| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Revenue | 5.2 | 4.6 | 6.8 | 7.2 | 5.5 |
| Cost of Revenue | 3.0 | 2.0 | 3.0 | 2.5 | 2.0 |
| Gross Profit | 2.1 | 2.6 | 3.8 | 4.7 | 3.5 |
| Selling, General & Administrative | 14.4 | 15.9 | 14.4 | 16.2 | 11.8 |
| Operating Income | -12.3 | -13.4 | -10.6 | -11.4 | -8.3 |
| Finance Income | 18.3 | 9.2 | 1.3 | 3.0 | 0.4 |
| Finance Costs | 32.7 | 3.7 | 0.9 | 3.0 | 7.0 |
| Pretax Income | -27.3 | -8.0 | -10.2 | -11.3 | -14.7 |
| Income Tax Expense | -0.2 | 0.1 | -0.2 | 0.2 | -0.2 |
| Net Income | -27.2 | -8.1 | -10.0 | -11.5 | -14.5 |
| Total Comprehensive Income | -25.8 | -5.3 | -8.9 | -8.9 | -12.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 78.0 | 70.6 | 57.8 | 48.6 | 55.8 |
| Current Assets | 40.2 | 32.3 | 21.6 | 13.9 | 23.1 |
| Cash & Cash Equivalents | 14.8 | 24.2 | 17.9 | 5.6 | 11.0 |
| Inventories | 1.7 | 1.8 | 1.6 | 2.9 | 1.8 |
| Trade Receivables | 1.8 | 0.6 | 1.7 | 1.8 | 1.2 |
| Non-current Assets | 37.9 | 38.3 | 36.2 | 34.7 | 32.7 |
| Property, Plant & Equipment | 1.2 | 1.4 | 1.4 | 0.6 | 0.2 |
| Intangible Assets | 35.9 | 36.0 | 33.6 | 33.5 | 32.1 |
| Total Liabilities | 25.2 | 21.9 | 4.9 | 4.8 | 50.2 |
| Current Liabilities | 23.4 | 19.9 | 2.7 | 2.8 | 48.4 |
| Non-current Liabilities | 1.8 | 2.0 | 2.2 | 1.9 | 1.8 |
| Total Equity | 52.8 | 48.6 | 52.9 | 43.9 | 5.6 |
| Share Capital | 8.6 | 8.1 | 4.0 | 3.3 | 0.5 |
| Retained Earnings | -80.7 | -53.6 | -45.5 | -35.4 | -23.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -11.1 | -9.7 | -8.2 | -9.9 | -5.1 |
| Cash from Investing Activities | 0.9 | -4.3 | 2.9 | 4.7 | -8.3 |
| Purchase of Property, Plant & Equipment | 0.1 | 0.3 | 0.2 | 0.8 | 0.3 |
| Cash from Financing Activities | 0.4 | 19.9 | 17.6 | -0.2 | 17.0 |
| Net Change in Cash | -9.8 | 5.9 | 12.4 | -5.4 | 3.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.2 | 1.3 | 1.8 | 1.4 | 1.0 | 0.9 | 1.0 | 1.0 | 1.1 | 1.6 |
| Cost of Revenue | 0.7 | 0.8 | 0.9 | 0.6 | 1.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.7 |
| Gross Profit | 0.4 | 0.6 | 1.0 | 0.8 | -0.3 | 0.6 | 0.6 | 0.5 | 0.6 | 0.8 |
| Selling, General & Administrative | 4.9 | 3.8 | 3.6 | 3.5 | 3.7 | 3.6 | 4.2 | 3.8 | 3.8 | 4.1 |
| Operating Income | -4.5 | -3.3 | -2.7 | -2.7 | -4.0 | -3.0 | -3.6 | -3.3 | -3.2 | -3.3 |
| Finance Income | 13.3 | 0.9 | 14.5 | 0.4 | 2.7 | 0.6 | 7.9 | 0.1 | 0.7 | 0.6 |
| Finance Costs | 13.7 | 0.2 | 14.1 | 0.8 | 16.7 | 1.1 | 2.5 | 0.8 | 0.3 | 0.1 |
| Pretax Income | -4.9 | -2.6 | -2.3 | -3.0 | -18.4 | -3.7 | 1.7 | -4.1 | -2.8 | -2.8 |
| Income Tax Expense | -0.0 | 0.0 | -0.0 | -0.0 | -0.1 | -0.0 | 0.0 | -0.0 | 0.2 | -0.1 |
| Net Income | -4.8 | -2.6 | -2.3 | -3.0 | -18.3 | -3.6 | 1.7 | -4.0 | -3.1 | -2.7 |
| Total Comprehensive Income | -4.3 | -1.3 | -1.4 | -2.5 | -18.7 | -3.2 | 2.7 | -3.5 | -2.3 | -2.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 53.3 | 77.7 | 78.0 | 64.6 | 65.4 | 67.9 | 70.6 | 72.2 | 53.0 | 55.5 |
| Current Assets | 13.8 | 38.4 | 40.2 | 27.6 | 29.0 | 29.7 | 32.3 | 35.3 | 16.0 | 18.9 |
| Cash & Cash Equivalents | 10.5 | 10.1 | 14.8 | 17.7 | 20.2 | 11.3 | 24.2 | 30.1 | 13.1 | 10.4 |
| Inventories | 1.5 | 1.7 | 1.7 | 1.3 | 1.2 | 2.1 | 1.8 | 1.7 | 1.6 | 1.6 |
| Trade Receivables | 0.7 | 1.2 | 1.8 | 1.2 | 1.0 | 0.6 | 0.6 | 0.7 | 0.8 | 1.4 |
| Non-current Assets | 39.5 | 39.3 | 37.9 | 37.0 | 36.4 | 38.1 | 38.3 | 36.9 | 37.0 | 36.6 |
| Property, Plant & Equipment | 1.1 | 1.1 | 1.2 | 1.2 | 0.9 | 1.2 | 1.4 | 1.4 | 1.4 | 1.4 |
| Intangible Assets | 37.7 | 37.4 | 35.9 | 35.3 | 34.8 | 36.1 | 36.0 | 34.6 | 34.6 | 34.0 |
| Total Liabilities | 4.3 | 26.0 | 25.2 | 10.9 | 38.2 | 22.3 | 21.9 | 26.6 | 4.2 | 4.7 |
| Current Liabilities | 2.6 | 24.2 | 23.4 | 9.2 | 36.4 | 20.4 | 19.9 | 24.6 | 2.1 | 2.7 |
| Non-current Liabilities | 1.7 | 1.8 | 1.8 | 1.7 | 1.7 | 1.9 | 2.0 | 2.0 | 2.1 | 2.0 |
| Total Equity | 49.0 | 51.7 | 52.8 | 53.8 | 27.2 | 45.6 | 48.6 | 45.7 | 48.8 | 50.8 |
| Share Capital | 8.6 | 8.6 | 8.6 | 8.5 | 8.1 | 8.1 | 8.1 | 8.0 | 4.0 | 4.0 |
| Retained Earnings | -88.2 | -83.4 | -80.7 | -78.5 | -75.4 | -57.2 | -53.6 | -55.2 | -51.2 | -48.1 |
| 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 | -2.8 | -1.1 | -3.1 | -2.3 | -2.6 | -3.2 | -2.1 | -2.9 | -2.3 | -2.4 |
| Cash from Investing Activities | 6.6 | -3.6 | -0.0 | -1.0 | 12.0 | -10.0 | -4.2 | -0.0 | 4.9 | -5.0 |
| Purchase of Property, Plant & Equipment | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 |
| Cash from Financing Activities | -3.3 | -0.1 | 0.0 | 0.5 | -0.0 | -0.0 | 0.0 | 20.0 | -0.0 | -0.1 |
| Net Change in Cash | 0.4 | -4.8 | -3.1 | -2.8 | 9.4 | -13.3 | -6.2 | 17.1 | 2.6 | -7.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 5.2 | +12.3% | -10.7% | — | — |
| Operating income | -12.3 | — | — | — | — |
| Net income | -27.2 | — | — | — | — |
| EPS | ₩-1,579 | — | — | — | — |
| Operating cash flow | -11.1 | — | — | — | — |
| Shareholders' equity | 52.8 | +8.6% | +6.4% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Gross margin | 41.5% | 55.8% | 56.4% | 65.4% | 63.3% |
| Operating margin | -239.0% | -291.6% | -155.5% | -157.8% | -151.0% |
| Net margin | -527.6% | -176.3% | -147.9% | -158.9% | -263.0% |
| Return on equity | -53.6% | -15.9% | -20.8% | -46.5% | -259.7% |
| Return on assets | -36.6% | -12.6% | -18.9% | -22.0% | -26.0% |
| Operating cash flow / revenue | -215.6% | -211.4% | -120.3% | -136.6% | -92.8% |
| Capex / revenue | 2.6% | 5.6% | 3.1% | 11.4% | 4.7% |
| Symbol | Last Price |
|---|---|
| 096530Seegene, Inc. | ₩31,900 +1.1% |
| 491000Livs Med, Inc. | ₩34,500 +3.6% |
| 041830In Body Co., Ltd. | ₩61,100 +2.5% |
| 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% |
| 336570WON Tech Co., Ltd. | ₩4,905 +0.9% |
| 174900Ab Clon, Inc. | ₩21,600 +5.9% |