gross Profit	8.7	5.9	14.6	6.9	8.4	5.0	5.6	4.4	4.7	5.0
Selling, General & Administrative	7.7	6.7	7.1	6.2	9.9	7.9	13.7	13.3	7.8	23.2
Operating Income	1.0	-0.8	7.5	0.7	-1.5	-3.0	-8.2	-8.9	-3.1	-18.2
Finance Income	-2.0	3.2	-5.9	-0.9	9.6	0.2	1.2	-0.2	0.2	1.7
Finance Costs	5.3	2.1	1.4	2.1	2.7	4.2	3.7	-2.1	4.2	18.0
Pretax Income	-10.2	-1.5	1.6	-2.3	-1.4	-9.4	-47.3	-8.2	2.2	-34.5
Income Tax Expense	-0.4	0.0	-0.0	0.2	0.2	-0.5	-0.6	0.0	0.0	-0.0
Net Income	-9.9	-1.5	1.6	-2.5	-1.6	-8.9	-46.7	-8.2	2.2	-34.5
Total Comprehensive Income	-10.0	-1.4	2.1	-2.5	-1.6	-8.9	-46.5	-8.2	2.2	-34.5

Breakdown ₩ bn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Assets	163.1	176.2	158.9	157.7	162.3	161.0	150.7	144.2	138.8	137.0
Current Assets	64.4	55.1	42.9	35.8	40.0	38.8	25.2	36.9	33.4	47.3
Cash & Cash Equivalents	18.6	24.0	17.6	14.0	16.3	17.9	3.6	15.3	10.3	29.1
Inventories	11.8	10.4	8.7	8.4	6.6	8.7	5.7	9.3	8.4	7.9
Trade Receivables	9.9	9.0	4.8	5.0	9.3	5.6	8.2	4.5	3.7	5.4
Non-current Assets	98.7	121.2	116.0	121.9	122.3	122.1	125.6	107.3	105.4	89.7
Property, Plant & Equipment	32.2	31.8	32.4	32.1	32.9	35.2	36.1	35.7	35.9	36.3
Intangible Assets	—	3.3	3.4	2.8	2.7	3.2	3.3	4.8	4.9	4.9
Total Liabilities	89.2	95.5	101.6	107.4	121.4	119.0	121.7	69.3	57.5	63.2
Current Liabilities	59.7	46.9	65.4	70.8	66.2	59.3	70.3	31.7	30.8	34.1
Non-current Liabilities	29.5	48.7	36.2	36.6	55.2	59.7	51.5	37.6	26.7	29.0
Share Capital	22.1	22.1	21.3	21.2	20.7	20.7	20.0	20.0	20.0	20.0
Retained Earnings	-89.7	-80.0	-78.4	-80.4	-77.9	-76.3	-183.4	-136.8	-128.6	-130.3

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	-2.0	-9.3	10.3	0.0	-1.7	-7.5	-7.0	-7.8	-2.8	-10.8
Cash from Investing Activities	-7.2	-5.7	-0.9	-2.3	0.4	-0.0	-31.1	1.1	-15.9	-4.2
Purchase of Property, Plant & Equipment	0.7	0.3	0.5	0.2	0.2	0.1	1.6	0.6	0.4	0.8
Cash from Financing Activities	3.9	21.3	-5.9	-0.1	-0.1	21.9	26.4	11.6	-0.0	27.5
Net Change in Cash	-5.3	6.4	3.6	-2.3	-1.5	14.3	-11.7	5.0	-18.8	12.6

Consolidated (CFS), from DART. 11 fiscal years and 10 quarters. Accounts matched on IFRS account_id, not Korean labels, so the same line holds across years where the Korean wording changed. Quarterly figures are three-month values: income quarters from DART's three-month column, cash-flow quarters differenced from DART's cumulative figures, and Q4 as annual minus nine-month cumulative.

082270 Growth

FY2025 ₩bn	Latest	1-yr	3-yr CAGR	5-yr CAGR	10-yr CAGR
Revenue	81.5	+30.1%	+2.5%	+4.4%	+0.8%
Operating income	3.8	—	—	+21.4%	—
Net income	-11.3	—	—	—	—
EPS	₩-256	—	—	—	—
Operating cash flow	1.1	—	—	-39.7%	—
Shareholders' equity	—	—	—	—	—

Compound annual growth from the DART annual statements on this page. n/m where either end of the period is a loss or missing. EPS uses today's share count for every year.

082270 Profitability

Ratio	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Gross margin	42.8%	31.4%	36.1%	28.8%	31.3%	38.9%
Operating margin	4.7%	-61.2%	-10.9%	-5.2%	-6.0%	2.2%
Net margin	-13.9%	-139.1%	-37.6%	-25.9%	20.0%	2.5%
Return on equity	—	—	—	—	—	—
Return on assets	-7.3%	-61.0%	-19.0%	-12.1%	7.3%	1.0%
Operating cash flow / revenue	1.4%	-45.3%	4.9%	-3.9%	-5.7%	21.3%
Capex / revenue	1.2%	5.6%	11.7%	12.0%	11.4%	15.8%

Margins divide by revenue for the same year. Return on equity and assets divide net income by the average of that year's and the prior year's balance, as DART reports them (consolidated, including minority interests).

Similar to 082270

Symbol	Last Price
084370Eugene Technology Co., Ltd.	₩136,500 +4.4%
031980PSK Holdings, Inc.	₩144,000 +11.2%
095610TES Co., Ltd.	₩146,800 +9.6%
098460Koh Young Technology, Inc.	₩27,900 +1.3%
089030Techwing, Inc.	₩47,100 +2.1%
089970VM, Inc.	₩52,800 +1.7%
183300Ko Mi Co., Ltd.	₩25,100 +3.3%
083450Global Standard Technology Co., Ltd.	₩43,000 +4.5%
122640YEST Co., Ltd.	₩27,150 +1.1%
053610Protec Co., Ltd.	₩60,000 +3.3%

Compare all 13 in Displays

What a US investor should know

Trading hours09:00–15:30 KST — 20:00–02:30 US Eastern the night before.
Daily limitKorean stocks can move at most ±30% in a session before trading halts.
Getting exposureKRX shares are not directly tradable in most US brokerage accounts. The usual routes are Korea ETFs or an international account.
ReportingKorean issuers file to DART, not the SEC. Half-year and quarterly reports land about 45 days after period end.