LVMC Holdings (KRX:900140)
South Korea · Delayed Price · Currency is KRW 1,448.00
+50.00 (3.58%)
At close: Jun 9, 2026
LVMC Holdings 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 | 421,068 | 392,999 | 285,831 | 260,466 | 249,279 | 204,861 |
Other Revenue | 0 | 0 | - | - | - | - |
| 421,068 | 392,999 | 285,831 | 260,466 | 249,279 | 204,861 | |
Revenue Growth (YoY) | 34.95% | 37.49% | 9.74% | 4.49% | 21.68% | -25.29% |
Cost of Revenue | 322,765 | 306,734 | 226,847 | 207,293 | 207,211 | 180,737 |
Gross Profit | 98,303 | 86,264 | 58,984 | 53,173 | 42,068 | 24,124 |
Selling, General & Admin | 42,017 | 41,377 | 33,482 | 33,341 | 33,623 | 33,486 |
Research & Development | 11.09 | 1.91 | 19.94 | 558.59 | 27.44 | 8.36 |
Amortization of Goodwill & Intangibles | 635.77 | 615.16 | 720.64 | 793.88 | 834.72 | 845.29 |
Other Operating Expenses | 1,299 | 1,086 | 464.45 | 846.06 | 1,079 | 1,183 |
Operating Expenses | 53,304 | 52,828 | 44,156 | 45,991 | 47,386 | 45,851 |
Operating Income | 44,999 | 33,437 | 14,828 | 7,182 | -5,318 | -21,727 |
Interest Expense | -14,697 | -15,999 | -19,176 | -18,086 | -18,644 | -17,006 |
Interest & Investment Income | 2,459 | 2,153 | 2,156 | 3,058 | 4,948 | 11,107 |
Earnings From Equity Investments | 974.68 | -1,663 | -6,214 | -5,664 | -12,320 | -1,134 |
Currency Exchange Gain (Loss) | -2,789 | -434.25 | 1,760 | -26,525 | -2,656 | 5,251 |
Other Non Operating Income (Expenses) | 1,636 | 1,608 | 13,008 | -727.33 | -3,307 | 3,279 |
EBT Excluding Unusual Items | 32,583 | 19,102 | 6,362 | -40,761 | -37,297 | -20,230 |
Gain (Loss) on Sale of Investments | -52.94 | -52.94 | - | -2,078 | - | - |
Gain (Loss) on Sale of Assets | 987.42 | 720.83 | 1,306 | 423.88 | 200.08 | 1,032 |
Asset Writedown | 400.38 | 332.83 | -236.84 | - | -3,122 | -102.65 |
Other Unusual Items | - | - | - | - | 861.61 | -59.93 |
Pretax Income | 33,917 | 20,103 | 7,431 | -42,415 | -39,358 | -19,360 |
Income Tax Expense | 1,595 | 1,444 | 1,081 | -1,012 | 353.75 | 224.62 |
Earnings From Continuing Operations | 32,322 | 18,659 | 6,350 | -41,403 | -39,711 | -19,584 |
Earnings From Discontinued Operations | -3,818 | -4,004 | -2,117 | - | - | - |
Net Income to Company | 28,504 | 14,655 | 4,233 | -41,403 | -39,711 | -19,584 |
Minority Interest in Earnings | -12,547 | -11,512 | -3,039 | -404.16 | 1,526 | 2,194 |
Net Income | 15,957 | 3,143 | 1,193 | -41,807 | -38,185 | -17,390 |
Net Income to Common | 15,957 | 3,143 | 1,193 | -41,807 | -38,185 | -17,390 |
Net Income Growth | 392.21% | 163.32% | - | - | - | - |
Shares Outstanding (Basic) | 125 | 112 | 236 | 160 | 137 | 137 |
Shares Outstanding (Diluted) | 125 | 112 | 236 | 160 | 137 | 137 |
Shares Change (YoY) | -46.12% | -52.54% | 47.63% | 16.65% | - | 69.01% |
EPS (Basic) | 127.30 | 28.00 | 5.05 | -261.00 | -278.08 | -126.64 |
EPS (Diluted) | 127.30 | 28.00 | 5.05 | -261.00 | -278.08 | -126.64 |
EPS Growth | 1495.03% | 454.81% | - | - | - | - |
Free Cash Flow | 33,366 | 20,159 | -599.03 | -10,774 | -8,630 | -24,961 |
Free Cash Flow Per Share | 266.18 | 179.62 | -2.53 | -67.26 | -62.85 | -181.78 |
Gross Margin | 23.35% | 21.95% | 20.64% | 20.41% | 16.88% | 11.78% |
Operating Margin | 10.69% | 8.51% | 5.19% | 2.76% | -2.13% | -10.61% |
Profit Margin | 3.79% | 0.80% | 0.42% | -16.05% | -15.32% | -8.49% |
Free Cash Flow Margin | 7.92% | 5.13% | -0.21% | -4.14% | -3.46% | -12.19% |
EBITDA | 66,454 | 54,343 | 35,916 | 26,277 | 16,329 | -3,456 |
EBITDA Margin | 15.78% | 13.83% | 12.57% | 10.09% | 6.55% | -1.69% |
D&A For EBITDA | 21,455 | 20,907 | 21,088 | 19,095 | 21,647 | 18,272 |
EBIT | 44,999 | 33,437 | 14,828 | 7,182 | -5,318 | -21,727 |
EBIT Margin | 10.69% | 8.51% | 5.19% | 2.76% | -2.13% | -10.61% |
Effective Tax Rate | 4.70% | 7.18% | 14.55% | - | - | - |
Advertising Expenses | - | 6,030 | 3,905 | 3,715 | 3,438 | 1,303 |