Visang Education Inc (KRX:100220)
South Korea · Delayed Price · Currency is KRW 5,290.00
-90.00 (-1.67%)
Last updated: Jun 10, 2026, 2:22 PM KST
Visang Education 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 | 285,528 | 268,776 | 246,460 | 252,371 | 253,029 | 215,574 |
Other Revenue | 0 | - | -0 | -0 | -0 | - |
| 285,528 | 268,776 | 246,460 | 252,371 | 253,029 | 215,574 | |
Revenue Growth (YoY) | 6.38% | 9.05% | -2.34% | -0.26% | 17.37% | 25.11% |
Cost of Revenue | 100,271 | 95,344 | 88,138 | 101,363 | 106,211 | 92,716 |
Gross Profit | 185,257 | 173,432 | 158,322 | 151,009 | 146,818 | 122,858 |
Selling, General & Admin | 93,789 | 95,947 | 105,471 | 122,238 | 117,900 | 86,900 |
Research & Development | 48,186 | 50,302 | 37,000 | 28,322 | 19,866 | 22,605 |
Amortization of Goodwill & Intangibles | 202.71 | 176.41 | 255.71 | 629.48 | 872.31 | 1,067 |
Other Operating Expenses | 2,020 | 1,984 | 2,174 | 1,780 | 1,499 | 1,591 |
Operating Expenses | 147,897 | 152,055 | 148,964 | 156,892 | 143,648 | 114,837 |
Operating Income | 37,360 | 21,377 | 9,359 | -5,884 | 3,169 | 8,021 |
Interest Expense | -4,848 | -5,122 | -4,362 | -968.49 | -172.12 | -128.48 |
Interest & Investment Income | 1,277 | 1,228 | 1,099 | 976.88 | 626.02 | 369.49 |
Earnings From Equity Investments | 152.83 | 83.12 | 266.67 | 783.8 | -597.95 | 328.77 |
Currency Exchange Gain (Loss) | 61.19 | 27.37 | 113.7 | 74.79 | 117.35 | 226.36 |
Other Non Operating Income (Expenses) | 989.99 | 1,082 | 587.72 | 358 | 409.27 | 261.13 |
EBT Excluding Unusual Items | 34,993 | 18,676 | 7,064 | -4,659 | 3,552 | 9,078 |
Gain (Loss) on Sale of Investments | 0.04 | 7,354 | 3,624 | 135.89 | 169.85 | - |
Gain (Loss) on Sale of Assets | 16.82 | 267.99 | 325.1 | -504.6 | -64.54 | 44.1 |
Asset Writedown | -2,167 | -2,134 | -15,591 | -8,510 | -3,326 | -367.65 |
Pretax Income | 32,843 | 24,164 | -4,578 | -13,537 | 331.1 | 8,755 |
Income Tax Expense | 8,457 | 2,873 | -1,681 | -1,178 | 1,353 | 2,721 |
Earnings From Continuing Operations | 24,386 | 21,290 | -2,897 | -12,359 | -1,022 | 6,034 |
Minority Interest in Earnings | - | - | - | - | 5.89 | 17.43 |
Net Income | 24,386 | 21,290 | -2,897 | -12,359 | -1,016 | 6,051 |
Net Income to Common | 24,386 | 21,290 | -2,897 | -12,359 | -1,016 | 6,051 |
Net Income Growth | 53.17% | - | - | - | - | - |
Shares Outstanding (Basic) | 12 | 12 | 12 | 12 | 12 | 12 |
Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 12 | 12 |
Shares Change (YoY) | -0.18% | -0.19% | 0.19% | - | - | - |
EPS (Basic) | 1990.27 | 1737.78 | -236.00 | -1008.78 | -82.91 | 493.92 |
EPS (Diluted) | 1990.27 | 1737.78 | -236.00 | -1008.78 | -82.91 | 493.92 |
EPS Growth | 53.45% | - | - | - | - | - |
Free Cash Flow | 46,262 | 22,435 | -16,870 | -58,348 | -25,515 | 10,659 |
Free Cash Flow Per Share | 3775.71 | 1831.18 | -1374.40 | -4762.50 | -2082.63 | 869.99 |
Dividend Per Share | - | - | - | - | 100.000 | 220.000 |
Dividend Growth | - | - | - | - | -54.55% | 46.67% |
Gross Margin | 64.88% | 64.53% | 64.24% | 59.84% | 58.02% | 56.99% |
Operating Margin | 13.08% | 7.95% | 3.80% | -2.33% | 1.25% | 3.72% |
Profit Margin | 8.54% | 7.92% | -1.18% | -4.90% | -0.40% | 2.81% |
Free Cash Flow Margin | 16.20% | 8.35% | -6.84% | -23.12% | -10.08% | 4.94% |
EBITDA | 49,636 | 33,485 | 19,274 | 7,309 | 20,424 | 24,375 |
EBITDA Margin | 17.38% | 12.46% | 7.82% | 2.90% | 8.07% | 11.31% |
D&A For EBITDA | 12,276 | 12,108 | 9,915 | 13,192 | 17,255 | 16,354 |
EBIT | 37,360 | 21,377 | 9,359 | -5,884 | 3,169 | 8,021 |
EBIT Margin | 13.08% | 7.95% | 3.80% | -2.33% | 1.25% | 3.72% |
Effective Tax Rate | 25.75% | 11.89% | - | - | 408.56% | 31.08% |
Advertising Expenses | - | 13,063 | 14,905 | 22,068 | 26,120 | 18,650 |