| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Revenue | 118.3 | 102.8 | 90.1 | 479.7 | 622.4 | 631.5 |
| Cost of Revenue | 52.6 | 51.5 | 101.7 | 138.9 | 110.3 | 51.9 |
| Gross Profit | 65.8 | 51.2 | -11.6 | 340.7 | 512.1 | 579.6 |
| Selling, General & Administrative | 49.1 | 39.0 | 35.5 | 45.3 | 43.3 | 21.5 |
| Operating Income | 16.7 | 12.2 | -47.0 | 295.4 | 468.7 | 558.0 |
| Finance Income | 20.1 | 31.1 | 24.7 | 11.5 | 16.1 | 0.6 |
| Finance Costs | 3.8 | 1.9 | 5.7 | 7.0 | 0.2 | 0.2 |
| Pretax Income | -87.6 | 73.3 | -109.5 | 414.8 | 869.9 | 695.2 |
| Income Tax Expense | -0.1 | 18.1 | -89.0 | 107.0 | 193.3 | 167.0 |
| Net Income | -87.5 | 55.3 | -20.5 | 307.8 | 676.6 | 528.2 |
| Total Comprehensive Income | -99.5 | 102.6 | 5.5 | 302.7 | 680.7 | 527.8 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Assets | 1.56 | 1.70 | 1.59 | 1.76 | 1.49 | 0.85 |
| Current Assets | 0.41 | 0.47 | 0.46 | 0.82 | 0.64 | 0.57 |
| Cash & Cash Equivalents | 0.02 | 0.11 | 0.15 | 0.68 | 0.42 | 0.12 |
| Inventories | 0.03 | 0.03 | 0.03 | 0.08 | 0.06 | 0.05 |
| Trade Receivables | 0.03 | 0.02 | 0.02 | 0.02 | 0.08 | 0.31 |
| Non-current Assets | 1.15 | 1.23 | 1.14 | 0.93 | 0.85 | 0.28 |
| Property, Plant & Equipment | 0.08 | 0.09 | 0.08 | 0.10 | 0.10 | 0.05 |
| Intangible Assets | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 |
| Total Liabilities | 0.04 | 0.06 | 0.04 | 0.16 | 0.22 | 0.21 |
| Current Liabilities | 0.01 | 0.02 | 0.01 | 0.05 | 0.12 | 0.18 |
| Non-current Liabilities | 0.03 | 0.04 | 0.03 | 0.11 | 0.10 | 0.03 |
| Total Equity | 1.51 | 1.64 | 1.56 | 1.60 | 1.27 | 0.64 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.00 |
| Retained Earnings | 1.34 | 1.43 | 1.39 | 1.47 | 1.21 | 0.58 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 14.4 | 57.9 | -4.2 | 249.1 | 537.4 | 239.9 |
| Cash from Investing Activities | -78.0 | -82.2 | -481.6 | -30.5 | -191.4 | -111.4 |
| Purchase of Property, Plant & Equipment | 8.1 | 10.5 | 4.0 | 42.3 | 51.4 | 26.7 |
| Cash from Financing Activities | -26.6 | -24.7 | -49.9 | 23.0 | -50.6 | -11.7 |
| Dividends Paid | 20.3 | 20.4 | 49.9 | 50.0 | 50.0 | — |
| Net Change in Cash | -90.2 | -48.9 | -535.6 | 241.5 | 295.4 | 116.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 36.4 | 32.6 | 28.0 | 29.5 | 32.4 | 28.4 | 24.7 | 26.4 | 26.3 | 25.3 |
| Cost of Revenue | 16.8 | 13.4 | 12.7 | 12.0 | 14.7 | 13.2 | 11.1 | 13.9 | 14.0 | 12.6 |
| Gross Profit | 19.5 | 19.2 | 15.3 | 17.5 | 17.7 | 15.3 | 13.6 | 12.6 | 12.3 | 12.7 |
| Selling, General & Administrative | 11.1 | 12.8 | 14.4 | 12.7 | 11.4 | 10.6 | 11.1 | 9.0 | 9.7 | 9.3 |
| Operating Income | 8.5 | 6.3 | 0.8 | 4.8 | 6.3 | 4.7 | 2.5 | 3.5 | 2.7 | 3.5 |
| Finance Income | 4.1 | 5.4 | 6.9 | 4.7 | 4.2 | 4.3 | 13.6 | 5.9 | 4.4 | 7.2 |
| Finance Costs | 0.1 | 0.0 | -0.8 | -3.8 | 8.2 | 0.2 | 1.7 | 0.1 | 0.1 | 0.1 |
| Pretax Income | 26.2 | 41.6 | -201.2 | 19.8 | 87.9 | 6.0 | 19.7 | 19.8 | 10.8 | 23.0 |
| Income Tax Expense | 17.1 | 0.3 | -7.2 | 1.8 | 3.3 | 2.0 | 27.5 | 0.6 | -4.1 | 6.1 |
| Net Income | 9.1 | 41.3 | -194.0 | 17.9 | 84.5 | 4.0 | — | — | — | — |
| Total Comprehensive Income | 9.5 | 50.4 | -188.7 | 27.8 | 56.1 | 5.3 | 47.9 | 4.6 | 18.5 | 31.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.61 | 1.61 | 1.56 | 1.75 | 1.72 | 1.70 | 1.70 | 1.63 | 1.64 | 1.63 |
| Current Assets | 0.44 | 0.44 | 0.41 | 0.42 | 0.41 | 0.46 | 0.47 | 0.45 | 0.47 | 0.48 |
| Cash & Cash Equivalents | 0.06 | 0.06 | 0.02 | 0.05 | 0.10 | 0.09 | 0.11 | 0.27 | 0.27 | 0.37 |
| Inventories | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 |
| Trade Receivables | 0.03 | 0.03 | 0.03 | — | — | — | — | 0.02 | 0.02 | 0.02 |
| Non-current Assets | 1.18 | 1.16 | 1.15 | 1.33 | 1.31 | 1.24 | 1.23 | 1.18 | 1.17 | 1.15 |
| Property, Plant & Equipment | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | — | — | — | — | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.06 | 0.07 | 0.04 | 0.05 | 0.05 | 0.08 | 0.06 | 0.04 | 0.05 | 0.06 |
| Current Liabilities | 0.02 | 0.04 | 0.01 | 0.01 | 0.01 | 0.04 | 0.02 | 0.01 | 0.02 | 0.03 |
| Non-current Liabilities | 0.04 | 0.02 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 |
| Total Equity | 1.55 | 1.54 | 1.51 | 1.70 | 1.68 | 1.62 | 1.64 | 1.59 | 1.59 | 1.57 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 1.37 | 1.36 | 1.34 | 1.54 | 1.52 | 1.43 | 1.43 | 1.42 | 1.40 | 1.39 |
| 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 | 25.0 | 10.5 | 4.5 | 5.6 | 3.3 | 1.0 | 21.8 | 10.3 | 14.5 | 11.4 |
| Cash from Investing Activities | -1.0 | 23.7 | -37.5 | -51.6 | 26.2 | -15.1 | -183.6 | -1.8 | -90.8 | 194.0 |
| Purchase of Property, Plant & Equipment | 1.1 | 0.7 | 1.6 | 0.6 | 2.6 | 3.4 | 4.4 | 0.9 | 4.5 | 0.7 |
| Cash from Financing Activities | -22.6 | 1.1 | -3.0 | -2.6 | -20.6 | -0.3 | -1.9 | -1.8 | -20.7 | -0.3 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 1.4 | 35.3 | -36.0 | -48.6 | 9.0 | -14.5 | -163.8 | 6.7 | -97.0 | 205.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 118.3 | +15.1% | -37.3% | -28.5% | — |
| Operating income | 16.7 | +36.8% | -61.6% | -50.4% | — |
| Net income | -87.5 | — | — | — | — |
| EPS | ₩-859 | — | — | — | — |
| Operating cash flow | 14.4 | -75.2% | -61.4% | -43.0% | — |
| Shareholders' equity | 1,511.2 | -7.6% | -1.9% | +18.8% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 55.6% | 49.9% | -12.8% | 71.0% | 82.3% | 91.8% |
| Operating margin | 14.1% | 11.9% | -52.2% | 61.6% | 75.3% | 88.4% |
| Net margin | -73.9% | 53.8% | -22.8% | 64.2% | 108.7% | 83.6% |
| Return on equity | -5.6% | 3.5% | -1.3% | 21.4% | 70.8% | 82.7% |
| Return on assets | -5.4% | 3.4% | -1.2% | 19.0% | 57.8% | 61.9% |
| Operating cash flow / revenue | 12.2% | 56.3% | -4.7% | 51.9% | 86.3% | 38.0% |
| Capex / revenue | 6.9% | 10.2% | 4.4% | 8.8% | 8.3% | 4.2% |
| 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% |
| 340570T & L Co., Ltd. | ₩29,650 +1.2% |
| 099190i-SENS, Inc. | ₩16,470 +0.0% |
| 336570WON Tech Co., Ltd. | ₩4,905 +0.9% |
| 174900Ab Clon, Inc. | ₩21,600 +5.9% |