| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 164.2 | 174.9 | 115.5 | 81.6 | 71.9 | 40.6 | 32.6 | 26.3 |
| Cost of Revenue | 91.8 | 99.4 | 70.3 | 47.4 | 41.4 | 24.8 | 19.5 | 15.6 |
| Gross Profit | 72.4 | 75.5 | 45.2 | 34.2 | 30.5 | 15.8 | 13.1 | 10.7 |
| Selling, General & Administrative | 26.0 | 18.5 | 14.3 | 9.9 | 8.2 | 6.2 | 5.4 | 5.4 |
| Operating Income | 46.4 | 57.0 | 30.8 | 24.3 | 22.3 | 9.6 | 7.7 | 5.3 |
| Finance Income | 2.6 | 3.3 | 1.9 | 1.0 | 0.4 | 0.1 | 0.0 | 0.0 |
| Finance Costs | 0.2 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Pretax Income | 47.8 | 62.3 | 33.1 | 25.6 | 23.4 | 11.5 | 8.4 | 5.1 |
| Income Tax Expense | 9.7 | 15.9 | 5.6 | 4.4 | 3.8 | 1.4 | 1.1 | 0.5 |
| Net Income | 38.1 | 46.4 | 27.4 | 21.1 | 19.6 | 10.0 | 7.3 | 4.7 |
| Total Comprehensive Income | 38.4 | 46.3 | 27.1 | 21.1 | 19.8 | 10.1 | 7.0 | 4.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 217.1 | 197.1 | 142.1 | 117.0 | 98.3 | 79.5 | 43.3 | 36.5 |
| Current Assets | 126.1 | 114.3 | 72.0 | 58.8 | 52.4 | 47.6 | 15.0 | 11.3 |
| Cash & Cash Equivalents | 73.7 | 60.7 | 19.3 | 20.6 | 16.6 | 14.6 | 4.9 | 2.8 |
| Inventories | 16.3 | 19.7 | 12.9 | 10.6 | 7.0 | 5.2 | 3.6 | 3.4 |
| Trade Receivables | 16.7 | 16.3 | 9.9 | 13.3 | 8.1 | 7.1 | 6.0 | 4.6 |
| Non-current Assets | 91.0 | 82.8 | 70.1 | 58.2 | 45.9 | 31.9 | 28.4 | 25.3 |
| Property, Plant & Equipment | 84.5 | 74.9 | 62.7 | 56.4 | 42.7 | 28.6 | 26.8 | 23.7 |
| Intangible Assets | 3.7 | 3.6 | 3.1 | 1.7 | 1.7 | 1.4 | 1.0 | 1.2 |
| Total Liabilities | 15.9 | 25.6 | 12.6 | 10.9 | 8.2 | 7.5 | 10.1 | 9.3 |
| Current Liabilities | 15.2 | 23.7 | 11.3 | 9.7 | 7.0 | 6.3 | 5.5 | 4.5 |
| Non-current Liabilities | 0.7 | 2.0 | 1.3 | 1.2 | 1.2 | 1.2 | 4.6 | 4.8 |
| Total Equity | 201.2 | 171.4 | 129.6 | 106.1 | 90.1 | 72.0 | 33.2 | 27.2 |
| Share Capital | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 2.4 | 2.0 | 2.0 |
| Retained Earnings | 184.9 | 140.3 | 98.7 | 75.3 | 57.3 | 39.4 | 30.6 | 24.6 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 37.7 | 46.6 | 32.6 | 15.4 | 19.0 | 9.3 | 7.8 | 6.4 |
| Cash from Investing Activities | -15.7 | -0.7 | -30.1 | -6.0 | -15.3 | -24.7 | -3.8 | -2.9 |
| Purchase of Property, Plant & Equipment | 17.6 | 15.8 | 13.5 | 16.0 | 15.6 | 3.0 | 3.9 | 2.6 |
| Cash from Financing Activities | -8.9 | -4.6 | -3.7 | -5.1 | -1.8 | 25.3 | -1.9 | -2.6 |
| Dividends Paid | 6.1 | 4.4 | 3.6 | 3.3 | 1.6 | 1.3 | 1.0 | 1.0 |
| Net Change in Cash | 13.1 | 41.3 | -1.2 | 4.0 | 2.0 | 9.7 | 2.1 | 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 | 56.0 | 45.1 | 33.4 | 40.7 | 38.8 | 51.3 | 46.5 | 48.7 | 54.8 | 24.8 |
| Cost of Revenue | 26.1 | 22.5 | 20.7 | 22.0 | 22.9 | 26.1 | 27.7 | 26.8 | 30.5 | 14.5 |
| Gross Profit | 29.9 | 22.6 | 12.7 | 18.7 | 15.9 | 25.2 | 18.8 | 22.0 | 24.4 | 10.4 |
| Selling, General & Administrative | 5.0 | 4.3 | 8.6 | 6.5 | 5.9 | 5.0 | 7.7 | 4.1 | 3.6 | 3.1 |
| Operating Income | 25.0 | 18.3 | 4.0 | 12.1 | 10.0 | 20.2 | 11.2 | 17.8 | 20.7 | 7.2 |
| Finance Income | 0.6 | 0.5 | 0.8 | 0.8 | 0.5 | 0.5 | 1.6 | 0.5 | 0.5 | 0.7 |
| Finance Costs | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 |
| Pretax Income | 26.5 | 20.7 | 3.7 | 14.3 | 8.6 | 21.3 | 15.2 | 16.5 | 22.0 | 8.6 |
| Income Tax Expense | 6.6 | 4.2 | 0.7 | 2.9 | 0.7 | 5.4 | 6.4 | 3.3 | 4.7 | 1.5 |
| Net Income | 19.9 | 16.4 | 3.1 | 11.3 | 7.8 | 15.9 | 8.7 | 13.2 | 17.3 | 7.1 |
| Total Comprehensive Income | 20.1 | 16.6 | 3.6 | 11.4 | 7.6 | 15.8 | 8.6 | 13.2 | 17.4 | 7.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 253.2 | 239.6 | 217.1 | 219.2 | 208.5 | 212.0 | 197.1 | 184.4 | 171.1 | 153.4 |
| Current Assets | 160.7 | 147.5 | 126.1 | 130.3 | 121.8 | 128.0 | 114.3 | 104.8 | 96.6 | 82.3 |
| Cash & Cash Equivalents | 36.5 | 40.3 | 73.7 | 16.1 | 54.4 | 54.8 | 60.7 | 16.8 | 15.0 | 9.2 |
| Inventories | 22.9 | 16.5 | 16.3 | 17.3 | 17.8 | 18.6 | 19.7 | 17.5 | 16.9 | 19.1 |
| Trade Receivables | — | — | 16.7 | 20.0 | 16.5 | 24.7 | 16.3 | 17.0 | 25.6 | 14.0 |
| Non-current Assets | 92.5 | 92.1 | 91.0 | 88.9 | 86.7 | 84.1 | 82.8 | 79.5 | 74.5 | 71.1 |
| Property, Plant & Equipment | — | 86.0 | 84.5 | 82.9 | 80.5 | 76.2 | 74.9 | 71.6 | 67.1 | 63.8 |
| Intangible Assets | 3.9 | 3.8 | 3.7 | 3.8 | 3.8 | 3.6 | 3.6 | 3.7 | 3.2 | 3.1 |
| Total Liabilities | 29.0 | 33.9 | 15.9 | 20.1 | 19.7 | 30.8 | 25.6 | 21.5 | 21.4 | 21.1 |
| Current Liabilities | 28.2 | 33.3 | 15.2 | 17.0 | 17.4 | 28.5 | 23.7 | 19.1 | 19.4 | 19.5 |
| Non-current Liabilities | 0.8 | 0.5 | 0.7 | 3.0 | 2.3 | 2.3 | 2.0 | 2.4 | 2.0 | 1.7 |
| Total Equity | 224.2 | 205.8 | 201.2 | 199.1 | 188.8 | 181.2 | 171.4 | 162.9 | 149.7 | 132.3 |
| Share Capital | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| Retained Earnings | 209.2 | 189.2 | 184.9 | 169.2 | 157.9 | 150.0 | 140.3 | 131.9 | 118.7 | 101.4 |
| 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 | 21.5 | 8.8 | 6.3 | 9.7 | 13.9 | 7.8 | 10.9 | 23.7 | 11.4 | 0.6 |
| Cash from Investing Activities | -13.4 | -42.5 | 53.0 | -46.9 | -8.1 | -13.8 | 32.9 | -21.8 | -1.1 | -10.7 |
| Purchase of Property, Plant & Equipment | 4.8 | 2.5 | 4.0 | 3.7 | 7.7 | 2.2 | 4.7 | 5.9 | 3.4 | 1.8 |
| Cash from Financing Activities | -11.8 | -0.0 | -1.6 | -1.2 | -6.1 | -0.0 | -0.0 | -0.0 | -4.5 | -0.0 |
| Dividends Paid | — | — | 0.0 | 0.0 | 6.1 | 0.0 | 0.0 | 0.0 | 4.4 | 0.0 |
| Net Change in Cash | -3.7 | -33.4 | 57.8 | -38.3 | -0.4 | -5.9 | 43.9 | 1.8 | 5.8 | -10.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 164.2 | -6.1% | +26.2% | +32.2% | — |
| Operating income | 46.4 | -18.6% | +24.0% | +37.0% | — |
| Net income | 38.1 | -18.0% | +21.7% | +30.5% | — |
| EPS | ₩2,369 | -18.0% | +21.7% | +30.5% | — |
| Operating cash flow | 37.7 | -19.1% | +34.7% | +32.2% | — |
| Shareholders' equity | 201.2 | +17.3% | +23.8% | +22.8% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 44.1% | 43.2% | 39.1% | 41.9% | 42.4% | 38.9% |
| Operating margin | 28.2% | 32.6% | 26.7% | 29.8% | 31.1% | 23.6% |
| Net margin | 23.2% | 26.5% | 23.8% | 25.9% | 27.2% | 24.7% |
| Return on equity | 20.4% | 30.8% | 23.3% | 21.5% | 24.2% | 19.1% |
| Return on assets | 18.4% | 27.4% | 21.2% | 19.6% | 22.0% | 16.4% |
| Operating cash flow / revenue | 23.0% | 26.6% | 28.2% | 18.9% | 26.4% | 23.0% |
| Capex / revenue | 10.7% | 9.1% | 11.7% | 19.6% | 21.7% | 7.3% |
| 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% |
| 099190i-SENS, Inc. | ₩16,470 +0.0% |
| 336570WON Tech Co., Ltd. | ₩4,905 +0.9% |
| 174900Ab Clon, Inc. | ₩21,600 +5.9% |