KOSDAQSemiconductors399720

Gaonchips

₩48,400 0.00%2026-10-02 close
Market Cap
₩571.6B
Turnover
₩6.3B
Volume
130,000 shares
Shares out.
11.9M
PER
—
PBR
6.9×
EPS
-₩471
Dividend Yield
0.00%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩0 per share · Prices as of the 2026-10-02 close

01

Report overview

After Wider Losses, 2nm Ramp-Up Is the Key Watch Point

Gaonchips posted its largest loss since listing in 2025 due to concentrated manpower on large projects and delayed revenue recognition, but returned to small operating profit twice—in the fourth quarter of 2025 and the second quarter of 2026—making the transition of its 2nm projects into mass production the key variable for future earnings.

  1. 1

    2025 annual revenue fell 29% to KRW 68.5 billion, with an operating loss of KRW 16.7 billion, the weakest annual result since listing.

  2. 2

    The company returned to small operating profit twice, in the fourth quarter of 2025 and the second quarter of 2026.

  3. 3

    2nm projects with Japan's Preferred Networks (PFN) and domestic fabless firm DeepX have advanced to the prototype stage.

  4. 4

    The debt ratio surged from 62.5% in 2024 to 191.3% in 2025, increasing financial strain.

  5. 5

    Following Japan and the United States, the company established a Shanghai subsidiary in February 2026, expanding to three overseas bases.

02

Business structure

Founded in 2012, Gaonchips is a semiconductor design house and an official Design Solution Partner (DSP) of Samsung Foundry. Its role is to optimize fabless customers' chip designs for Samsung's process nodes and turn them into mass-producible chips.

Rather than simple design outsourcing, the company offers turnkey project capabilities spanning RTL design, verification, packaging, testing, and mass production. As of the third quarter of 2024, revenue mix was weighted toward AI/HPC (high-performance computing) at 60% and automotive semiconductors at 21%.

On process technology, revenue from sub-3nm products rose from 0% in 2023 to about 25% in 2024, while sub-5nm revenue rose from 11% to 52% over the same period.

In automotive, the company collaborates with Telechips, LX Semicon, and Nextchip, while in AI semiconductors it is running 2nm projects with Japan's Preferred Networks (PFN) and domestic fabless firm DeepX.

Domestically, competitors include ADTechnology, SemiFive, and COASIA, while overseas, Alchip and Alphawave belong to TSMC's Value Chain Alliance (VCA). Gaonchips is thus in the process of building both a dual automotive/AI-HPC portfolio and leading-edge process references.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩9.1B-₩4.7B−51.8%
2025Q3₩11.1B-₩7.3B−65.8%
2025Q4₩33.1B₩1.7B5.2%
2026Q1₩20.6B-₩3.9B−19.0%
2026Q2₩21.3B₩300M1.5%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩43.3B₩3.9B₩4.4B9.0%8.1%34.6%
2023₩63.6B₩4.4B₩6.3B6.8%10.2%52.5%
2024₩96.5B₩3.5B₩7.5B3.7%10.9%62.5%
2025₩68.5B-₩16.7B-₩14.4B−24.4%−26.3%191.3%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-04

04

Earnings analysis

Gaonchips' 2025 consolidated revenue fell sharply to KRW 68.5 billion from KRW 96.5 billion in 2024, and the operating loss reached KRW 16.7 billion, the largest since listing. Net loss attributable to owners also totaled KRW 14.4 billion, a complete reversal from the KRW 7.5 billion net profit recorded in 2024.

The operating margin dropped to -24.4%, worsening further from a gradual decline seen in 2022-2024 (9.0%, 6.8%, and 3.7%, respectively). The debt ratio also jumped from 62.5% in 2024 to 191.3% in 2025, and operating cash flow turned negative at KRW -0.8 billion, reversing from KRW 10.8 billion in 2024.

On a quarterly basis, operating losses widened consecutively in the second quarter of 2025 (KRW -4.7 billion) and third quarter (KRW -7.3 billion), before revenue surged to KRW 33.1 billion in the fourth quarter, delivering an operating profit of KRW 1.7 billion and net profit of KRW 1.3 billion.

However, the first quarter of 2026 slipped back into loss with an operating loss of KRW 3.9 billion despite revenue of KRW 20.6 billion, before the second quarter posted a small operating profit of KRW 0.3 billion and net profit of KRW 0.7 billion on revenue of KRW 21.3 billion.

The company attributes this volatility to key personnel being concentrated on leading-edge process projects and large development tasks, which delayed some schedules. As a result, the company remained in a net loss position attributable to owners even on a trailing four-quarter basis (Q3 2025-Q2 2026).

05

Industry analysis

Samsung Foundry is accelerating its expansion of 2nm Gate-All-Around (GAA) process technology, and Tesla's next-generation AI chip 'AI5' recently completed tape-out, preparing for 2nm process operation at the Taylor, Texas facility.

Tesla previously signed a semiconductor supply contract with Samsung worth roughly KRW 22.7 trillion, and securing such a large customer has the potential to expand orders across the broader Samsung Foundry ecosystem.

As demand for leading-edge processes grows, the role of Design Solution Partners (DSPs) connecting fabless firms and foundries becomes more important, and Gaonchips is one of the domestic Samsung Foundry DSPs participating in 2nm projects.

However, competition remains intense, with domestic rivals including ADTechnology, SemiFive, and COASIA, and Alchip and Alphawave positioned within TSMC's value chain.

The design house industry is being reshaped as it moves toward ultra-fine processes requiring EUV lithography and high-end design know-how, a structure in which only a small number of firms can secure leading-edge process references.

In an environment where demand for both AI accelerators and autonomous-vehicle semiconductors is rising simultaneously, design houses covering both areas may hold a relatively favorable position, though lengthy qualification processes and elevated risk should also be considered.

06

Outlook

Research firm Growth Research reported on April 30, 2026 that Gaonchips had entered a phase of expanding orders centered on leading-edge processes based on its collaboration with Samsung Foundry, forecasting an annual earnings turnaround backed by an order backlog of roughly KRW 100 billion.

The research projected annual revenue of KRW 107.8 billion and operating profit of KRW 8.7 billion, representing a turnaround from the prior year's operating loss of KRW 16.7 billion.

In June 2026, the 2nm/2.5D packaging-based AI accelerator project with Japan's Preferred Networks (PFN) reportedly entered the prototype production stage, with a company representative noting that as a turnkey supply arrangement, further verification and mass-production setup steps remain.

Gaonchips is also supporting the design of DeepX's second-generation AI chip 'DX-M2', which is scheduled for mass production from 2027 based on Samsung Foundry's 2nm process.

Following Japan in 2022 and the United States in 2023, the company established a new subsidiary in Shanghai, China in February 2026, expanding to three overseas bases, and reportedly secured an additional new customer in Japan recently.

One semiconductor industry expert suggested the company could enter a phase where its order backlog converts into revenue starting in 2026, changing its overall scale.

However, all such forecasts assume project schedules proceed as planned, leaving room for the actual timing of mass-production revenue recognition to shift.

07

Valuation

PER
—
PBR
6.9×
ROE
-8.3%
EPS
-₩471
BPS
₩6,113
Dividend per share
₩0

Gaonchips remains in a net loss position attributable to owners even on a trailing four-quarter basis (Q3 2025-Q2 2026), making a price-to-earnings ratio difficult to calculate at this time.

The price-to-book ratio trades at a level reflecting a substantial premium over net asset value, which can be interpreted as partly pricing in expectations of a 2nm mass-production revenue transition from 2026 onward. The company currently pays no dividend, so dividend-related metrics are not formed.

Given that the profitable trend seen in 2022-2024 turned into a loss in 2025 before a small profit returned in the second quarter of 2026, whether this trend continues and when large projects actually transition into mass production remain the key variables for future valuation assessments.

PER, EPS, PBR and BPS are all calculated in-house (the same method as Naver and Toss) · Dividend yield = cash dividend per share from DART filings (supplemented by KRX) ÷ current price · As of 2026-09-04

08

Bull factors

Securing 2nm Leading-Edge Process References

Through projects with Japan's Preferred Networks (PFN) and DeepX on Samsung Foundry's 2nm process, Gaonchips has the potential to secure big-die mass production references rarely achieved among domestic design houses.

If these projects are completed successfully, they could serve as proof of technical competitiveness in attracting future orders. However, these remain at the prototype stage, with further verification steps required before actual mass production is completed.

Signs of Passing the Earnings Trough

The company returned to small operating profit twice, in the fourth quarter of 2025 and the second quarter of 2026. Management has attributed the 2025 earnings weakness to schedule delays from concentrating personnel on large projects, suggesting room for improvement once those projects normalize.

However, since the first quarter of 2026 slipped back into loss, further confirmation is needed on whether the profitable trend can be sustained.

Diversifying Overseas Bases

Following Japan and the United States, the company established a subsidiary in Shanghai, China in February 2026, expanding to three overseas bases. In Japan, the company reportedly secured an additional new customer, gradually broadening its overseas order base.

Holding both automotive and AI/HPC portfolios provides some room for one segment to offset weakness in the other.

09

Bear factors

Earnings Volatility from Project Concentration

Because the business structure concentrates key personnel on large projects, delays in any single project's schedule can significantly swing quarterly results. Operating losses widened consecutively in the second and third quarters of 2025, and the company slipped back into loss again in the first quarter of 2026. The difficulty in predicting revenue recognition timing lowers earnings visibility.

Deteriorating Financial Structure

As operating and net losses widened in 2025, equity declined while liabilities remained, pushing the debt ratio up from 62.5% in 2024 to 191.3% in 2025. Operating cash flow also turned negative in 2025 after an inflow of KRW 10.8 billion in 2024. Continued losses could further erode the company's financial buffer.

Risk of Delayed Mass-Production Transition

As of June 2026, the 2nm project with Preferred Networks (PFN) remained at the prototype production stage, and DeepX's DX-M2 mass production is not scheduled until 2027, implying a time lag.

If projects that carry market expectations do not proceed as planned, the timing of earnings improvement could be pushed further back.

10

Risk factors

Customer and Project Concentration Risk

Gaonchips' earnings depend heavily on a small number of large projects with clients such as Preferred Networks and DeepX. Delays or cancellations of these projects could immediately affect revenue and profit.

The 2025 earnings weakness was also attributed mainly to schedule delays caused by concentrating personnel on large development tasks.

Financial Stability Risk

The debt ratio rose to 191.3% in 2025 and operating cash flow turned negative, weakening the company's capacity for self-funding. If losses continue to accumulate, reliance on external financing could increase.

Changes in the financial structure are also a variable that could affect the company's capacity to invest in new projects going forward.

Disclosure and Governance Risk

Korea Exchange's disclosure system (KIND) has posted a notice indicating that a filing related to Gaonchips' 2025 business report received a correction request due to insufficient disclosure content, among other reasons.

This is a factor that warrants ongoing monitoring in terms of disclosure process management and the accuracy of information provided to investors.

11

What to watch next

  1. Mid-November 2026

    Expected timing of the third-quarter 2026 earnings release; check whether the small profit trend seen in the second quarter continues and whether revenue scale expands further.

  2. Fourth quarter of 2026

    Check whether the 2nm project with Preferred Networks (PFN) completes prototype verification and moves into the mass-production setup stage.

  3. During the second half of 2026

    Check whether the Shanghai subsidiary established in February 2026 discloses new order wins, and whether follow-on contracts materialize with the additional customer secured in Japan.

  4. Ahead of the scheduled 2027 mass-production timing

    Continue to monitor whether the schedule for DeepX's DX-M2 mass production on Samsung's 2nm process becomes more concrete and whether actual mass-production revenue recognition proceeds as planned.

12

Overall view

Gaonchips has operated its business around two pillars—automotive and AI/HPC semiconductor design—as a Design Solution Partner (DSP) of Samsung Foundry.

In 2025, concentrated personnel on large projects and delayed revenue recognition led to the weakest financial results since listing, with an annual operating loss of KRW 16.7 billion and a debt ratio of 191.3%.

However, the company returned to small operating profit twice—in the fourth quarter of 2025 and the second quarter of 2026—and business progress has continued, with 2nm projects involving Preferred Networks and DeepX advancing to the prototype stage.

Still, actual mass production is scheduled around 2027, leaving a time lag before revenue fully materializes, and financial health management along with adherence to project schedules remain points to watch in the interim.

Investors will want to monitor whether the profitable trend continues in upcoming quarterly results and whether the transition of large projects into mass production proceeds as scheduled.

13

Sources

  1. Korea Exchange (KRX) — Prices · Market Cap · Volume
  2. FSS electronic disclosure system (DART) — Financial statements · Dividend filings
Show 18 more articles and sources
  1. m.thinkpool.com
  2. wealthmoa.com
  3. epnc.co.kr
  4. threads.com
  5. alphasquare.co.kr
  6. m.thinkpool.com
  7. epnc.co.kr
  8. rootingview.com
  9. m.irgo.co.kr
  10. kind.krx.co.kr
  11. kind.krx.co.kr
  12. investing.com
  13. news.infostock.co.kr
  14. bondweb.co.kr
  15. m.thinkpool.com
  16. alphadistill.com
  17. judal.co.kr
  18. littlebproject.com

Report written 2026-09-05 · Data as of 2026-09-04

This content is AI analysis of market data and web search results, provided for information only. It is not a solicitation or recommendation to invest. Investment decisions and their consequences are the investor's own responsibility. Data may be delayed or contain errors.