| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.47 | 0.41 | 0.37 | 0.85 | 1.37 | 1.13 | 0.12 | 0.10 | — | 0.07 | 0.07 |
| Cost of Revenue | 0.17 | 0.18 | 0.16 | 0.36 | 0.37 | 0.27 | 0.04 | 0.03 | — | 0.02 | 0.02 |
| Gross Profit | 0.30 | 0.24 | 0.21 | 0.50 | 1.00 | 0.86 | 0.08 | 0.07 | — | 0.05 | 0.05 |
| Operating Income | 0.03 | -0.02 | -0.03 | 0.20 | 0.67 | 0.68 | 0.02 | 0.01 | — | 0.01 | 0.01 |
| Finance Income | 0.05 | 0.05 | 0.04 | 0.07 | 0.04 | 0.02 | 0.00 | 0.00 | — | 0.00 | 0.00 |
| Finance Costs | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.00 | 0.00 | — | 0.00 | 0.00 |
| Pretax Income | 0.06 | -0.01 | -0.00 | 0.23 | 0.69 | 0.67 | 0.03 | 0.01 | — | 0.01 | 0.01 |
| Income Tax Expense | 0.01 | -0.00 | -0.00 | 0.04 | 0.15 | 0.17 | 0.00 | 0.00 | — | 0.00 | 0.00 |
| Net Income | 0.05 | -0.01 | 0.00 | 0.18 | 0.54 | 0.50 | 0.03 | 0.01 | — | 0.01 | 0.01 |
| Total Comprehensive Income | 0.06 | -0.00 | 0.01 | 0.19 | 0.54 | 0.50 | 0.03 | 0.01 | — | 0.01 | 0.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.24 | 1.22 | 1.25 | 1.39 | 1.49 | 1.09 | 0.20 | 0.16 | 0.16 | 0.21 | 0.19 |
| Current Assets | 0.80 | 0.76 | 0.78 | 0.90 | 1.05 | 0.78 | 0.14 | 0.12 | 0.11 | 0.16 | 0.15 |
| Cash & Cash Equivalents | 0.23 | 0.26 | 0.19 | 0.52 | 0.43 | 0.31 | 0.05 | 0.03 | 0.03 | 0.05 | 0.04 |
| Inventories | 0.08 | 0.11 | 0.14 | 0.16 | 0.21 | 0.14 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Trade Receivables | 0.10 | 0.09 | 0.09 | 0.11 | 0.34 | 0.31 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 |
| Non-current Assets | 0.44 | 0.46 | 0.47 | 0.49 | 0.44 | 0.31 | 0.06 | 0.05 | 0.04 | 0.05 | 0.04 |
| Property, Plant & Equipment | 0.22 | 0.23 | 0.24 | 0.26 | 0.24 | 0.19 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| Intangible Assets | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Total Liabilities | 0.22 | 0.22 | 0.22 | 0.24 | 0.41 | 0.45 | 0.04 | 0.04 | 0.04 | 0.07 | 0.06 |
| Current Liabilities | 0.17 | 0.16 | 0.16 | 0.17 | 0.29 | 0.38 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 |
| Non-current Liabilities | 0.05 | 0.06 | 0.06 | 0.07 | 0.12 | 0.07 | 0.01 | 0.01 | 0.01 | 0.05 | 0.05 |
| Total Equity | 1.02 | 0.99 | 1.03 | 1.15 | 1.08 | 0.65 | 0.15 | 0.13 | 0.12 | 0.14 | 0.14 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 1.09 | 1.08 | 1.12 | 1.16 | 1.03 | 0.56 | 0.07 | 0.04 | 0.03 | 0.05 | 0.05 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 149.3 | 85.4 | 94.9 | 319.0 | 334.0 | 383.2 | 27.1 | 14.0 | — | 16.6 | -3.1 |
| Cash from Investing Activities | -133.2 | 34.7 | -278.3 | -104.0 | -102.7 | -192.7 | -6.9 | 1.0 | — | -9.8 | -24.3 |
| Purchase of Property, Plant & Equipment | 37.4 | 40.0 | 25.2 | 63.3 | 61.7 | 174.0 | 4.1 | 2.9 | — | 5.9 | 3.2 |
| Cash from Financing Activities | -64.0 | -63.7 | -156.7 | -144.5 | -110.3 | 71.9 | -4.2 | -10.1 | — | 1.9 | 48.6 |
| Dividends Paid | 36.9 | 36.9 | 38.1 | 51.1 | 70.0 | 2.6 | — | — | — | — | — |
| Net Change in Cash | -34.1 | 69.4 | -331.0 | 89.2 | 124.0 | 259.0 | 16.5 | 4.8 | — | 8.9 | 21.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 136.0 | 129.1 | 130.6 | 113.5 | 114.1 | 116.0 | 115.3 | 108.8 | 100.1 | 89.9 |
| Cost of Revenue | 41.2 | 42.4 | 45.8 | 42.4 | 44.8 | 37.3 | 59.1 | 40.8 | 36.6 | 39.1 |
| Gross Profit | 94.7 | 86.7 | 84.8 | 71.1 | 69.2 | 78.7 | 56.2 | 68.0 | 63.6 | 50.9 |
| Operating Income | 21.6 | 23.6 | 6.9 | 9.6 | 3.1 | 14.8 | -6.2 | 5.3 | -1.1 | -14.4 |
| Finance Income | 12.0 | 19.3 | 16.7 | 9.1 | 8.8 | 11.6 | 21.4 | 1.4 | 12.5 | 13.6 |
| Finance Costs | 0.5 | 4.3 | 2.9 | 0.6 | 14.0 | 2.9 | 3.3 | 5.2 | 4.2 | 3.8 |
| Pretax Income | 34.5 | 39.3 | 15.2 | 18.5 | -0.8 | 23.5 | -36.0 | 1.2 | 28.8 | -3.5 |
| Income Tax Expense | 8.6 | 4.6 | 10.2 | 3.9 | -0.7 | 5.4 | 8.1 | -0.5 | 4.8 | -1.5 |
| Net Income | 26.0 | 34.7 | 5.0 | 14.6 | -0.1 | 28.9 | -44.1 | 1.7 | 24.1 | -2.0 |
| Total Comprehensive Income | 29.0 | 40.2 | 10.0 | 19.2 | -2.9 | 33.2 | -38.6 | -2.9 | 23.7 | 1.3 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.27 | 1.26 | 1.24 | 1.22 | 1.21 | 1.24 | 1.21 | 1.25 | 1.27 | 1.25 |
| Current Assets | 0.82 | 0.83 | 0.80 | 0.77 | 0.76 | 0.78 | 0.75 | 0.76 | 0.77 | 0.77 |
| Cash & Cash Equivalents | 0.27 | 0.26 | 0.23 | 0.22 | 0.27 | 0.25 | 0.26 | 0.21 | 0.23 | 0.19 |
| Inventories | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.11 | 0.12 | 0.12 | 0.13 |
| Trade Receivables | 0.13 | 0.12 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.10 | 0.08 |
| Non-current Assets | 0.45 | 0.43 | 0.44 | 0.45 | 0.45 | 0.46 | 0.46 | 0.49 | 0.49 | 0.49 |
| Property, Plant & Equipment | 0.25 | 0.23 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 |
| Intangible Assets | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 |
| Total Liabilities | 0.23 | 0.23 | 0.22 | 0.21 | 0.22 | 0.23 | 0.22 | 0.22 | 0.22 | 0.23 |
| Current Liabilities | 0.18 | 0.19 | 0.17 | 0.16 | 0.16 | 0.17 | 0.16 | 0.16 | 0.15 | 0.16 |
| Non-current Liabilities | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 |
| Total Equity | 1.04 | 1.02 | 1.02 | 1.00 | 0.99 | 1.01 | 0.98 | 1.03 | 1.04 | 1.03 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 1.12 | 1.10 | 1.09 | 1.08 | 1.07 | 1.08 | 1.06 | 1.12 | 1.13 | 1.11 |
| 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 | 36.3 | 39.7 | 45.8 | 37.2 | 10.6 | 55.7 | 5.9 | 42.7 | 20.1 | 16.8 |
| Cash from Investing Activities | 6.5 | 3.5 | -28.8 | -76.8 | 37.7 | -65.2 | 45.3 | -36.1 | 36.0 | -10.6 |
| Purchase of Property, Plant & Equipment | 28.9 | 11.4 | 11.4 | 7.3 | 8.7 | 9.9 | 15.1 | 11.2 | 7.3 | 6.4 |
| Cash from Financing Activities | -38.1 | -18.9 | -17.2 | -14.7 | -24.8 | -7.3 | -16.3 | -16.8 | -24.2 | -6.4 |
| Dividends Paid | — | — | 9.2 | 9.2 | — | — | 9.2 | 9.3 | — | — |
| Net Change in Cash | 8.6 | 32.4 | 5.1 | -48.3 | 20.3 | -11.2 | 44.8 | -15.1 | 35.7 | 4.0 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 474.2 | +14.5% | -17.8% | -15.9% | +22.0% |
| Operating income | 34.5 | — | -44.0% | -44.8% | +14.9% |
| Net income | 48.4 | — | -35.7% | -37.4% | +21.7% |
| EPS | ₩928 | — | -35.7% | -37.4% | +21.7% |
| Operating cash flow | 149.3 | +74.9% | -22.4% | -17.2% | — |
| Shareholders' equity | 1,015.8 | +2.3% | -4.1% | +9.5% | +22.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 64.1% | 57.6% | 57.7% | 58.1% | 73.3% | 76.2% |
| Operating margin | 7.3% | -4.0% | -8.2% | 23.0% | 48.6% | 60.1% |
| Net margin | 10.2% | -2.1% | 0.2% | 21.4% | 39.2% | 44.7% |
| Return on equity | 4.8% | -0.9% | 0.1% | 16.3% | 62.1% | 125.9% |
| Return on assets | 4.0% | -0.7% | 0.1% | 12.7% | 41.6% | 78.0% |
| Operating cash flow / revenue | 31.5% | 20.6% | 25.8% | 37.4% | 24.4% | 34.1% |
| Capex / revenue | 7.9% | 9.7% | 6.8% | 7.4% | 4.5% | 15.5% |
| Symbol | Last Price |
|---|---|
| 214450Pharma Research Co., Ltd. | ₩386,500 +1.4% |
| 214150Classys, Inc. | ₩31,800 +0.3% |
| 491000Livs Med, Inc. | ₩34,500 +3.6% |
| 041830In Body Co., Ltd. | ₩61,100 +2.5% |
| 445680Curiox Biosystems Co., Ltd. | ₩47,650 -1.5% |
| 458870Seers Co., Ltd. | ₩21,350 +3.1% |
| 137310SD Biosensor | ₩6,160 -0.3% |
| 377740Bio Note, Inc. | ₩4,790 -0.2% |
| 340570T & L Co., Ltd. | ₩29,650 +1.2% |
| 099190i-SENS, Inc. | ₩16,470 +0.0% |