VAIV company Inc. (KOSDAQ:301300)

South Korea · Delayed Price · Currency is KRW

2,105.00

-165.00 (-7.27%)

At close: Aug 12, 2026

VAIV company Financials Overview

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	19,009	19,009	26,341	29,977	34,448	44,617
Revenue Growth	-27.83%	-27.83%	-12.13%	-12.98%	-22.79%	74.48%
Gross Profit	10,555	10,555	10,810	8,215	6,322	9,085
Operating Income	-3,755	-3,755	-6,302	-9,226	-13,863	-9,146
Net Income	-18,040	-18,040	-9,322	32,551	-21,038	-8,838
Earnings Per Share	-1383.92	-1383.92	-754.00	2676.70	-1893.74	-821.76
EPS Growth	-	-	-	-	-	-

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	9,314	9,314	13,320	13,399	14,073	39,063
Total Debt	17,737	17,737	21,741	38,037	51,683	44,743
Net Cash (Debt)	-8,423	-8,423	-8,422	-24,638	-37,610	-5,679
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-646.20	-646.20	-681.16	-2026.04	-3385.42	-528.05

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	-1,082	-1,082	-6,788	-12,031	-11,647	-10,250
Capital Expenditures	-96.18	-96.18	-792.35	-2,583	-10,993	-5,459
Free Cash Flow	-1,178	-1,178	-7,581	-14,614	-22,640	-15,709
Free Cash Flow Growth	-	-	-	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	55.53%	55.53%	41.04%	27.41%	18.35%	20.36%
Operating Margin	-19.75%	-19.75%	-23.93%	-30.78%	-40.24%	-20.50%
Pretax Margin	-102.41%	-102.41%	-32.94%	-29.97%	-48.81%	-21.24%
Profit Margin	-94.90%	-94.90%	-35.39%	108.59%	-61.07%	-19.81%
FCF Margin	-6.20%	-6.20%	-28.78%	-48.75%	-65.72%	-35.21%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 13, 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	-	-	-	2.67	-	-
Forward PE	-	55.16	55.16	55.16	55.16	55.16
PS Ratio	1.45	2.32	1.76	2.90	3.04	6.45