Voronoi, Inc. (KOSDAQ: 310210)
South Korea
· Delayed Price · Currency is KRW 68,300
-2,500 (-3.53%)
Dec 20, 2024, 9:00 AM KST
Voronoi Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2017 |
| Revenue | - | - | 9,768 | 14,784 | 6,180 | 300.73 | Upgrade
|
| Revenue Growth (YoY) | - | - | -33.93% | 139.22% | 1955.04% | 73.14% | Upgrade
|
| Gross Profit | - | - | 9,768 | 14,784 | 6,180 | 300.73 | Upgrade
|
| Selling, General & Admin | 15,164 | 13,816 | 12,599 | 9,650 | 16,262 | 20,166 | Upgrade
|
| Research & Development | 17,322 | 14,464 | 11,727 | 12,492 | 13,412 | 31,498 | Upgrade
|
| Other Operating Expenses | 415.56 | 350.47 | 274.97 | 250.61 | 257.77 | 195.37 | Upgrade
|
| Operating Expenses | 35,093 | 31,336 | 27,631 | 25,604 | 33,200 | 54,506 | Upgrade
|
| Operating Income | -35,093 | -31,336 | -17,863 | -10,820 | -27,020 | -54,206 | Upgrade
|
| Interest Expense | -792.84 | -1,909 | -2,123 | -834.19 | -142.42 | -118.54 | Upgrade
|
| Interest & Investment Income | 2,513 | 1,145 | 315.72 | 32.05 | 24.37 | 83.06 | Upgrade
|
| Currency Exchange Gain (Loss) | 171.46 | 263.8 | 375.03 | -113.29 | 335.3 | 26.73 | Upgrade
|
| Other Non Operating Income (Expenses) | -648.68 | -2,770 | 101.04 | 189.2 | -54.84 | 60.34 | Upgrade
|
| EBT Excluding Unusual Items | -33,850 | -34,605 | -19,195 | -11,546 | -26,857 | -54,154 | Upgrade
|
| Gain (Loss) on Sale of Investments | 452.97 | 799.35 | -250.17 | - | - | 0.26 | Upgrade
|
| Gain (Loss) on Sale of Assets | 30.43 | 22.48 | 10.39 | - | -196.85 | - | Upgrade
|
| Asset Writedown | -4,255 | -4,255 | - | -4,270 | - | - | Upgrade
|
| Other Unusual Items | 193.74 | 1,886 | - | - | - | - | Upgrade
|
| Pretax Income | -37,428 | -36,152 | -19,435 | -15,816 | -27,054 | -54,154 | Upgrade
|
| Income Tax Expense | 1,450 | 695.84 | 464.92 | -241.29 | -563.13 | -443.78 | Upgrade
|
| Earnings From Continuing Operations | -38,879 | -36,848 | -19,900 | -15,575 | -26,491 | -53,710 | Upgrade
|
| Minority Interest in Earnings | - | - | - | 478.28 | 3,304 | 3,707 | Upgrade
|
| Net Income | -38,879 | -36,848 | -19,900 | -15,096 | -23,187 | -50,003 | Upgrade
|
| Net Income to Common | -38,879 | -36,848 | -19,900 | -15,096 | -23,187 | -50,003 | Upgrade
|
| Shares Outstanding (Basic) | 17 | 15 | 14 | 12 | 12 | 12 | Upgrade
|
| Shares Outstanding (Diluted) | 17 | 15 | 14 | 12 | 12 | 12 | Upgrade
|
| Shares Change (YoY) | 16.96% | 9.92% | 11.82% | 6.88% | 0.11% | 4.15% | Upgrade
|
| EPS (Basic) | -2253.94 | -2401.33 | -1425.50 | -1209.20 | -1984.99 | -4285.21 | Upgrade
|
| EPS (Diluted) | -2254.36 | -2401.33 | -1426.00 | -1209.20 | -1985.00 | -4285.21 | Upgrade
|
| Free Cash Flow | -30,330 | -29,929 | -16,881 | -18,216 | -16,272 | -39,079 | Upgrade
|
| Free Cash Flow Per Share | -1758.36 | -1950.39 | -1209.23 | -1459.07 | -1392.96 | -3349.05 | Upgrade
|
| Gross Margin | - | - | 100.00% | 100.00% | 100.00% | 100.00% | Upgrade
|
| Operating Margin | - | - | -182.88% | -73.19% | -437.21% | -18024.98% | Upgrade
|
| Profit Margin | - | - | -203.73% | -102.11% | -375.20% | -16627.54% | Upgrade
|
| Free Cash Flow Margin | - | - | -172.82% | -123.21% | -263.30% | -12995.07% | Upgrade
|
| EBITDA | -32,901 | -28,631 | -14,833 | -7,609 | -23,751 | -51,558 | Upgrade
|
| EBITDA Margin | - | - | -151.85% | -51.47% | - | - | Upgrade
|
| D&A For EBITDA | 2,192 | 2,705 | 3,031 | 3,211 | 3,268 | 2,647 | Upgrade
|
| EBIT | -35,093 | -31,336 | -17,863 | -10,820 | -27,020 | -54,206 | Upgrade
|
| EBIT Margin | - | - | -182.88% | -73.19% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.