| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 7.0 | 9.2 | 9.0 | 8.5 | 4.9 | — | — | — |
| Cost of Revenue | 6.1 | 7.8 | 7.3 | 6.7 | 4.0 | — | — | — |
| Gross Profit | 0.9 | 1.4 | 1.8 | 1.8 | 0.9 | — | — | — |
| Selling, General & Administrative | 30.7 | 28.8 | 25.0 | 29.3 | 25.1 | 21.0 | 23.2 | 16.7 |
| Operating Income | -29.8 | -27.5 | -23.2 | -27.5 | -24.2 | -21.0 | -23.2 | -16.7 |
| Finance Income | 2.7 | 2.6 | 0.9 | 1.0 | 0.6 | 0.4 | 0.7 | 0.3 |
| Finance Costs | 4.3 | 0.3 | 0.2 | 0.7 | 0.3 | 0.2 | 0.2 | 0.0 |
| Pretax Income | -31.3 | -25.0 | -22.2 | -27.1 | -23.9 | -20.8 | -22.7 | -16.4 |
| Income Tax Expense | 0.0 | -0.0 | -0.0 | 0.0 | 0.2 | — | — | 0.0 |
| Net Income | -31.3 | -25.0 | -22.2 | -27.1 | -23.7 | -20.8 | -22.7 | -16.4 |
| Total Comprehensive Income | -30.8 | -24.3 | -21.9 | -26.6 | -23.6 | -21.2 | -22.8 | -16.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 62.0 | 58.1 | 49.8 | 38.4 | 57.6 | 60.8 | 20.5 | 43.2 |
| Current Assets | 51.6 | 50.6 | 44.4 | 34.2 | 53.9 | 58.8 | 18.9 | 42.4 |
| Cash & Cash Equivalents | 21.0 | 15.0 | 35.0 | 20.6 | 18.5 | 4.6 | 3.7 | 7.4 |
| Inventories | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | — | — | — |
| Trade Receivables | 0.5 | 0.9 | 1.1 | 0.6 | 1.6 | 0.0 | — | — |
| Non-current Assets | 10.4 | 7.4 | 5.4 | 4.2 | 3.7 | 2.1 | 1.6 | 0.8 |
| Property, Plant & Equipment | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 |
| Intangible Assets | 4.7 | 1.4 | 1.7 | 2.8 | 2.5 | 0.8 | 0.5 | 0.5 |
| Total Liabilities | 22.8 | 5.4 | 2.6 | 3.3 | 3.5 | 3.9 | 3.1 | 3.8 |
| Current Liabilities | 3.9 | 5.0 | 2.3 | 3.0 | 2.8 | 2.7 | 2.5 | 3.7 |
| Non-current Liabilities | 18.9 | 0.4 | 0.3 | 0.3 | 0.8 | 1.2 | 0.6 | 0.1 |
| Total Equity | 39.2 | 52.7 | 47.1 | 35.1 | 54.1 | 57.0 | 17.4 | 39.4 |
| Share Capital | 18.8 | 17.1 | 14.1 | 6.4 | 6.0 | 5.8 | 4.9 | 4.8 |
| Retained Earnings | -237.9 | -207.4 | -183.4 | -162.1 | -137.3 | -114.6 | -93.7 | -70.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -28.7 | -23.3 | -22.0 | -25.0 | -24.4 | -19.8 | -24.0 | -13.8 |
| Cash from Investing Activities | -8.4 | -24.1 | 4.1 | 21.0 | 19.3 | -39.1 | 20.4 | -25.1 |
| Purchase of Property, Plant & Equipment | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Cash from Financing Activities | 42.3 | 26.8 | 31.5 | 6.3 | 19.0 | 59.9 | -0.0 | 41.2 |
| Net Change in Cash | 6.0 | -19.9 | 14.3 | 2.1 | 13.8 | 0.9 | -3.6 | 2.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.9 | 1.9 | 1.5 | 1.7 | 1.8 | 1.9 | 2.8 | 2.3 | 2.0 | 2.1 |
| Cost of Revenue | 1.7 | 1.7 | 1.3 | 1.5 | 1.6 | 1.7 | 2.5 | 1.9 | 1.6 | 1.7 |
| Gross Profit | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
| Selling, General & Administrative | 13.0 | 7.9 | 9.5 | 7.2 | 7.0 | 7.0 | 8.1 | 6.3 | 8.3 | 6.1 |
| Operating Income | -12.8 | -7.7 | -9.3 | -7.0 | -6.8 | -6.7 | -7.8 | -6.0 | -7.9 | -5.7 |
| Finance Income | 0.3 | 0.3 | 1.4 | 0.4 | 0.4 | 0.5 | 1.4 | 0.4 | 0.4 | 0.4 |
| Finance Costs | 0.7 | 0.5 | 4.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 |
| Pretax Income | -13.2 | -7.8 | -12.1 | -6.6 | -6.4 | -6.2 | -6.4 | -5.6 | -7.6 | -5.4 |
| Income Tax Expense | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 |
| Net Income | -13.2 | -7.9 | -12.1 | -6.6 | -6.4 | -6.2 | -6.4 | -5.6 | -7.6 | -5.4 |
| Total Comprehensive Income | -13.1 | -7.5 | -11.9 | -6.5 | -6.4 | -6.0 | -6.0 | -5.7 | -7.4 | -5.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 45.6 | 54.7 | 62.0 | 57.5 | 60.2 | 58.7 | 58.1 | 56.9 | 55.6 | 47.3 |
| Current Assets | 35.5 | 44.6 | 51.6 | 39.2 | 45.1 | 43.8 | 50.6 | 48.6 | 47.1 | 39.4 |
| Cash & Cash Equivalents | 2.3 | 9.5 | 21.0 | 16.8 | 21.7 | 16.7 | 15.0 | 22.9 | 23.7 | 30.6 |
| Inventories | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Trade Receivables | 0.3 | 0.5 | 0.5 | 0.8 | 0.7 | 0.8 | 0.9 | 0.7 | 0.7 | 0.9 |
| Non-current Assets | 10.1 | 10.1 | 10.4 | 18.3 | 15.1 | 14.8 | 7.4 | 8.3 | 8.5 | 8.0 |
| Property, Plant & Equipment | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Intangible Assets | 4.5 | 4.6 | 4.7 | 4.8 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 |
| Total Liabilities | 23.8 | 21.9 | 22.8 | 6.8 | 4.0 | 4.4 | 5.4 | 3.5 | 4.6 | 2.5 |
| Current Liabilities | 3.4 | 2.3 | 3.9 | 6.2 | 3.6 | 4.0 | 5.0 | 2.5 | 3.6 | 2.1 |
| Non-current Liabilities | 20.3 | 19.6 | 18.9 | 0.6 | 0.5 | 0.4 | 0.4 | 1.0 | 1.0 | 0.4 |
| Total Equity | 21.8 | 32.8 | 39.2 | 50.7 | 56.2 | 54.3 | 52.7 | 53.4 | 51.0 | 44.8 |
| Share Capital | 19.0 | 18.9 | 18.8 | 18.0 | 18.0 | 17.1 | 17.1 | 17.1 | 15.9 | 14.2 |
| Retained Earnings | -258.3 | -245.5 | -237.9 | -225.4 | -219.0 | -212.9 | -207.4 | -201.3 | -195.9 | -188.6 |
| 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 | -8.1 | -10.3 | -10.8 | -3.2 | -7.5 | -7.3 | -5.4 | -6.5 | -6.3 | -5.2 |
| Cash from Investing Activities | -0.6 | -2.4 | -19.2 | -2.7 | 4.7 | 8.7 | -8.8 | -1.9 | -14.2 | 0.8 |
| Purchase of Property, Plant & Equipment | 0.0 | 0.0 | 0.0 | 0.0 | — | — | 0.0 | — | — | — |
| Cash from Financing Activities | 1.4 | 0.7 | 34.1 | 0.6 | 7.8 | -0.2 | 5.8 | 7.8 | 13.3 | -0.2 |
| Net Change in Cash | -7.1 | -11.6 | 4.3 | -4.9 | 5.0 | 1.7 | -7.9 | -0.7 | -7.0 | -4.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 7.0 | -23.9% | -6.2% | — | — |
| Operating income | -29.8 | — | — | — | — |
| Net income | -31.3 | — | — | — | — |
| EPS | ₩-833 | — | — | — | — |
| Operating cash flow | -28.7 | — | — | — | — |
| Shareholders' equity | 39.2 | -25.6% | +3.7% | -7.2% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 13.3% | 14.7% | 19.5% | 21.0% | 18.1% | — |
| Operating margin | -426.3% | -299.3% | -257.0% | -324.4% | -496.2% | — |
| Net margin | -447.7% | -272.3% | -246.3% | -320.2% | -484.7% | — |
| Return on equity | -68.1% | -50.1% | -54.1% | -60.8% | -42.7% | -55.9% |
| Return on assets | -52.1% | -46.4% | -50.5% | -56.5% | -40.0% | -51.1% |
| Operating cash flow / revenue | -410.6% | -254.0% | -243.3% | -295.3% | -498.8% | — |
| Capex / revenue | 0.9% | 0.2% | 0.0% | 0.2% | 3.0% | — |
| Symbol | Last Price |
|---|---|
| 003090Daewoong Co., Ltd. | ₩16,860 -2.0% |
| 086450Dong Kook Pharmaceutical Co., Ltd. | ₩21,600 -0.9% |
| 185750Chong Kun Dang Pharmaceutical Corp. | ₩68,000 -0.3% |
| 476830Rznomics, Inc. | ₩28,200 +6.8% |
| 003850Boryung Corporation | ₩9,040 +1.6% |
| 950260Ingenia Therapeutics Inc.(reg.s) | ₩15,580 -1.5% |
| 085660Chabiotech Co., Ltd. | ₩8,090 +2.1% |
| 476060Onconic Therapeutics, Inc. | ₩16,440 -3.9% |
| 041960Komipharm International Co., Ltd. | ₩9,710 +3.5% |
| 317450Myungin Pharm | ₩44,650 +0.0% |