| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 85.5 | 72.0 | 65.9 | 52.6 | 45.7 | 33.0 | 29.2 | 21.2 | 17.9 | 11.8 |
| Cost of Revenue | 40.1 | 36.4 | 32.1 | 25.6 | 17.2 | 13.4 | 10.5 | 7.9 | 6.8 | 4.8 |
| Gross Profit | 45.4 | 35.7 | 33.9 | 27.0 | 28.5 | 19.6 | 18.7 | 13.4 | 11.1 | 7.0 |
| Selling, General & Administrative | 41.0 | 31.8 | 30.9 | 17.5 | 15.3 | 12.2 | 9.6 | 7.9 | 6.3 | 4.9 |
| Operating Income | 4.4 | 3.9 | 2.9 | 9.5 | 13.2 | 7.3 | 9.0 | 5.5 | 4.9 | 2.1 |
| Finance Income | 34.3 | 5.0 | 5.6 | 1.9 | 0.8 | 1.4 | 1.0 | 0.3 | 0.1 | 0.2 |
| Finance Costs | 125.1 | 16.9 | 8.6 | 6.3 | 0.9 | 1.2 | 0.2 | 0.1 | 0.4 | 0.4 |
| Pretax Income | -160.0 | 139.8 | 58.0 | 4.6 | 17.1 | 12.9 | 9.9 | 5.9 | 4.6 | 2.2 |
| Income Tax Expense | -21.7 | -5.1 | 13.2 | -1.1 | 1.5 | 0.8 | 1.5 | -0.8 | 0.9 | 0.2 |
| Net Income | -138.2 | 141.5 | 44.5 | 5.7 | 15.6 | 12.1 | 8.5 | 5.1 | 3.8 | 2.0 |
| Total Comprehensive Income | -138.0 | 139.2 | 42.1 | 7.0 | 16.6 | 11.9 | 8.3 | 5.1 | 3.9 | 2.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 456.6 | 472.1 | 257.3 | 199.7 | 107.4 | 80.6 | 66.2 | 57.4 | 20.5 | 15.7 |
| Current Assets | 139.2 | 130.2 | 130.4 | 64.3 | 47.6 | 45.5 | 46.1 | 49.9 | 18.1 | 13.6 |
| Cash & Cash Equivalents | 30.9 | 18.3 | 14.9 | 6.6 | 17.4 | 22.3 | 12.8 | 21.6 | 3.1 | 0.4 |
| Inventories | 42.8 | 46.8 | 46.3 | 34.2 | 12.3 | 8.1 | 6.2 | 5.6 | 5.4 | 5.1 |
| Trade Receivables | 25.7 | 54.2 | 22.6 | 16.8 | 14.8 | 9.3 | 10.1 | 7.5 | 6.0 | 4.4 |
| Non-current Assets | 317.4 | 342.0 | 127.0 | 135.4 | 59.8 | 35.1 | 20.1 | 7.5 | 2.4 | 2.1 |
| Property, Plant & Equipment | 106.6 | 97.0 | 74.7 | 53.1 | 17.9 | 9.5 | 7.3 | 4.9 | 1.4 | 1.4 |
| Intangible Assets | 127.8 | 199.2 | 1.5 | 3.6 | 1.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Total Liabilities | 248.1 | 180.9 | 104.5 | 91.9 | 14.1 | 19.3 | 6.0 | 4.6 | 3.7 | 5.6 |
| Current Liabilities | 237.8 | 154.7 | 101.8 | 18.7 | 5.6 | 3.7 | 3.4 | 3.1 | 3.3 | 2.2 |
| Non-current Liabilities | 10.3 | 26.2 | 2.6 | 73.2 | 8.5 | 15.6 | 2.6 | 1.5 | 0.4 | 3.5 |
| Total Equity | 208.5 | 291.3 | 152.9 | 107.8 | 93.3 | 61.3 | 60.3 | 52.8 | 16.8 | 10.0 |
| Share Capital | 12.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.0 | 3.7 | 3.6 | 1.5 | 1.3 |
| Retained Earnings | 99.3 | 218.7 | 79.6 | 36.9 | 33.3 | 20.6 | 20.7 | 13.7 | 8.4 | 4.6 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 12.6 | -8.6 | -12.1 | -6.1 | 10.9 | 7.4 | 6.4 | 3.8 | 3.8 | -0.2 |
| Cash from Investing Activities | -32.9 | -21.9 | 24.6 | -83.6 | -20.5 | 0.8 | -15.8 | -16.8 | -0.6 | -4.2 |
| Purchase of Property, Plant & Equipment | 15.8 | 4.7 | 24.5 | 37.5 | 10.3 | 3.0 | 2.0 | 4.7 | 0.3 | 0.6 |
| Cash from Financing Activities | 32.1 | 33.8 | -4.2 | 78.9 | 4.7 | 1.3 | 0.5 | 31.4 | -0.5 | 4.2 |
| Dividends Paid | 1.1 | 2.3 | 1.1 | 1.1 | 1.1 | 0.7 | — | — | — | — |
| Net Change in Cash | 11.8 | 3.3 | 8.3 | -10.8 | -4.9 | 9.5 | -8.9 | 18.5 | 2.7 | -0.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 38.8 | 30.3 | 24.7 | 22.6 | 20.6 | 17.8 | 19.1 | 18.5 | 17.9 | 16.6 |
| Cost of Revenue | 15.2 | 11.9 | 11.6 | 9.4 | 11.2 | 7.9 | 9.9 | 9.5 | 8.7 | 8.3 |
| Gross Profit | 23.6 | 18.4 | 13.1 | 13.2 | 9.4 | 9.8 | 9.2 | 9.1 | 9.2 | 8.2 |
| Selling, General & Administrative | 15.0 | 12.4 | 11.1 | 10.3 | 9.6 | 10.3 | 9.8 | 8.9 | 7.9 | 6.6 |
| Operating Income | 8.6 | 6.0 | 2.0 | 2.9 | -0.2 | -0.4 | -0.6 | 0.2 | 1.3 | 1.7 |
| Finance Income | 31.7 | 1.5 | 5.8 | 21.7 | 6.0 | 0.9 | 0.9 | -0.8 | 3.2 | 1.7 |
| Finance Costs | 47.2 | 4.4 | 27.4 | 76.4 | 20.0 | 1.3 | 9.2 | 4.9 | 2.1 | 1.4 |
| Pretax Income | -7.1 | 3.0 | -94.0 | -51.3 | -14.0 | -0.9 | 139.9 | -5.7 | 1.5 | 2.0 |
| Income Tax Expense | 21.0 | 0.3 | -21.5 | 0.0 | 0.1 | -0.2 | -6.1 | 0.1 | 0.4 | 0.1 |
| Net Income | -28.1 | 2.7 | -72.0 | -51.3 | -14.3 | -0.6 | 143.8 | -5.8 | 1.1 | 1.9 |
| Total Comprehensive Income | -27.3 | 4.2 | -71.1 | -50.4 | -15.9 | -0.6 | 140.8 | -5.6 | 1.6 | 1.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 477.4 | 467.1 | 456.6 | 497.9 | 489.7 | 432.1 | 475.6 | 251.8 | 258.0 | 264.6 |
| Current Assets | 172.9 | 155.0 | 139.2 | 143.0 | 141.9 | 89.9 | 130.2 | 101.8 | 116.6 | 124.5 |
| Cash & Cash Equivalents | 36.4 | 43.8 | 30.9 | 31.1 | 50.6 | 7.8 | 18.3 | 21.0 | 8.6 | 10.1 |
| Inventories | 40.4 | 41.7 | 42.8 | 45.6 | 45.8 | 47.5 | 46.8 | 49.2 | 48.5 | 46.5 |
| Trade Receivables | 34.5 | 29.5 | 25.7 | 26.4 | 24.8 | 24.1 | 54.2 | 22.9 | 24.7 | 22.6 |
| Non-current Assets | 304.5 | 312.1 | 317.4 | 355.0 | 347.7 | 342.2 | 345.4 | 150.0 | 141.3 | 140.2 |
| Property, Plant & Equipment | 122.4 | 113.8 | 106.6 | 99.0 | 97.0 | 95.3 | 97.0 | 77.3 | 74.2 | 73.8 |
| Intangible Assets | 131.2 | 127.7 | 127.8 | 200.2 | 200.2 | 199.5 | 199.2 | 1.5 | 1.3 | 1.4 |
| Total Liabilities | 142.2 | 253.9 | 248.1 | 231.2 | 166.1 | 138.7 | 180.9 | 98.1 | 98.8 | 107.1 |
| Current Liabilities | 130.1 | 243.8 | 237.8 | 205.4 | 136.2 | 112.6 | 154.7 | 91.7 | 95.1 | 103.9 |
| Non-current Liabilities | 12.1 | 10.1 | 10.3 | 25.8 | 30.0 | 26.1 | 26.2 | 6.4 | 3.7 | 3.2 |
| Total Equity | 335.2 | 213.2 | 208.5 | 266.7 | 323.5 | 293.3 | 294.7 | 153.7 | 159.2 | 157.5 |
| Share Capital | 13.5 | 12.5 | 12.4 | 12.4 | 12.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 |
| Retained Earnings | 72.6 | 100.7 | 99.3 | 175.4 | 226.8 | 240.6 | 222.2 | 78.6 | 83.8 | 82.9 |
| 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 | 8.1 | 8.2 | 6.1 | 3.8 | 1.4 | 1.3 | 0.4 | -2.3 | -8.0 | 1.3 |
| Cash from Investing Activities | -15.9 | 3.8 | -8.3 | -5.9 | -5.9 | -12.8 | -38.8 | 14.7 | 8.8 | -6.7 |
| Purchase of Property, Plant & Equipment | 11.0 | 7.6 | 8.5 | 2.9 | 3.5 | 0.9 | -0.8 | 3.0 | 2.1 | 0.5 |
| Cash from Financing Activities | 0.3 | 0.6 | 1.2 | -17.5 | 47.5 | 0.9 | 35.8 | -0.1 | -2.4 | 0.6 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -7.6 | 12.6 | -1.0 | -19.5 | 42.8 | -10.5 | -2.7 | 12.3 | -1.5 | -4.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 85.5 | +18.7% | +17.6% | +21.0% | — |
| Operating income | 4.4 | +14.1% | -22.5% | -9.6% | — |
| Net income | -138.2 | — | — | — | — |
| EPS | ₩-5,126 | — | — | — | — |
| Operating cash flow | 12.6 | — | — | +11.1% | — |
| Shareholders' equity | 208.5 | -28.4% | +24.6% | +27.8% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 53.1% | 49.5% | 51.4% | 51.3% | 62.3% | 59.3% |
| Operating margin | 5.2% | 5.4% | 4.4% | 18.0% | 28.8% | 22.2% |
| Net margin | -161.7% | 196.4% | 67.6% | 10.8% | 34.1% | 36.8% |
| Return on equity | -55.3% | 63.7% | 34.2% | 5.7% | 20.2% | 20.0% |
| Return on assets | -29.8% | 38.8% | 19.5% | 3.7% | 16.6% | 16.6% |
| Operating cash flow / revenue | 14.7% | -11.9% | -18.4% | -11.6% | 23.9% | 22.5% |
| Capex / revenue | 18.5% | 6.5% | 37.2% | 71.4% | 22.4% | 9.1% |
| Symbol | Last Price |
|---|---|
| 007390Naturecell Co., Ltd. | ₩23,950 +0.2% |
| 006280GC Biopharma Corp. | ₩127,600 +0.5% |
| 950160Kolon Tissue Gene, Inc. | ₩17,100 +1.1% |
| 039200Oscotec, Inc. | ₩36,600 +1.9% |
| 069620Daewoong Pharma | ₩116,100 +1.1% |
| 127120JS Link | ₩33,600 +12.4% |
| 475830Orum Therapeutics, Inc. | ₩55,900 +2.6% |
| 195940HK inno.N Corporation | ₩42,050 +0.7% |
| 003090Daewoong Co., Ltd. | ₩16,860 -2.0% |
| 086450Dong Kook Pharmaceutical Co., Ltd. | ₩21,600 -0.9% |