VC Inc. (KOSDAQ:365900)
South Korea · Delayed Price · Currency is KRW 2,810.00
-10.00 (-0.35%)
At close: Dec 5, 2025
VC Inc. 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 | 2019 |
|---|---|---|---|---|---|---|---|
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 | 2019 |
Operating Revenue | 45,747 | 44,137 | 37,224 | 54,344 | 53,670 | 40,748 | Upgrade |
Other Revenue | -0 | - | -0 | - | -0 | - | Upgrade |
| 45,747 | 44,137 | 37,224 | 54,344 | 53,670 | 40,748 | Upgrade | |
Revenue Growth (YoY) | 18.88% | 18.57% | -31.50% | 1.25% | 31.71% | 19.87% | Upgrade |
Cost of Revenue | 22,242 | 22,443 | 19,929 | 24,588 | 21,829 | 18,453 | Upgrade |
Gross Profit | 23,505 | 21,694 | 17,295 | 29,755 | 31,841 | 22,296 | Upgrade |
Selling, General & Admin | 18,323 | 18,159 | 19,244 | 18,085 | 15,365 | 10,134 | Upgrade |
Research & Development | 5,261 | 5,193 | 4,813 | 7,111 | 6,240 | 4,152 | Upgrade |
Amortization of Goodwill & Intangibles | 310.9 | 334.97 | 278.28 | 145 | 145.84 | 98.68 | Upgrade |
Other Operating Expenses | 341.08 | 354.54 | 388.14 | 365.86 | 282.37 | 192.27 | Upgrade |
Operating Expenses | 25,313 | 26,436 | 28,918 | 28,485 | 23,423 | 15,810 | Upgrade |
Operating Income | -1,808 | -4,742 | -11,623 | 1,270 | 8,419 | 6,486 | Upgrade |
Interest Expense | -1,459 | -1,562 | -1,418 | -585.54 | -496.31 | -764.86 | Upgrade |
Interest & Investment Income | 294.72 | 320.93 | 274.24 | 303.8 | 112.64 | 141.53 | Upgrade |
Currency Exchange Gain (Loss) | 596.76 | 1,050 | 131.67 | 30.31 | 354.71 | -271.14 | Upgrade |
Other Non Operating Income (Expenses) | -1,275 | -1,094 | -752.45 | 318.27 | 580.77 | 218.66 | Upgrade |
EBT Excluding Unusual Items | -3,598 | -6,027 | -13,388 | 1,337 | 8,970 | 5,810 | Upgrade |
Impairment of Goodwill | - | - | - | - | -360.47 | -358.52 | Upgrade |
Gain (Loss) on Sale of Investments | -49.65 | -64.23 | -65.07 | -66.78 | -255.57 | -155.84 | Upgrade |
Gain (Loss) on Sale of Assets | -385.39 | -973.71 | -280.56 | -86.64 | 20.02 | 0.87 | Upgrade |
Pretax Income | -4,033 | -7,065 | -13,733 | 1,183 | 8,374 | 5,297 | Upgrade |
Income Tax Expense | 614.8 | -925.24 | -1,094 | -91.01 | 1,329 | 1,021 | Upgrade |
Earnings From Continuing Operations | -4,648 | -6,139 | -12,639 | 1,274 | 7,045 | 4,275 | Upgrade |
Minority Interest in Earnings | 197.46 | 271.91 | 670.06 | 81.69 | -34.4 | 272.14 | Upgrade |
Net Income | -4,450 | -5,867 | -11,969 | 1,356 | 7,011 | 4,547 | Upgrade |
Net Income to Common | -4,450 | -5,867 | -11,969 | 1,356 | 7,011 | 4,547 | Upgrade |
Net Income Growth | - | - | - | -80.66% | 54.17% | 111.23% | Upgrade |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 6 | 5 | Upgrade |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 6 | 6 | Upgrade |
Shares Change (YoY) | -0.15% | - | 2.98% | 13.20% | 7.51% | 1098.61% | Upgrade |
EPS (Basic) | -609.69 | -802.62 | -1637.32 | 191.04 | 1250.72 | 979.92 | Upgrade |
EPS (Diluted) | -610.44 | -803.00 | -1637.32 | 191.00 | 1145.83 | 866.77 | Upgrade |
EPS Growth | - | - | - | -83.33% | 32.20% | -80.41% | Upgrade |
Free Cash Flow | 423.45 | 3,417 | -4,149 | -14,812 | -20,465 | 5,559 | Upgrade |
Free Cash Flow Per Share | 58.01 | 467.36 | -567.51 | -2086.56 | -3263.56 | 953.07 | Upgrade |
Gross Margin | 51.38% | 49.15% | 46.46% | 54.75% | 59.33% | 54.72% | Upgrade |
Operating Margin | -3.95% | -10.74% | -31.22% | 2.34% | 15.69% | 15.92% | Upgrade |
Profit Margin | -9.73% | -13.29% | -32.15% | 2.50% | 13.06% | 11.16% | Upgrade |
Free Cash Flow Margin | 0.93% | 7.74% | -11.14% | -27.26% | -38.13% | 13.64% | Upgrade |
EBITDA | 841.15 | -1,056 | -7,320 | 4,413 | 10,165 | 7,845 | Upgrade |
EBITDA Margin | 1.84% | -2.39% | -19.66% | 8.12% | 18.94% | 19.25% | Upgrade |
D&A For EBITDA | 2,649 | 3,686 | 4,302 | 3,143 | 1,746 | 1,358 | Upgrade |
EBIT | -1,808 | -4,742 | -11,623 | 1,270 | 8,419 | 6,486 | Upgrade |
EBIT Margin | -3.95% | -10.74% | -31.22% | 2.34% | 15.69% | 15.92% | Upgrade |
Effective Tax Rate | - | - | - | - | 15.87% | 19.29% | Upgrade |
Advertising Expenses | - | 3,364 | 3,595 | 4,346 | 4,756 | 2,354 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.