| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 141.6 | 125.9 | 34.1 | 33.4 | 32.2 | 49.4 | 57.5 | 25.2 | 22.1 | 16.7 | 1.8 |
| Cost of Revenue | 15.6 | 15.9 | 16.3 | 15.6 | 14.5 | 13.8 | 22.7 | 19.3 | 15.3 | 12.5 | 0.7 |
| Selling, General & Administrative | 16.4 | 21.1 | 14.0 | — | — | — | — | — | — | — | — |
| Operating Income | -106.5 | -20.9 | -80.8 | -50.4 | -27.7 | -29.8 | 8.4 | -16.0 | -9.8 | -10.2 | -8.0 |
| Finance Income | 4.2 | 14.2 | 7.5 | 6.0 | 3.2 | 21.0 | 5.7 | 1.1 | 0.5 | 0.4 | 0.5 |
| Finance Costs | 11.3 | 5.1 | 9.1 | 7.8 | 0.9 | 3.4 | 0.8 | 0.1 | 1.4 | 1.1 | 0.9 |
| Pretax Income | -93.9 | 9.1 | -75.7 | -47.7 | -20.5 | -8.8 | 13.1 | -26.4 | -13.5 | -15.4 | -8.4 |
| Income Tax Expense | -2.3 | 1.3 | -2.0 | 2.6 | -2.9 | 1.8 | 0.6 | -0.4 | -0.6 | -0.6 | -0.2 |
| Net Income | -91.6 | 7.8 | -73.7 | -45.1 | -23.4 | -7.0 | 12.5 | -26.1 | -12.9 | -14.7 | -8.2 |
| Total Comprehensive Income | -71.4 | 6.5 | -74.2 | -45.7 | -24.0 | -4.2 | 9.8 | -25.8 | -12.8 | -14.8 | -8.2 |
| Interest Income | 18.2 | 19.8 | 5.7 | 4.2 | 0.9 | 1.0 | — | — | — | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 701.8 | 738.4 | 189.5 | 252.5 | 293.2 | 135.9 | 141.5 | 121.7 | 82.2 | 89.6 | 68.4 |
| Current Assets | 521.4 | 550.3 | 134.6 | 191.6 | 229.0 | 100.0 | 111.4 | 93.4 | 45.2 | 49.6 | 29.6 |
| Cash & Cash Equivalents | 98.6 | 128.9 | 63.1 | 118.0 | 139.9 | 54.6 | 66.9 | 10.2 | 8.6 | 3.0 | 2.4 |
| Inventories | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 2.0 | 0.8 | 0.9 | 0.4 | 0.0 |
| Trade Receivables | 11.8 | 13.7 | 14.8 | 12.8 | 22.5 | 20.6 | 11.1 | 17.7 | 15.5 | 12.6 | 9.2 |
| Non-current Assets | 180.4 | 188.1 | 54.9 | 60.9 | 64.3 | 35.9 | 30.1 | 28.3 | 37.0 | 39.9 | 38.8 |
| Property, Plant & Equipment | 27.7 | 25.3 | 25.4 | 26.5 | 24.4 | 7.6 | 12.1 | 10.3 | 7.8 | 6.9 | 3.5 |
| Intangible Assets | 104.5 | 8.4 | 6.9 | 7.9 | 8.6 | 8.1 | 9.0 | 10.1 | 22.8 | 26.8 | 32.9 |
| Total Liabilities | 160.7 | 122.4 | 41.3 | 32.9 | 34.5 | 23.8 | 25.6 | 16.4 | 32.8 | 29.5 | 25.3 |
| Current Liabilities | 61.1 | 117.2 | 37.1 | 28.6 | 17.0 | 14.0 | 15.4 | 9.9 | 17.6 | 15.0 | 9.2 |
| Non-current Liabilities | 99.6 | 5.2 | 4.2 | 4.3 | 17.4 | 9.8 | 10.1 | 6.4 | 15.1 | 14.5 | 16.1 |
| Total Equity | 541.1 | 616.0 | 148.2 | 219.6 | 258.8 | 112.1 | 115.9 | 105.3 | 49.5 | 60.1 | 43.2 |
| Share Capital | 18.3 | 18.3 | 14.2 | 13.8 | 13.6 | 12.1 | 6.0 | 6.0 | 5.0 | 5.0 | 4.5 |
| Retained Earnings | 211.8 | 36.3 | 30.7 | 105.4 | -109.6 | -86.1 | -78.8 | -90.3 | -64.3 | -51.4 | -36.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -124.5 | 78.5 | -62.2 | -7.1 | -42.0 | -14.9 | 24.1 | -12.8 | -8.2 | -13.0 | -8.8 |
| Cash from Investing Activities | 94.1 | -457.4 | 9.4 | -16.2 | -43.9 | 0.3 | 30.0 | -50.6 | 11.9 | -20.2 | 9.2 |
| Purchase of Property, Plant & Equipment | 3.0 | 2.6 | 1.3 | 4.2 | 18.3 | 2.7 | 3.4 | 3.8 | 2.2 | 4.2 | 0.4 |
| Cash from Financing Activities | -0.6 | 443.4 | -1.9 | 3.2 | 171.3 | 2.6 | 2.6 | 64.9 | 2.0 | 33.7 | 0.2 |
| Net Change in Cash | -31.0 | 64.5 | -54.8 | -20.1 | 85.3 | -11.9 | 56.7 | 1.6 | 5.7 | 0.5 | 0.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5.5 | 35.9 | 16.0 | 41.4 | 32.6 | 51.6 | 33.7 | 30.4 | 30.8 | 31.1 |
| Cost of Revenue | 2.4 | 2.3 | 3.7 | 3.8 | 4.1 | 4.0 | 4.3 | 3.7 | 4.2 | 3.8 |
| Selling, General & Administrative | 5.7 | 4.2 | 3.9 | 3.6 | 5.1 | 3.8 | 7.4 | 3.7 | 6.5 | 3.5 |
| Operating Income | -72.0 | -37.4 | -73.1 | -23.2 | -21.5 | 11.4 | -13.7 | 0.5 | -10.6 | 2.9 |
| Finance Income | 2.4 | 4.7 | 1.4 | 1.0 | -8.7 | 10.5 | 6.3 | 3.7 | -1.1 | 5.4 |
| Finance Costs | 2.5 | 5.6 | -0.1 | -2.3 | 12.7 | 1.0 | 3.0 | -1.0 | 2.3 | 0.8 |
| Pretax Income | -68.1 | -34.3 | -66.9 | -15.3 | -38.1 | 26.5 | -4.7 | 11.4 | -7.3 | 9.7 |
| Income Tax Expense | 0.1 | -1.0 | -2.3 | 0.0 | -0.0 | 0.0 | -1.9 | 0.1 | -0.1 | 0.3 |
| Net Income | -68.1 | -33.3 | -64.6 | -15.3 | -38.1 | 26.5 | -5.4 | 11.2 | -7.4 | 9.4 |
| Total Comprehensive Income | -75.2 | -41.9 | -57.2 | -16.1 | -24.3 | 26.2 | -5.2 | 10.9 | -7.7 | 8.4 |
| Interest Income | 3.4 | 3.5 | 4.1 | 4.2 | 4.5 | 5.4 | 5.6 | 6.0 | 6.1 | 2.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 594.1 | 652.9 | 701.8 | 699.4 | 703.7 | 739.8 | 738.4 | 727.1 | 739.3 | 765.1 |
| Current Assets | 426.1 | 480.0 | 521.4 | 595.6 | 623.4 | 538.9 | 550.3 | 562.3 | 583.0 | 707.7 |
| Cash & Cash Equivalents | 84.1 | 63.5 | 98.6 | 153.5 | 136.0 | 108.4 | 128.9 | 153.6 | 177.0 | 566.3 |
| Inventories | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
| Trade Receivables | 10.7 | 10.0 | 11.8 | 14.2 | 34.7 | 44.1 | 13.7 | 11.7 | 12.3 | 11.7 |
| Non-current Assets | 168.0 | 173.0 | 180.4 | 103.8 | 80.2 | 200.9 | 188.1 | 164.8 | 156.3 | 57.4 |
| Property, Plant & Equipment | 28.1 | 27.1 | 27.7 | 27.7 | 28.3 | 27.7 | 25.3 | 25.6 | 25.9 | 25.1 |
| Intangible Assets | 105.2 | 104.6 | 104.5 | 39.2 | 16.0 | 28.5 | 8.4 | 6.9 | 6.7 | 6.7 |
| Total Liabilities | 153.2 | 152.4 | 160.7 | 136.4 | 152.2 | 170.5 | 122.4 | 89.8 | 114.3 | 137.4 |
| Current Liabilities | 45.5 | 47.4 | 61.1 | 66.4 | 82.4 | 101.3 | 117.2 | 82.5 | 107.4 | 131.3 |
| Non-current Liabilities | 107.7 | 105.0 | 99.6 | 69.9 | 69.8 | 69.1 | 5.2 | 7.3 | 6.9 | 6.0 |
| Total Equity | 441.0 | 500.5 | 541.1 | 563.1 | 551.5 | 569.4 | 616.0 | 637.3 | 625.0 | 627.7 |
| Share Capital | 18.5 | 18.3 | 18.3 | 18.3 | 18.3 | 18.3 | 18.3 | 18.3 | 18.3 | 18.2 |
| Retained Earnings | 102.0 | 173.6 | 211.8 | 265.9 | 281.4 | 311.8 | 36.3 | 42.3 | 31.2 | 38.9 |
| 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 | -59.5 | -46.6 | -73.3 | -12.2 | -8.4 | -30.6 | 14.6 | -22.6 | -20.1 | 106.6 |
| Cash from Investing Activities | 64.1 | 9.6 | 18.0 | 32.1 | 30.9 | 13.1 | -11.1 | -0.4 | -372.6 | -73.2 |
| Purchase of Property, Plant & Equipment | 1.3 | 0.3 | 0.9 | 0.4 | 1.4 | 0.3 | 0.6 | 0.8 | 0.8 | 0.5 |
| Cash from Financing Activities | 14.7 | -0.3 | -0.8 | -1.1 | 4.3 | -3.0 | -29.6 | -0.1 | 3.3 | 469.7 |
| Net Change in Cash | 19.3 | -37.3 | -56.1 | 18.9 | 26.8 | -20.6 | -26.1 | -23.2 | -389.4 | 503.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 141.6 | +12.4% | +61.8% | +23.4% | +54.8% |
| Operating income | -106.5 | — | — | — | — |
| Net income | -91.6 | — | — | — | — |
| EPS | ₩-2,473 | — | — | — | — |
| Operating cash flow | -124.5 | — | — | — | — |
| Shareholders' equity | 541.1 | -12.2% | +35.1% | +37.0% | +28.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating margin | -75.2% | -16.6% | -236.7% | -150.8% | -86.2% | -60.3% |
| Net margin | -64.7% | 6.2% | -215.9% | -135.0% | -72.7% | -14.1% |
| Return on equity | -15.8% | 2.0% | -40.1% | -18.9% | -12.6% | -6.1% |
| Return on assets | -12.7% | 1.7% | -33.3% | -16.5% | -10.9% | -5.0% |
| Operating cash flow / revenue | -88.0% | 62.3% | -182.3% | -21.4% | -130.8% | -30.2% |
| Capex / revenue | 2.2% | 2.1% | 3.9% | 12.5% | 56.9% | 5.5% |
| Symbol | Last Price |
|---|---|
| 028300HLB Co., Ltd. | ₩33,750 +2.9% |
| 298380ABL Bio Inc. | ₩71,400 +5.6% |
| 000250Samchundang Pharm | ₩157,000 +1.0% |
| 087010Peptron, Inc. | ₩157,300 +7.3% |
| 145020Hugel, Inc. | ₩244,000 +1.5% |
| 302440SK Bioscience Co., Ltd. | ₩37,900 +0.4% |
| 009420Hanall Biopharma Co., Ltd. | ₩54,700 +1.5% |
| 310210Voronoi, Inc. | ₩153,000 +3.9% |
| 214370Caregen Co., Ltd. | ₩44,500 +1.5% |
| 347850D & D Pharmatech, Inc. | ₩49,200 +1.4% |