Voronoi, Inc. (KOSDAQ:310210)
South Korea · Delayed Price · Currency is KRW 204,500
-14,000 (-6.41%)
At close: Feb 6, 2026
Voronoi Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 7,490 | - | - | 9,768 | 14,784 | 6,180 | |
Revenue Growth (YoY) | - | - | - | -33.93% | 139.22% | 1955.04% |
Gross Profit | 7,490 | - | - | 9,768 | 14,784 | 6,180 |
Selling, General & Admin | 25,459 | 16,085 | 13,816 | 12,599 | 9,650 | 16,262 |
Research & Development | 28,579 | 17,894 | 14,464 | 11,727 | 12,492 | 13,412 |
Amortization of Goodwill & Intangibles | 24.32 | 7.89 | 13.66 | 13.29 | 11.72 | 12.2 |
Other Operating Expenses | 436.42 | 393.82 | 350.47 | 274.97 | 250.61 | 257.77 |
Operating Expenses | 56,292 | 36,339 | 31,336 | 27,631 | 25,604 | 33,200 |
Operating Income | -48,801 | -36,339 | -31,336 | -17,863 | -10,820 | -27,020 |
Interest Expense | -1,168 | -580.74 | -1,909 | -2,123 | -834.19 | -142.42 |
Interest & Investment Income | 1,804 | 2,466 | 1,145 | 315.72 | 32.05 | 24.37 |
Currency Exchange Gain (Loss) | 9.83 | 865.5 | 263.8 | 375.03 | -113.29 | 335.3 |
Other Non Operating Income (Expenses) | 25.47 | -65.68 | -2,770 | 101.04 | 189.2 | -54.84 |
EBT Excluding Unusual Items | -48,130 | -33,654 | -34,605 | -19,195 | -11,546 | -26,857 |
Gain (Loss) on Sale of Investments | 831.23 | 995.38 | 799.35 | -250.17 | - | - |
Gain (Loss) on Sale of Assets | 5.45 | 13.69 | 22.48 | 10.39 | - | -196.85 |
Asset Writedown | - | - | -4,255 | - | -4,270 | - |
Other Unusual Items | - | - | 1,886 | - | - | - |
Pretax Income | -47,293 | -32,645 | -36,152 | -19,435 | -15,816 | -27,054 |
Income Tax Expense | -30.79 | -32.15 | 695.84 | 464.92 | -241.29 | -563.13 |
Earnings From Continuing Operations | -47,263 | -32,613 | -36,848 | -19,900 | -15,575 | -26,491 |
Minority Interest in Earnings | - | - | - | - | 478.28 | 3,304 |
Net Income | -47,263 | -32,613 | -36,848 | -19,900 | -15,096 | -23,187 |
Net Income to Common | -47,263 | -32,613 | -36,848 | -19,900 | -15,096 | -23,187 |
Shares Outstanding (Basic) | 18 | 18 | 15 | 14 | 12 | 12 |
Shares Outstanding (Diluted) | 18 | 18 | 15 | 14 | 12 | 12 |
Shares Change (YoY) | 4.25% | 14.24% | 9.92% | 11.82% | 6.88% | 0.11% |
EPS (Basic) | -2628.85 | -1860.33 | -2401.33 | -1425.50 | -1209.20 | -1984.99 |
EPS (Diluted) | -2628.85 | -1860.33 | -2401.33 | -1426.00 | -1209.20 | -1985.00 |
Free Cash Flow | -47,026 | -30,176 | -29,929 | -16,881 | -18,216 | -16,272 |
Free Cash Flow Per Share | -2615.66 | -1721.29 | -1950.39 | -1209.23 | -1459.07 | -1392.96 |
Gross Margin | 100.00% | - | - | 100.00% | 100.00% | 100.00% |
Operating Margin | -651.53% | - | - | -182.88% | -73.19% | -437.21% |
Profit Margin | -630.99% | - | - | -203.73% | -102.11% | -375.20% |
Free Cash Flow Margin | -627.82% | - | - | -172.82% | -123.21% | -263.30% |
EBITDA | -46,984 | -34,373 | -28,631 | -14,833 | -7,609 | -23,751 |
EBITDA Margin | - | - | - | -151.85% | -51.47% | - |
D&A For EBITDA | 1,817 | 1,966 | 2,705 | 3,031 | 3,211 | 3,268 |
EBIT | -48,801 | -36,339 | -31,336 | -17,863 | -10,820 | -27,020 |
EBIT Margin | - | - | - | -182.88% | -73.19% | - |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.