Virnect Co., Ltd. (KOSDAQ:438700)
South Korea
· Delayed Price · Currency is KRW 3,260.00
-30.00 (-0.91%)
At close: Dec 5, 2025
Virnect 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 |
|---|---|---|---|---|---|
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 |
| Revenue | 4,224 | 4,599 | 6,502 | 5,056 | 3,569 |
| Revenue Growth (YoY) | -33.30% | -29.26% | 28.59% | 41.68% | - |
| Cost of Revenue | 1,524 | 1,338 | 1,194 | 785.71 | 431.22 |
| Gross Profit | 2,701 | 3,261 | 5,308 | 4,271 | 3,138 |
| Selling, General & Admin | 7,435 | 8,308 | 8,350 | 10,549 | 5,269 |
| Research & Development | 4,629 | 6,536 | 6,917 | 6,353 | 2,018 |
| Amortization of Goodwill & Intangibles | 229.09 | 234.75 | 214.2 | 191.47 | 184.08 |
| Other Operating Expenses | 186.5 | 198.82 | 186.01 | 215.63 | 115.32 |
| Operating Expenses | 13,161 | 15,958 | 16,616 | 18,413 | 7,798 |
| Operating Income | -10,460 | -12,697 | -11,308 | -14,142 | -4,660 |
| Interest Expense | -311.22 | -366.04 | -377 | -1,968 | -843.88 |
| Interest & Investment Income | 560.31 | 1,132 | 476.21 | 329.03 | 14.69 |
| Currency Exchange Gain (Loss) | -18.46 | -6.38 | 0.29 | -25.68 | -1.23 |
| Other Non Operating Income (Expenses) | 46.56 | -193.39 | 338.94 | 7,190 | -3,486 |
| EBT Excluding Unusual Items | -10,183 | -12,131 | -10,870 | -8,617 | -8,976 |
| Gain (Loss) on Sale of Investments | 629.02 | -403.25 | 624.84 | 100.61 | - |
| Gain (Loss) on Sale of Assets | -62.29 | -49.85 | -61.08 | -0.59 | - |
| Pretax Income | -9,616 | -12,584 | -10,306 | -8,517 | -8,976 |
| Income Tax Expense | 54.97 | 57.24 | 51.25 | -35.37 | - |
| Net Income | -9,671 | -12,641 | -10,357 | -8,481 | -8,976 |
| Net Income to Common | -9,671 | -12,641 | -10,357 | -8,481 | -8,976 |
| Shares Outstanding (Basic) | 11 | 11 | 10 | 5 | 4 |
| Shares Outstanding (Diluted) | 11 | 11 | 10 | 5 | 4 |
| Shares Change (YoY) | 0.60% | 13.15% | 98.80% | 26.17% | - |
| EPS (Basic) | -867.28 | -1137.10 | -1054.15 | -1715.98 | -2291.53 |
| EPS (Diluted) | -867.28 | -1137.10 | -1054.15 | -1716.00 | -2292.00 |
| Free Cash Flow | -9,963 | -11,229 | -11,999 | -12,629 | -3,281 |
| Free Cash Flow Per Share | -893.47 | -1010.06 | -1221.21 | -2555.28 | -837.53 |
| Gross Margin | 63.93% | 70.91% | 81.64% | 84.46% | 87.92% |
| Operating Margin | -247.61% | -276.07% | -173.92% | -279.69% | -130.58% |
| Profit Margin | -228.94% | -274.86% | -159.30% | -167.73% | -251.52% |
| Free Cash Flow Margin | -235.85% | -244.15% | -184.54% | -249.77% | -91.93% |
| EBITDA | -9,551 | -11,781 | -10,145 | -12,846 | -4,265 |
| EBITDA Margin | -226.09% | -256.15% | -156.02% | -254.06% | -119.49% |
| D&A For EBITDA | 909.27 | 916.04 | 1,164 | 1,296 | 395.68 |
| EBIT | -10,460 | -12,697 | -11,308 | -14,142 | -4,660 |
| EBIT Margin | -247.61% | -276.07% | -173.92% | -279.69% | -130.58% |
| Advertising Expenses | - | 409.86 | 693.07 | 277.84 | 76.86 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.