Exicon Co., Ltd. (KOSDAQ:092870)
South Korea · Delayed Price · Currency is KRW 52,700
+2,800 (5.61%)
At close: Oct 21, 2026
Exicon Financials Overview
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue Revenue Growth | 97,818 | 66,027 | 31,611 | 82,296 | 91,157 | 66,186 |
Revenue Growth | 273.06% | 108.87% | -61.59% | -9.72% | 37.73% | -1.83% |
Gross Profit Gross Profit Growth | 33,625 | 20,359 | 6,701 | 28,202 | 29,806 | 23,259 |
Operating Income Operating Income Growth | 10,836 | 80.12 | -15,897 | 1,465 | 10,252 | 6,281 |
Net Income Net Income Growth | 20,769 | 8,964 | -1,359 | 4,886 | 15,211 | 34,026 |
Earnings Per Share EPS Growth | 1627.24 | 714.84 | -120.26 | 473.79 | 1458.59 | 3201.26 |
EPS Growth | - | - | - | -67.52% | -54.44% | 174.91% |
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
South Korea South Korea Growth | 89,307 | 58,933 | 26,514 | 78,372 | 89,908 | 57,353 |
People's Republic of China People's Republic of China Growth | 2,431 | 2,426 | 4,899 | 3,242 | 611.66 | 5,656 |
Philippine Philippine Growth | 55.47 | 112.04 | 87.95 | 325.55 | 492.5 | 545.43 |
Brazil Brazil Growth | - | 3,945 | 9.64 | 151.99 | 64.59 | 891.31 |
Vietnam Vietnam Growth | 885.89 | 610.49 | 100.25 | 193.78 | 51.66 | 194.71 |
Total Total Growth | 97,818 | 66,027 | 31,611 | 82,296 | 91,157 | 66,186 |
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Investments Cash & Investments Growth | 40,899 | 45,823 | 39,338 | 29,560 | 18,165 | 13,537 |
Total Debt Total Debt Growth | 23,250 | 16,625 | 7,374 | 8,000 | 8,000 | 8,000 |
Net Cash (Debt) Net Cash Growth | 17,649 | 29,199 | 31,963 | 21,560 | 10,165 | 5,537 |
Net Cash Growth | -18.37% | -8.65% | 48.25% | 112.09% | 83.59% | -83.06% |
Net Cash Per Share Net Cash Per Share Growth | 1382.80 | 2328.59 | 2828.83 | 2090.58 | 968.70 | 519.35 |
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Cash Flow Operating Cash Flow Growth | -1,920 | -4,035 | -14,880 | 21,192 | -2,545 | -6,850 |
Capital Expenditures CapEx Growth | -3,530 | -2,755 | -2,476 | -4,210 | -3,600 | -24,814 |
Free Cash Flow Free Cash Flow Growth | -5,450 | -6,790 | -17,356 | 16,982 | -6,145 | -31,664 |
Free Cash Flow Growth | - | - | - | - | - | - |
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Gross Margin | 34.38% | 30.84% | 21.20% | 34.27% | 32.70% | 35.14% |
Operating Margin | 11.08% | 0.12% | -50.29% | 1.78% | 11.25% | 9.49% |
Pretax Margin | 18.83% | 5.96% | -27.10% | 1.88% | 17.79% | 60.30% |
Profit Margin | 21.23% | 13.58% | -4.30% | 5.94% | 16.69% | 51.41% |
FCF Margin | -5.57% | -10.28% | -54.91% | 20.64% | -6.74% | -47.84% |
Fiscal Year | Current | FY 2025 |
|---|---|---|
| Period Ending | Oct '26 Oct 22, 2026 | Dec '25 Dec 31, 2025 |
Dividend Per Share Dividend Per Share Growth | 100.000 | 100.000 |
Dividend Per Share Growth | 0% | - |
Dividend Yield | 0.19% | 0.69% |
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Oct '26 Oct 22, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 32.39 | 21.09 | - | 37.95 | 6.00 | 4.57 |
Forward PE | 19.30 | 18.11 | 5.61 | 5.61 | 5.71 | 8.93 |
P/FCF Ratio | - | - | - | 10.92 | - | - |
PS Ratio | 6.98 | 2.86 | 4.19 | 2.25 | 1.00 | 2.35 |