| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 14.7 | 5.7 | 17.1 | 9.3 | 3.7 | 2.5 | 1.1 | 0.3 | 0.2 | 0.4 |
| Cost of Revenue | — | — | — | 0.0 | 0.3 | 0.7 | — | — | — | — |
| Selling, General & Administrative | 44.6 | 36.6 | 35.2 | 31.7 | 27.6 | 18.0 | — | — | — | — |
| Operating Income | -30.0 | -30.9 | -18.2 | -22.4 | -24.2 | -16.2 | -15.1 | -8.2 | -5.4 | -3.8 |
| Finance Income | 23.7 | 3.4 | 6.6 | 1.7 | 0.6 | 0.5 | 0.9 | 0.5 | 0.1 | 0.2 |
| Finance Costs | 7.3 | 7.1 | 5.7 | 8.5 | 6.6 | 4.8 | 0.0 | 0.1 | 0.0 | 0.0 |
| Pretax Income | -13.3 | -41.1 | -18.2 | -29.1 | -30.0 | -20.5 | -14.2 | -7.7 | -5.2 | -3.7 |
| Income Tax Expense | 2.5 | -0.4 | 0.9 | -1.0 | -0.8 | -1.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Net Income | -15.7 | -40.7 | -19.1 | -21.9 | -30.3 | -19.4 | -14.4 | -7.7 | -5.2 | -3.7 |
| Total Comprehensive Income | -17.1 | -48.9 | -22.4 | -16.9 | -30.3 | -19.7 | -14.4 | -7.9 | -5.2 | -3.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 195.4 | 71.2 | 102.8 | 132.7 | 86.7 | 78.6 | 45.2 | 55.6 | 21.6 | 15.1 |
| Current Assets | 140.9 | 15.5 | 32.1 | 65.0 | 52.2 | 69.0 | 37.4 | 48.7 | 16.2 | 10.1 |
| Cash & Cash Equivalents | 6.4 | 3.9 | 12.0 | 4.9 | 34.3 | 11.3 | 5.0 | 2.8 | 0.7 | 0.6 |
| Inventories | 0.4 | 0.6 | 0.5 | 0.7 | 0.4 | 0.3 | 0.4 | 0.6 | 0.7 | 0.0 |
| Trade Receivables | 6.2 | 1.0 | 5.0 | 1.1 | 0.5 | 0.4 | 1.4 | 1.0 | 0.6 | 0.6 |
| Non-current Assets | 54.5 | 55.7 | 70.7 | 67.6 | 34.4 | 9.5 | 7.8 | 6.9 | 5.5 | 5.1 |
| Property, Plant & Equipment | 50.5 | 51.4 | 43.9 | 37.2 | 31.5 | 6.2 | 5.9 | 5.2 | 5.1 | 4.8 |
| Intangible Assets | 1.9 | 1.7 | 2.0 | 2.1 | 2.1 | 2.5 | 1.4 | 1.3 | 0.3 | 0.2 |
| Total Liabilities | 45.3 | 52.8 | 52.5 | 66.4 | 67.3 | 33.2 | 3.4 | 0.7 | 3.0 | 2.6 |
| Current Liabilities | 21.3 | 30.1 | 6.6 | 39.5 | 40.4 | 4.5 | 2.8 | 0.3 | 1.0 | 0.8 |
| Non-current Liabilities | 24.0 | 22.7 | 45.9 | 26.9 | 26.9 | 28.7 | 0.6 | 0.4 | 1.9 | 1.8 |
| Total Equity | 150.1 | 18.5 | 50.3 | 66.2 | 19.4 | 45.4 | 41.8 | 54.9 | 18.7 | 12.6 |
| Share Capital | 11.1 | 9.2 | 8.4 | 8.4 | 6.9 | 6.8 | 3.3 | 3.3 | 2.6 | 2.3 |
| Retained Earnings | -191.6 | -167.8 | -122.9 | -103.2 | -84.3 | -54.4 | -34.8 | -20.2 | -12.3 | -7.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -15.9 | -28.0 | -21.2 | -30.7 | -19.1 | -3.8 | -10.7 | -8.4 | -4.8 | -3.4 |
| Cash from Investing Activities | -104.9 | 1.0 | 34.4 | -54.8 | 15.5 | -31.4 | 12.6 | -31.7 | -5.8 | -7.8 |
| Cash from Financing Activities | 123.8 | 18.5 | -6.1 | 56.0 | 26.6 | 41.7 | 0.2 | 42.3 | 10.7 | 9.9 |
| Net Change in Cash | 2.5 | -8.1 | 7.1 | -29.4 | 23.0 | 6.4 | 2.1 | 2.1 | 0.0 | -1.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.6 | 3.6 | 4.5 | 2.9 | 6.3 | 1.0 | 0.0 | 0.3 | 4.6 | 0.8 |
| Selling, General & Administrative | 16.6 | 14.4 | 13.0 | 11.2 | 11.2 | 9.2 | 7.7 | 9.7 | 8.4 | 10.9 |
| Operating Income | -14.0 | -10.8 | -8.5 | -8.3 | -5.0 | -8.2 | -7.6 | -9.4 | -3.8 | -10.1 |
| Finance Income | 3.3 | 0.9 | 22.5 | 0.4 | 0.6 | 0.2 | 2.4 | 0.3 | 0.4 | 0.3 |
| Finance Costs | 0.3 | 0.8 | -1.4 | 0.4 | 2.5 | 5.9 | -1.1 | 1.3 | 5.9 | 1.0 |
| Pretax Income | -11.0 | -9.8 | 15.5 | -8.7 | -6.8 | -13.3 | -12.1 | -10.5 | -9.6 | -8.9 |
| Income Tax Expense | 0.0 | 0.0 | 0.1 | 0.0 | 2.4 | 0.0 | 0.1 | 0.0 | 0.0 | -0.5 |
| Net Income | -11.0 | -9.8 | 15.4 | -8.7 | -9.2 | -13.3 | -12.2 | -10.5 | -9.6 | -8.4 |
| Total Comprehensive Income | -10.8 | -9.2 | 14.8 | -8.4 | -9.8 | -13.7 | -11.3 | -9.9 | -11.0 | -16.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 274.1 | 186.3 | 195.4 | 186.6 | 76.1 | 69.0 | 71.2 | 83.6 | 92.5 | 101.9 |
| Current Assets | 219.6 | 132.2 | 140.9 | 133.9 | 23.0 | 15.3 | 15.5 | 15.6 | 28.3 | 41.1 |
| Cash & Cash Equivalents | 111.5 | 11.1 | 6.4 | 17.3 | 7.8 | 8.3 | 3.9 | 3.1 | 6.1 | 31.7 |
| Inventories | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.8 | 0.8 | 0.8 |
| Trade Receivables | 2.5 | 1.8 | 6.2 | 0.6 | 13.6 | 0.9 | 1.0 | 1.4 | 2.5 | 1.5 |
| Non-current Assets | 54.5 | 54.2 | 54.5 | 52.7 | 53.1 | 53.7 | 55.7 | 68.0 | 64.2 | 60.8 |
| Property, Plant & Equipment | 50.6 | 50.5 | 50.5 | 49.5 | 50.3 | 50.8 | 51.4 | 51.5 | 48.1 | 43.1 |
| Intangible Assets | 2.0 | 1.9 | 1.9 | 1.9 | 1.6 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 |
| Total Liabilities | 36.6 | 41.0 | 45.3 | 44.0 | 52.7 | 43.0 | 52.8 | 66.8 | 66.1 | 64.9 |
| Current Liabilities | 18.7 | 20.0 | 21.3 | 17.6 | 24.3 | 20.9 | 30.1 | 37.6 | 31.3 | 7.1 |
| Non-current Liabilities | 17.9 | 20.9 | 24.0 | 26.4 | 28.4 | 22.0 | 22.7 | 29.2 | 34.8 | 57.8 |
| Total Equity | 237.4 | 145.4 | 150.1 | 142.6 | 23.4 | 26.0 | 18.5 | 16.8 | 26.4 | 37.0 |
| Share Capital | 11.5 | 11.1 | 11.1 | 11.0 | 9.9 | 9.9 | 9.2 | 8.6 | 8.5 | 8.5 |
| Retained Earnings | -212.4 | -201.4 | -191.6 | -206.0 | -197.4 | -188.2 | -167.8 | -151.4 | -140.9 | -131.3 |
| 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 | -15.4 | -5.7 | -12.2 | 3.2 | -6.3 | -0.7 | -8.2 | -7.2 | -6.2 | -6.4 |
| Cash from Investing Activities | 16.1 | 8.8 | 1.0 | -108.0 | 1.1 | 1.0 | 3.9 | 4.5 | -19.0 | 11.7 |
| Cash from Financing Activities | 99.8 | 1.3 | 0.8 | 114.1 | 5.0 | 4.0 | 4.7 | -0.2 | -0.3 | 14.4 |
| Net Change in Cash | 100.4 | 4.7 | -10.9 | 9.5 | -0.5 | 4.4 | 0.8 | -3.0 | -25.6 | 19.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 14.7 | +158.3% | +16.3% | +42.8% | — |
| Operating income | -30.0 | — | — | — | — |
| Net income | -15.7 | — | — | — | — |
| EPS | ₩-747 | — | — | — | — |
| Operating cash flow | -15.9 | — | — | — | — |
| Shareholders' equity | 150.1 | +712.4% | +31.4% | +27.0% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating margin | -204.4% | -544.6% | -106.6% | -240.1% | -659.4% | -656.4% |
| Net margin | -107.3% | -716.2% | -111.9% | -234.8% | -824.0% | -783.4% |
| Return on equity | -18.7% | -118.2% | -32.8% | -51.1% | -93.5% | -44.5% |
| Return on assets | -11.8% | -46.7% | -16.2% | -20.0% | -36.6% | -31.3% |
| Operating cash flow / revenue | -108.4% | -494.0% | -124.1% | -329.2% | -518.6% | -151.9% |
| Symbol | Last Price |
|---|---|
| 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% |
| 237690ST Pharm Co., Ltd. | ₩101,200 +2.2% |
| 140410Mezzion Pharma Co., Ltd. | ₩65,000 +0.0% |
| 068760Celltrion Pharm, Inc. | ₩40,850 +0.0% |
| 007390Naturecell Co., Ltd. | ₩23,950 +0.2% |
| 006280GC Biopharma Corp. | ₩127,600 +0.5% |
| 950160Kolon Tissue Gene, Inc. | ₩17,100 +1.1% |