KOSDAQBiotech & Pharma464490

QuadMedicine

₩5,210▲ 3.78%2026-10-02 close
Market Cap
₩59.3B
Turnover
₩600M
Volume
110,000 shares
Shares out.
11.5M
PER
—
PBR
2.3×
EPS
-₩925
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

Microneedle CDMO Facing Its Profitability Test

QuadMedicine is a tech-listed microneedle drug delivery platform company with joint development and licensing deals with GSK, LG Chem and Hanlim Pharmaceutical, showing rising revenue but continued losses driven by R&D spending.

  1. 1

    FY2025 consolidated revenue rose 15% year-over-year to KRW 10.70 billion, but the operating loss widened to KRW 6.38 billion.

  2. 2

    Quarterly revenue swung sharply from KRW 274 million in Q1 2026 to KRW 1.53 billion in Q2 2026, reflecting the lumpy timing of milestone and technology-fee recognition.

  3. 3

    Thanks to IPO capital inflows, the debt ratio fell from 176.7% in 2024 to 66.2% in 2025, while total equity nearly tripled.

  4. 4

    QuadMedicine's joint research contract with GSK was amended in December 2025, expanding the contract value by roughly KRW 10 billion to about KRW 21.5 billion.

  5. 5

    The company has guided toward KRW 37.9 billion in revenue and KRW 12.0 billion in operating profit by 2027, but a substantial gap remains versus 2025 actuals.

02

Business structure

Founded in 2016, QuadMedicine develops a microneedle array patch (MAP) platform that redirects the delivery route of vaccines, peptides and synthetic drugs from injection or oral intake to the skin.

Its core technologies are three microneedle formats — separable (S-MAP), coated (C-MAP) and particle-attached (P-MAP) — supported by end-to-end capability spanning formulation design through sterile automated manufacturing.

QuadMedicine, currently developing pipelines across eight indications, operates a contract development and manufacturing organization (CDMO) business model intended to accelerate commercialization across multiple areas.

The business structure combines technology-fee and milestone revenue from licensing and joint-research contracts (CDO) with recurring manufacturing revenue from later-stage clinical and commercial production (CMO).

To date, the company has signed three technology-transfer agreements and six technology-partnership agreements with Hanlim Pharmaceutical, Sangmyung Innovation, LG Chem, GSK and the RIGHT Foundation, among others.

A typhoid/shigella vaccine is under joint development with GSK, while a hepatitis B vaccine program with LG Chem received Korea's first microneedle-based clinical trial approval. In 2025, revenue consisted of technology-fee income of about KRW 6.04 billion from synthetic drugs and KRW 4.32 billion from vaccine drugs.

The company also plans to expand into cosmetics and medical devices, leveraging the MAP platform in markets it describes as showing clear growth momentum. Domestic competitors include Raphas and Daewoong Therapeutics, which hold their own microneedle technologies.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩4.2B₩33,651,3780.8%
2025Q3———
2025Q4———
2026Q1₩300M-₩4.4B−1612.5%
2026Q2₩1.5B-₩2.4B−155.4%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2023₩1B-₩9.5B-₩9.8B−940.9%−108.9%181.4%
2024₩9.3B-₩4.4B-₩5B−47.8%−42.9%176.7%
2025₩10.7B-₩6.4B-₩6.9B−59.7%−22.3%66.2%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-05

04

Earnings analysis

QuadMedicine's consolidated revenue grew markedly from KRW 1.01 billion in 2023 to KRW 9.30 billion in 2024 and KRW 10.70 billion in 2025.

However, the operating loss narrowed from KRW 9.52 billion in 2023 to KRW 4.45 billion in 2024 before widening again to KRW 6.38 billion in 2025, pushing the operating margin from -47.8% in 2024 to -59.7% in 2025.

Net loss attributable to owners also swung from KRW 9.76 billion (2023) to KRW 4.97 billion (2024) and back up to KRW 6.87 billion (2025). The main driver of the wider loss was rising R&D spending: total R&D expenses in 2025 reached about KRW 16.48 billion, up 22.5% from the prior year.

IPO-related capital inflows lifted total equity from KRW 8.96 billion (2023) and KRW 11.60 billion (2024) to KRW 30.80 billion (2025), improving the debt ratio from 181.4% (2023) and 176.7% (2024) to 66.2% (2025).

Operating cash flow, however, flipped from positive territory (KRW 1.76 billion in 2023, KRW 1.07 billion in 2024) to negative KRW 4.55 billion in 2025, showing that expanded R&D outlays also pressured cash generation.

Quarterly results have been volatile: Q2 2025 revenue of KRW 4.16 billion produced a rare quarterly operating profit of KRW 34 million, but Q1 2026 revenue collapsed to KRW 274 million with an operating loss of KRW 4.42 billion and an owners' net loss of KRW 4.61 billion, before revenue recovered to KRW 1.53 billion in Q2 2026 alongside a continued operating loss of KRW 2.37 billion.

This underscores how technology-fee and milestone revenue recognition under the CDMO model can be irregular quarter to quarter. Individual figures for Q3 and Q4 2025 fall outside the confirmed disclosure window covered by this report and are therefore not addressed here.

05

Industry analysis

Microneedles represent a next-generation drug delivery technology addressing limitations of conventional injections and oral formulations, drawing growing interest in vaccines, peptide drugs and obesity treatments where minimal invasiveness and self-administration are advantageous.

The technology is being applied to overcome the drawbacks of oral, injectable and transdermal absorption formulations, expanding into improved-drug development processes with lower risk and shorter development cycles, with global efforts concentrated on vaccine, osteoporosis and obesity treatment markets.

However, the industry remains at an early stage: microneedle drug pipelines at QuadMedicine as well as at other major domestic and international companies remain at the Phase 1 clinical level, with no approved microneedle drug product yet on the market.

As a result, risks exist that market development could be delayed due to clinical trial failure, slow establishment of regulatory frameworks, or the emergence of alternative technologies.

Domestically, companies such as Raphas and Daewoong Therapeutics hold comparable technologies, creating a competitive landscape, while QuadMedicine positions its sterile automated manufacturing capability and track record of collaboration with GSK and LG Chem as differentiators.

Demand to reduce cold-chain dependency and improve vaccine access in lower-income countries is also cited as a factor supporting microneedle adoption globally.

With the industry still in an early commercialization phase, the accumulation of regulatory approval precedents and the conversion of large pharmaceutical partnerships into definitive contracts are seen as key variables for market growth.

06

Outlook

At the time of listing, QuadMedicine guided toward 2026 revenue of KRW 14.8 billion with an operating loss of KRW 3.9 billion, and 2027 revenue of KRW 37.9 billion with operating profit of KRW 12.0 billion.

The rationale cited was expectations that reformulation deals converting LG Chem's and GSK's vaccine products into microneedle patches would expand into definitive contracts.

In practice, the GSK contract was amended on December 29, 2025, adding repeated-dose toxicity and skin irritation/sensitization studies for the typhoid vaccine (TCV) microneedle patch and expanding the contract value to about KRW 21.55 billion, with the study period running twelve months from the amendment date.

The new cosmetics business targets roughly KRW 700 million in 2026 and KRW 1.8 billion in 2027 based on a binding term sheet for one ODM supply agreement currently under discussion, making conversion of that term sheet into a definitive contract a point to watch.

On the funding side, the KRW 24.8 billion raised through the IPO remained unspent and parked at financial institutions as of end-2025, earmarked for deployment across 2026 and 2027 toward clinical costs (KRW 7.9 billion), R&D consumables and personnel (KRW 11.5 billion), and GMP facility construction (KRW 4.3 billion).

The osteoporosis treatment being developed with Hanlim Pharmaceutical has completed a Phase 1 trial in Australia and is preparing for a domestic Phase 1b/2a trial, with further clinical stages and time still required before commercialization.

For reference, Kiwoom Securities projected 2027 revenue of KRW 34.8 billion and operating profit of KRW 10.5 billion, a somewhat more conservative figure than the company's own guidance.

07

Valuation

PER
—
PBR
2.3×
ROE
-59.4%
EPS
-₩925
BPS
₩2,169
Dividend per share
₩0

QuadMedicine has been listed for less than a year under the technology growth special listing track and has not yet posted an operating profit, placing it in a segment where conventional earnings-based valuation yardsticks are difficult to apply.

At the IPO pricing stage, the offering price was set using peer-average multiples applied to a projected 2027 net profit rather than current results, meaning valuation relied on a future profitability scenario rather than demonstrated earnings, leaving valuation uncertainty until earnings visibility improves.

Following an initial post-listing rally, expanded tradable float from lock-up releases and some financial-investor selling created supply-side pressure.

While total equity has expanded substantially through the IPO, accumulated losses have also continued to build, so assessing the share price relative to net assets hinges on whether the loss trend persists or the company's targeted 2027 turnaround scenario is approached. No dividends have been paid to date, making dividend-related metrics of limited relevance at this stage.

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 2026-09-05

08

Bull factors

Deepening Global Big Pharma Partnerships

QuadMedicine's joint research contract with GSK was amended in December 2025, expanding the value by about KRW 10 billion to KRW 21.5 billion, with twelve months of additional repeated-dose toxicity studies underway.

With LG Chem, the company received Korea's first microneedle-based hepatitis B vaccine Phase 1 IND approval. The osteoporosis treatment developed with Hanlim Pharmaceutical has completed an Australian Phase 1 trial and is preparing for a domestic Phase 1b/2a trial.

The sequential deepening of contracts with multiple large partners can be read as external validation of the underlying technology.

Improved Financial Structure from IPO Capital

IPO capital inflows sharply reduced the debt ratio from 176.7% in 2024 to 66.2% in 2025, while total equity expanded from KRW 11.6 billion to KRW 30.8 billion.

A significant portion of the KRW 24.8 billion raised remains unspent and is earmarked for sequential deployment into clinical trials, R&D and GMP investment across 2026-2027. This can be read as having secured funding runway for a period suited to an R&D-intensive business model.

Revenue Diversification and Beat Against Guidance

FY2025 consolidated revenue of KRW 10.70 billion exceeded the company's own IPO-stage estimate of KRW 10.34 billion, meeting the revenue target for the year. In parallel, the company is running eight pipeline programs and entering the cosmetics ODM business to reduce reliance on any single program or customer.

Securing multiple milestone and technology-fee revenue channels is a factor that could mitigate the risk of results hinging on the outcome of a single contract.

09

Bear factors

Persistent Losses and Quarterly Volatility

The 2025 operating loss of KRW 6.38 billion widened from KRW 4.45 billion the prior year and also exceeded the IPO-stage estimate of KRW 5.05 billion. Quarterly revenue swung sharply — from KRW 4.16 billion in Q2 2025 down to KRW 274 million in Q1 2026 before recovering to KRW 1.53 billion in Q2 2026.

This volatility stems from a business structure in which technology-fee and milestone revenue depends on contract progression timing, making it difficult to judge a trend from any single quarter.

Rising R&D Spending and Cash Flow Pressure

R&D expenses rose 22.5% year-over-year to KRW 16.48 billion in 2025, exceeding the IPO-stage estimate by KRW 3.29 billion. Operating cash flow flipped from a surplus of KRW 1.07 billion in 2024 to negative KRW 4.55 billion in 2025.

Given that a substantial portion of IPO proceeds remains unspent, additional funding needs cannot be ruled out once clinical and facility investments move into full swing.

Execution Risk in an Unapproved Market and the Gap to Targets

No microneedle drug product has yet received regulatory approval anywhere in the world, so clinical trial failure or regulatory delay could affect the broader business.

To reach the company's targeted 2027 operating profit of KRW 12.0 billion, operating results would need to improve by more than KRW 18 billion from the 2025 loss of KRW 6.38 billion, while revenue would need to more than triple to KRW 37.9 billion.

The sizable gap between targets and current results means the market still needs to see the plan validated over time.

10

Risk factors

Clinical and Regulatory Risk

Most microneedle drug pipelines at both QuadMedicine and its domestic and international competitors remain at the Phase 1 clinical stage, with no approved product yet anywhere in the world.

Clinical trial failure, delays in establishing regulatory frameworks, or the emergence of alternative technologies could slow market development. This represents a structural uncertainty for the microneedle industry as a whole, beyond company-specific risk.

Customer Concentration Risk

Revenue remains concentrated among a small number of large partners including Hanlim Pharmaceutical, Sangmyung Innovation, LG Chem and GSK.

The company itself has stated that if a structure of high dependence on specific customers continues, changes in a major customer's formulation strategy, business strategy adjustments, or contract termination could negatively affect revenue stability and earnings structure.

While the company is attempting diversification through multiple partnerships, dependence on top counterparties remains non-trivial.

Financial and Supply-Demand Risk

Operating cash flow turned negative at KRW -4.55 billion in 2025, and if losses persist, uncertainty remains over whether funds secured at listing alone can cover multi-year clinical and facility investment needs.

Following the listing, lock-up releases expanded tradable float, and some financial-investor selling has already been observed, so further share sales affecting supply-demand dynamics cannot be ruled out.

11

What to watch next

  1. Mid-November 2026

    Scheduled Q3 2026 earnings disclosure — worth checking whether the sharp swings seen in Q1-Q2 2026 continue and whether any new milestone revenue is recognized.

  2. Late December 2026

    End of the 12-month performance period under the December 2025 amended GSK contract — a point to check the results of the GLP data package (including repeated-dose toxicity studies) and whether a follow-on contract materializes.

  3. Q4 2026

    Whether the domestic Phase 1b/2a trial for the osteoporosis treatment being developed with Hanlim Pharmaceutical begins — the timing of domestic clinical entry following completion of the Australian Phase 1 trial is worth watching.

  4. H2 2026

    Whether the cosmetics ODM term sheet converts into a definitive contract — an event that helps gauge the feasibility of the roughly KRW 700 million 2026 cosmetics revenue target.

  5. Early 2027

    Filing of the FY2026 annual business report — the point to verify whether the company's own guidance of KRW 14.8 billion revenue and a KRW 3.9 billion operating loss for 2026 was met.

12

Overall view

QuadMedicine is a technology-listed company that has expanded collaborations with large partners such as GSK, LG Chem and Hanlim Pharmaceutical on the basis of early-stage microneedle technology.

While 2025 revenue exceeded the company's own IPO-stage target, the operating loss widened due to higher R&D spending, and quarterly results showed very large swings tied to milestone recognition timing.

IPO capital inflows substantially improved the balance sheet, but operating cash flow turned negative, and a significant portion of IPO proceeds remains unspent, earmarked for sequential deployment into future clinical and facility investment.

The company's targeted 2027 turnaround scenario of KRW 37.9 billion in revenue and KRW 12.0 billion in operating profit depends heavily on how far the GSK and LG Chem collaborations advance into definitive, commercial-production-stage contracts, and the gap versus current results remains sizable.

The facts that no microneedle drug has yet received approval anywhere in the world and that customer concentration remains high are structural variables affecting both the industry and the company.

Investors will likely want to track the progress of the turnaround scenario sequentially through upcoming quarterly results, follow-through on the GSK contract, and whether the cosmetics ODM term sheet converts into a definitive agreement.

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. edaily.co.kr
  2. sedaily.com
  3. m.news.zum.com
  4. thebell.co.kr
  5. eugenefn.com
  6. marketin.edaily.co.kr
  7. news.nate.com
  8. dailypharm.com
  9. sedaily.com
  10. marketin.edaily.co.kr
  11. wcomp.fnguide.com
  12. asiae.co.kr
  13. cbci.co.kr
  14. newswell.co.kr
  15. edaily.co.kr
  16. core.asiae.co.kr
  17. 38.co.kr
  18. biospectator.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.