| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Revenue | 156.8 | 115.3 | 115.6 | 81.5 | 51.1 | 30.0 |
| Cost of Revenue | 51.0 | 41.1 | 41.4 | 32.7 | 22.1 | 21.1 |
| Gross Profit | 105.8 | 74.1 | 74.3 | 48.8 | 28.9 | 8.9 |
| Selling, General & Administrative | 54.1 | 39.4 | 28.2 | 22.1 | 18.5 | 17.5 |
| Operating Income | 51.7 | 34.8 | 46.0 | 26.8 | 10.4 | -8.6 |
| Finance Income | 5.2 | 6.7 | 2.0 | 1.0 | 0.5 | 0.2 |
| Finance Costs | 4.6 | 3.0 | 1.3 | 0.9 | 1.0 | 1.9 |
| Pretax Income | 46.2 | 38.6 | 47.8 | 17.8 | 9.3 | -10.3 |
| Income Tax Expense | 10.9 | 9.5 | 9.0 | 4.4 | -7.7 | 3.8 |
| Net Income | 35.2 | 29.1 | 38.8 | 13.4 | 17.0 | -14.1 |
| Total Comprehensive Income | 35.5 | 29.4 | 39.0 | 13.2 | 16.7 | -13.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Assets | 217.2 | 177.9 | 153.3 | 73.8 | 47.6 | 30.2 |
| Current Assets | 183.6 | 162.7 | 139.4 | 63.1 | 32.2 | 20.7 |
| Cash & Cash Equivalents | 32.5 | 32.8 | 12.2 | 6.3 | 2.4 | 2.8 |
| Inventories | 47.4 | 50.1 | 39.8 | 22.0 | 14.6 | 13.0 |
| Trade Receivables | 20.6 | 19.2 | 14.1 | 7.7 | 5.7 | 2.7 |
| Non-current Assets | 33.7 | 15.2 | 13.9 | 10.7 | 15.4 | 9.4 |
| Property, Plant & Equipment | 8.3 | 8.4 | 7.9 | 7.0 | 7.0 | 7.4 |
| Intangible Assets | 1.4 | 1.4 | 1.3 | 0.3 | 0.4 | 0.7 |
| Total Liabilities | 59.9 | 51.1 | 54.0 | 16.7 | 21.8 | 37.2 |
| Current Liabilities | 59.4 | 50.0 | 52.9 | 11.7 | 16.3 | 34.1 |
| Non-current Liabilities | 0.5 | 1.1 | 1.1 | 5.1 | 5.5 | 3.2 |
| Total Equity | 157.4 | 126.8 | 99.3 | 57.1 | 25.8 | -7.1 |
| Share Capital | 9.0 | 8.9 | 8.8 | 8.8 | 3.2 | 2.4 |
| Retained Earnings | 104.8 | 74.1 | 49.4 | 10.6 | -2.7 | -19.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 51.1 | 14.9 | 26.0 | 14.8 | 6.1 | 0.4 |
| Cash from Investing Activities | -39.9 | 7.8 | -45.7 | -6.8 | -5.7 | 1.0 |
| Purchase of Property, Plant & Equipment | 1.2 | 1.8 | 2.1 | 0.5 | 0.5 | 0.2 |
| Cash from Financing Activities | -11.7 | -2.7 | 25.7 | -4.1 | -0.8 | -0.4 |
| Dividends Paid | 4.4 | 4.4 | 0.0 | — | — | — |
| Net Change in Cash | -0.3 | 20.7 | 5.9 | 3.8 | -0.4 | 1.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 47.5 | 40.2 | 46.4 | 33.2 | 39.8 | 37.4 | 36.8 | 26.9 | 29.0 | 22.6 |
| Cost of Revenue | 17.6 | 11.6 | 15.3 | 10.6 | 11.8 | 13.4 | 13.5 | 9.6 | 12.0 | 6.0 |
| Gross Profit | 29.9 | 28.6 | 31.1 | 22.6 | 28.0 | 24.0 | 23.3 | 17.3 | 17.0 | 16.6 |
| Selling, General & Administrative | — | 17.4 | 18.9 | 15.0 | 10.7 | 9.5 | 9.5 | 9.9 | 10.0 | 9.9 |
| Operating Income | 11.1 | 11.2 | 12.2 | 7.6 | 17.3 | 14.6 | 13.8 | 7.3 | 7.0 | 6.6 |
| Finance Income | 23.5 | 3.3 | 1.9 | 1.1 | 1.0 | 1.2 | 3.5 | 0.5 | 1.2 | 1.5 |
| Finance Costs | 9.2 | 2.1 | 0.8 | -0.0 | 2.8 | 1.0 | 0.6 | 1.2 | 0.6 | 0.6 |
| Pretax Income | 24.8 | 12.4 | 11.6 | 8.3 | 12.2 | 14.1 | 17.7 | 6.3 | 7.6 | 6.9 |
| Income Tax Expense | 9.4 | 1.9 | 5.3 | 0.4 | 3.0 | 2.2 | 15.2 | -1.5 | 3.2 | 1.0 |
| Net Income | 15.4 | 10.4 | 6.2 | 7.9 | 9.2 | 11.9 | 14.0 | 4.8 | 4.4 | 5.9 |
| Total Comprehensive Income | 15.4 | 10.3 | 6.3 | 8.0 | 9.2 | 11.9 | 14.0 | 5.3 | 4.5 | 5.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 278.8 | 227.3 | 217.2 | 214.5 | 200.4 | 190.5 | 177.9 | 164.1 | 155.7 | 157.3 |
| Current Assets | 232.2 | 191.7 | 183.6 | 196.7 | 181.9 | 175.8 | 162.7 | 149.7 | 141.2 | 141.3 |
| Cash & Cash Equivalents | 33.1 | 24.1 | 32.5 | 26.2 | 27.3 | 45.8 | 32.8 | 13.2 | 10.3 | 10.5 |
| Inventories | 56.2 | 56.6 | 47.4 | 51.9 | 48.7 | 48.4 | 50.1 | 51.8 | 49.3 | 49.1 |
| Trade Receivables | 36.6 | 25.2 | 20.6 | 23.2 | 22.5 | 20.7 | 19.2 | 16.0 | 14.9 | 10.1 |
| Non-current Assets | 46.6 | 35.6 | 33.7 | 17.9 | 18.5 | 14.7 | 15.2 | 14.4 | 14.5 | 16.0 |
| Property, Plant & Equipment | 8.8 | 8.5 | 8.3 | 8.0 | 8.2 | 8.3 | 8.4 | 8.5 | 8.5 | 8.5 |
| Intangible Assets | 1.6 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.4 | 1.3 | 1.3 | 1.3 |
| Total Liabilities | 105.7 | 63.9 | 59.9 | 57.6 | 51.6 | 56.1 | 51.1 | 50.6 | 47.5 | 56.1 |
| Current Liabilities | 36.1 | 62.9 | 59.4 | 57.0 | 50.7 | 55.2 | 50.0 | 49.5 | 46.2 | 54.7 |
| Non-current Liabilities | 69.7 | 1.0 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | 1.1 | 1.3 | 1.4 |
| Total Equity | 173.0 | 163.4 | 157.4 | 156.9 | 148.9 | 134.4 | 126.8 | 113.4 | 108.2 | 101.2 |
| Share Capital | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 8.9 | 8.9 | 8.9 | 8.9 | 8.8 |
| Retained Earnings | 120.4 | 110.8 | 104.8 | 98.6 | 90.7 | 81.5 | 74.1 | 60.1 | 55.3 | 50.9 |
| 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 | -5.9 | -7.5 | 19.1 | 10.6 | 8.1 | 13.3 | 13.3 | 7.1 | -2.8 | -2.7 |
| Cash from Investing Activities | -24.3 | -0.8 | -6.6 | -11.6 | -21.5 | -0.2 | 6.1 | -4.1 | 4.5 | 1.3 |
| Purchase of Property, Plant & Equipment | 0.6 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.9 |
| Cash from Financing Activities | 39.2 | -0.4 | -6.4 | -0.4 | -4.6 | -0.3 | -0.2 | -0.2 | -2.0 | -0.3 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 8.7 | -8.4 | 6.3 | -1.1 | -18.4 | 12.8 | 19.7 | 2.9 | -0.2 | -1.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 156.8 | +36.1% | +24.4% | +39.2% | — |
| Operating income | 51.7 | +48.6% | +24.5% | — | — |
| Net income | 35.2 | +21.0% | +38.0% | — | — |
| EPS | ₩394 | +21.0% | +38.0% | — | — |
| Operating cash flow | 51.1 | +242.6% | +51.2% | +160.7% | — |
| Shareholders' equity | 157.4 | +24.1% | +40.2% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 67.5% | 64.3% | 64.2% | 59.9% | 56.7% | 29.7% |
| Operating margin | 33.0% | 30.2% | 39.8% | 32.8% | 20.4% | -28.6% |
| Net margin | 22.5% | 25.3% | 33.6% | 16.4% | 33.3% | -46.9% |
| Return on equity | 24.8% | 25.8% | 49.7% | 32.3% | 181.6% | — |
| Return on assets | 17.8% | 17.6% | 34.2% | 22.1% | 43.8% | -46.6% |
| Operating cash flow / revenue | 32.6% | 13.0% | 22.4% | 18.1% | 11.9% | 1.4% |
| Capex / revenue | 0.8% | 1.5% | 1.8% | 0.7% | 1.0% | 0.5% |
| Symbol | Last Price |
|---|---|
| 096530Seegene, Inc. | ₩31,900 +1.1% |
| 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% |
| 174900Ab Clon, Inc. | ₩21,600 +5.9% |