Dx & Vx Co., Ltd. (KOSDAQ:180400)
South Korea
· Delayed Price · Currency is KRW 1,777.00
+27.00 (1.54%)
At close: Dec 5, 2025
Dx & Vx 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 | 2017 - 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 | 2017 - 2019 |
| Operating Revenue | 29,468 | 33,947 | 41,244 | 32,184 | 7,470 | 7,696 | Upgrade
|
| Other Revenue | -0 | -0 | -0 | -0 | -0 | 0 | Upgrade
|
| Revenue | 29,468 | 33,947 | 41,244 | 32,184 | 7,470 | 7,696 | Upgrade
|
| Revenue Growth (YoY) | -14.74% | -17.69% | 28.15% | 330.83% | -2.94% | 33.78% | Upgrade
|
| Cost of Revenue | 25,332 | 28,808 | 33,669 | 22,155 | 6,835 | 7,115 | Upgrade
|
| Gross Profit | 4,137 | 5,139 | 7,575 | 10,030 | 635.68 | 581.58 | Upgrade
|
| Selling, General & Admin | 17,889 | 15,054 | 16,138 | 5,268 | 3,411 | 4,329 | Upgrade
|
| Research & Development | 10,347 | 10,279 | 3,331 | 791.53 | 647 | 1,823 | Upgrade
|
| Amortization of Goodwill & Intangibles | 363.83 | 464.35 | 470.58 | 115.99 | 0.63 | 0.95 | Upgrade
|
| Other Operating Expenses | - | - | - | 259.14 | 89.74 | 102.12 | Upgrade
|
| Operating Expenses | 33,933 | 26,735 | 23,024 | 7,395 | 4,349 | 6,561 | Upgrade
|
| Operating Income | -29,796 | -21,597 | -15,449 | 2,634 | -3,713 | -5,979 | Upgrade
|
| Interest Expense | -2,744 | -4,804 | -5,445 | -1,438 | -121.17 | -248.43 | Upgrade
|
| Interest & Investment Income | 230.61 | 279.33 | 239.79 | 218.51 | 145.02 | 138.87 | Upgrade
|
| Currency Exchange Gain (Loss) | -1,273 | -2,323 | 70.78 | 2.63 | 28.42 | -6.29 | Upgrade
|
| Other Non Operating Income (Expenses) | 42.97 | -514.94 | -4,388 | -3,407 | 182.25 | 6.87 | Upgrade
|
| EBT Excluding Unusual Items | -33,540 | -28,960 | -24,971 | -1,989 | -3,479 | -6,088 | Upgrade
|
| Gain (Loss) on Sale of Investments | -2,511 | - | 19.54 | -900.03 | -2,766 | -1,485 | Upgrade
|
| Gain (Loss) on Sale of Assets | -75.55 | -65.98 | 6.4 | 30.41 | -35.59 | - | Upgrade
|
| Asset Writedown | -24,829 | -24,974 | -5,426 | 4.16 | -598.78 | - | Upgrade
|
| Other Unusual Items | - | -1,928 | - | - | - | - | Upgrade
|
| Pretax Income | -60,957 | -55,927 | -30,371 | -2,854 | -6,879 | -7,573 | Upgrade
|
| Income Tax Expense | -5,351 | -3,325 | 174.97 | -1,294 | -138.53 | -394.46 | Upgrade
|
| Earnings From Continuing Operations | -55,606 | -52,602 | -30,546 | -1,560 | -6,740 | -7,178 | Upgrade
|
| Earnings From Discontinued Operations | 886.09 | 1,118 | 2,710 | 590.48 | -1,144 | - | Upgrade
|
| Net Income to Company | -54,720 | -51,484 | -27,836 | -969.8 | -7,884 | -7,178 | Upgrade
|
| Minority Interest in Earnings | 3,799 | 4,450 | 353.68 | 190.16 | 614.93 | 775.48 | Upgrade
|
| Net Income | -50,920 | -47,034 | -27,482 | -779.65 | -7,269 | -6,403 | Upgrade
|
| Net Income to Common | -50,920 | -47,034 | -27,482 | -779.65 | -7,269 | -6,403 | Upgrade
|
| Shares Outstanding (Basic) | 49 | 36 | 30 | 29 | 24 | 23 | Upgrade
|
| Shares Outstanding (Diluted) | 49 | 36 | 30 | 29 | 24 | 23 | Upgrade
|
| Shares Change (YoY) | 58.04% | 21.48% | 3.08% | 17.52% | 7.11% | 4.39% | Upgrade
|
| EPS (Basic) | -1034.34 | -1309.06 | -929.21 | -27.17 | -297.72 | -280.88 | Upgrade
|
| EPS (Diluted) | -1034.34 | -1309.06 | -929.21 | -27.17 | -297.72 | -281.00 | Upgrade
|
| Free Cash Flow | -25,224 | -20,664 | -12,822 | -484.03 | -3,701 | -7,279 | Upgrade
|
| Free Cash Flow Per Share | -512.37 | -575.11 | -433.51 | -16.87 | -151.59 | -319.33 | Upgrade
|
| Gross Margin | 14.04% | 15.14% | 18.37% | 31.16% | 8.51% | 7.56% | Upgrade
|
| Operating Margin | -101.11% | -63.62% | -37.46% | 8.19% | -49.70% | -77.69% | Upgrade
|
| Profit Margin | -172.80% | -138.55% | -66.63% | -2.42% | -97.31% | -83.19% | Upgrade
|
| Free Cash Flow Margin | -85.60% | -60.87% | -31.09% | -1.50% | -49.55% | -94.58% | Upgrade
|
| EBITDA | -28,420 | -19,817 | -13,033 | 4,006 | -2,586 | -4,968 | Upgrade
|
| EBITDA Margin | -96.44% | -58.38% | -31.60% | 12.45% | -34.62% | -64.55% | Upgrade
|
| D&A For EBITDA | 1,377 | 1,780 | 2,416 | 1,372 | 1,127 | 1,011 | Upgrade
|
| EBIT | -29,796 | -21,597 | -15,449 | 2,634 | -3,713 | -5,979 | Upgrade
|
| EBIT Margin | -101.11% | -63.62% | -37.46% | 8.19% | -49.70% | -77.69% | Upgrade
|
| Advertising Expenses | - | 2,052 | 1,598 | 33.84 | 43.47 | 16.56 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.