EXA E&C Inc. (KOSDAQ:054940)
South Korea
· Delayed Price · Currency is KRW 686.00
+8.00 (1.18%)
At close: Dec 5, 2025
EXA E&C 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Operating Revenue | 194,289 | 203,088 | 174,256 | 226,760 | 220,813 | 234,282 | Upgrade
|
| Other Revenue | - | -0 | -0 | -0 | -0 | -0 | Upgrade
|
| Revenue | 194,289 | 203,088 | 174,256 | 226,760 | 220,813 | 234,282 | Upgrade
|
| Revenue Growth (YoY) | 13.69% | 16.55% | -23.15% | 2.69% | -5.75% | -5.19% | Upgrade
|
| Cost of Revenue | 165,592 | 171,496 | 152,650 | 195,802 | 201,204 | 214,109 | Upgrade
|
| Gross Profit | 28,697 | 31,592 | 21,606 | 30,957 | 19,609 | 20,173 | Upgrade
|
| Selling, General & Admin | 18,250 | 18,079 | 15,776 | 17,956 | 17,761 | 14,958 | Upgrade
|
| Research & Development | 3,088 | 3,090 | 2,380 | 2,580 | 3,104 | 3,307 | Upgrade
|
| Amortization of Goodwill & Intangibles | 123.87 | 188.17 | 196.79 | 199.12 | 205.79 | 144.96 | Upgrade
|
| Other Operating Expenses | 773.92 | 641.76 | 574.79 | 351.92 | 351 | 377.6 | Upgrade
|
| Operating Expenses | 23,695 | 23,092 | 18,214 | 21,695 | 23,638 | 19,217 | Upgrade
|
| Operating Income | 5,001 | 8,500 | 3,392 | 9,262 | -4,029 | 956.46 | Upgrade
|
| Interest Expense | -1,725 | -1,742 | -1,862 | -1,836 | -1,372 | -1,080 | Upgrade
|
| Interest & Investment Income | 572.16 | 613.68 | 581.59 | 503.77 | 411.78 | 343.04 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,496 | 3,330 | 141.45 | 965.8 | 1,211 | -959.15 | Upgrade
|
| Other Non Operating Income (Expenses) | -14.71 | 666.74 | -63.72 | -108.39 | 1,853 | 388.32 | Upgrade
|
| EBT Excluding Unusual Items | 5,329 | 11,369 | 2,189 | 8,787 | -1,926 | -351.8 | Upgrade
|
| Gain (Loss) on Sale of Investments | -235.18 | 38.26 | 403.66 | -809.68 | -125.15 | -160.95 | Upgrade
|
| Gain (Loss) on Sale of Assets | 75.58 | 52.16 | 4.55 | 32.47 | 3.72 | 566.52 | Upgrade
|
| Asset Writedown | -239.84 | -324.44 | -769.54 | -114.56 | -154.82 | -51.29 | Upgrade
|
| Pretax Income | 4,930 | 11,135 | 1,828 | 7,896 | -2,202 | 2.48 | Upgrade
|
| Income Tax Expense | 2,565 | 3,414 | 1,436 | 646.7 | 1,497 | 257.34 | Upgrade
|
| Earnings From Continuing Operations | 2,365 | 7,721 | 391.9 | 7,249 | -3,699 | -254.86 | Upgrade
|
| Earnings From Discontinued Operations | 488.54 | -4.05 | -1,284 | 675.26 | - | - | Upgrade
|
| Net Income to Company | 2,853 | 7,717 | -892.22 | 7,924 | -3,699 | -254.86 | Upgrade
|
| Minority Interest in Earnings | -836.3 | -971.35 | 135.11 | -381.26 | -972.63 | -511.56 | Upgrade
|
| Net Income | 2,017 | 6,746 | -757.11 | 7,543 | -4,672 | -766.43 | Upgrade
|
| Net Income to Common | 2,017 | 6,746 | -757.11 | 7,543 | -4,672 | -766.43 | Upgrade
|
| Net Income Growth | 27.04% | - | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 33 | 33 | 33 | 33 | 33 | 33 | Upgrade
|
| Shares Outstanding (Diluted) | 33 | 33 | 33 | 33 | 33 | 33 | Upgrade
|
| Shares Change (YoY) | -0.48% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 60.87 | 203.34 | -22.82 | 227.38 | -140.82 | -23.10 | Upgrade
|
| EPS (Diluted) | 60.87 | 203.34 | -22.82 | 227.38 | -141.00 | -23.10 | Upgrade
|
| EPS Growth | 27.66% | - | - | - | - | - | Upgrade
|
| Free Cash Flow | -3,327 | 3,072 | -1,234 | 23,639 | -13,771 | -6,851 | Upgrade
|
| Free Cash Flow Per Share | -100.42 | 92.61 | -37.20 | 712.57 | -415.12 | -206.52 | Upgrade
|
| Gross Margin | 14.77% | 15.56% | 12.40% | 13.65% | 8.88% | 8.61% | Upgrade
|
| Operating Margin | 2.57% | 4.18% | 1.95% | 4.08% | -1.82% | 0.41% | Upgrade
|
| Profit Margin | 1.04% | 3.32% | -0.43% | 3.33% | -2.12% | -0.33% | Upgrade
|
| Free Cash Flow Margin | -1.71% | 1.51% | -0.71% | 10.42% | -6.24% | -2.92% | Upgrade
|
| EBITDA | 7,778 | 10,898 | 5,807 | 12,114 | -1,511 | 3,215 | Upgrade
|
| EBITDA Margin | 4.00% | 5.37% | 3.33% | 5.34% | -0.68% | 1.37% | Upgrade
|
| D&A For EBITDA | 2,777 | 2,398 | 2,415 | 2,852 | 2,518 | 2,259 | Upgrade
|
| EBIT | 5,001 | 8,500 | 3,392 | 9,262 | -4,029 | 956.46 | Upgrade
|
| EBIT Margin | 2.57% | 4.18% | 1.95% | 4.08% | -1.82% | 0.41% | Upgrade
|
| Effective Tax Rate | 52.03% | 30.66% | 78.56% | 8.19% | - | 10394.20% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.