VC Inc. (KOSDAQ:365900)
South Korea · Delayed Price · Currency is KRW 2,770.00
+20.00 (0.73%)
At close: Jun 5, 2026
VC Inc. Income Statement
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 | Mar '26 Mar 31, 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 Revenue | 47,202 | 46,899 | 44,137 | 37,224 | 54,344 | 53,670 |
Other Revenue | 0 | - | - | -0 | - | -0 |
| 47,202 | 46,899 | 44,137 | 37,224 | 54,344 | 53,670 | |
Revenue Growth (YoY) | 3.30% | 6.26% | 18.57% | -31.50% | 1.25% | 31.71% |
Cost of Revenue | 22,950 | 22,939 | 22,443 | 19,929 | 24,588 | 21,829 |
Gross Profit | 24,252 | 23,960 | 21,694 | 17,295 | 29,755 | 31,841 |
Selling, General & Admin | 17,404 | 17,703 | 18,159 | 19,244 | 18,085 | 15,365 |
Research & Development | 5,220 | 5,266 | 5,193 | 4,813 | 7,111 | 6,240 |
Amortization of Goodwill & Intangibles | 286.27 | 270.2 | 334.97 | 278.28 | 145 | 145.84 |
Other Operating Expenses | 269.47 | 256.53 | 354.54 | 388.14 | 365.86 | 282.37 |
Operating Expenses | 25,054 | 25,433 | 26,436 | 28,918 | 28,485 | 23,423 |
Operating Income | -802.33 | -1,473 | -4,742 | -11,623 | 1,270 | 8,419 |
Interest Expense | -1,442 | -1,443 | -1,562 | -1,418 | -585.54 | -496.31 |
Interest & Investment Income | 257.16 | 276.45 | 320.93 | 274.24 | 303.8 | 112.64 |
Earnings From Equity Investments | 52.39 | 52.39 | - | - | - | - |
Currency Exchange Gain (Loss) | 187.41 | -123.55 | 1,050 | 131.67 | 30.31 | 354.71 |
Other Non Operating Income (Expenses) | -934.89 | -656.32 | -1,094 | -752.45 | 318.27 | 580.77 |
EBT Excluding Unusual Items | -2,683 | -3,367 | -6,027 | -13,388 | 1,337 | 8,970 |
Impairment of Goodwill | - | - | - | - | - | -360.47 |
Gain (Loss) on Sale of Investments | -53.41 | -63.51 | -64.23 | -65.07 | -66.78 | -255.57 |
Gain (Loss) on Sale of Assets | 126.19 | 106.19 | -973.71 | -280.56 | -86.64 | 20.02 |
Pretax Income | -2,610 | -3,324 | -7,065 | -13,733 | 1,183 | 8,374 |
Income Tax Expense | -292.05 | -121.61 | -925.24 | -1,094 | -91.01 | 1,329 |
Earnings From Continuing Operations | -2,318 | -3,203 | -6,139 | -12,639 | 1,274 | 7,045 |
Minority Interest in Earnings | 212.39 | 203.82 | 271.91 | 670.06 | 81.69 | -34.4 |
Net Income | -2,105 | -2,999 | -5,867 | -11,969 | 1,356 | 7,011 |
Net Income to Common | -2,105 | -2,999 | -5,867 | -11,969 | 1,356 | 7,011 |
Net Income Growth | - | - | - | - | -80.66% | 54.17% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 | 6 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 6 |
Shares Change (YoY) | 0.22% | 0.05% | -0.05% | 2.98% | 13.20% | 7.51% |
EPS (Basic) | -287.53 | -410.23 | -803.00 | -1637.32 | 191.04 | 1250.72 |
EPS (Diluted) | -287.53 | -410.23 | -803.00 | -1637.32 | 191.00 | 1145.83 |
EPS Growth | - | - | - | - | -83.33% | 32.20% |
Free Cash Flow | 1,877 | 274.88 | 3,417 | -4,149 | -14,812 | -20,465 |
Free Cash Flow Per Share | 256.33 | 37.60 | 467.58 | -567.51 | -2086.56 | -3263.56 |
Gross Margin | 51.38% | 51.09% | 49.15% | 46.46% | 54.75% | 59.33% |
Operating Margin | -1.70% | -3.14% | -10.74% | -31.22% | 2.34% | 15.69% |
Profit Margin | -4.46% | -6.39% | -13.29% | -32.15% | 2.50% | 13.06% |
Free Cash Flow Margin | 3.98% | 0.59% | 7.74% | -11.14% | -27.26% | -38.13% |
EBITDA | 1,567 | 951.61 | -1,056 | -7,320 | 4,413 | 10,165 |
EBITDA Margin | 3.32% | 2.03% | -2.39% | -19.66% | 8.12% | 18.94% |
D&A For EBITDA | 2,369 | 2,424 | 3,686 | 4,302 | 3,143 | 1,746 |
EBIT | -802.33 | -1,473 | -4,742 | -11,623 | 1,270 | 8,419 |
EBIT Margin | -1.70% | -3.14% | -10.74% | -31.22% | 2.34% | 15.69% |
Effective Tax Rate | - | - | - | - | - | 15.87% |
Advertising Expenses | - | 3,579 | 3,364 | 3,595 | 4,346 | 4,756 |