VM Inc. (KOSDAQ:089970)
South Korea
· Delayed Price · Currency is KRW 26,600
+350 (1.33%)
At close: Dec 5, 2025
VM Inc. 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 - 2018 |
|---|---|---|---|---|---|---|---|
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 - 2018 |
| Operating Revenue | 126,541 | 70,277 | 26,009 | 141,385 | 178,054 | 93,030 | Upgrade
|
| Other Revenue | - | - | -0 | - | -0 | - | Upgrade
|
| Revenue | 126,541 | 70,277 | 26,009 | 141,385 | 178,054 | 93,030 | Upgrade
|
| Revenue Growth (YoY) | 208.82% | 170.21% | -81.60% | -20.59% | 91.39% | 56.81% | Upgrade
|
| Cost of Revenue | 79,720 | 46,913 | 13,347 | 81,893 | 100,689 | 52,315 | Upgrade
|
| Gross Profit | 46,822 | 23,364 | 12,661 | 59,492 | 77,365 | 40,716 | Upgrade
|
| Selling, General & Admin | 17,973 | 16,544 | 15,937 | 20,608 | 17,767 | 9,507 | Upgrade
|
| Research & Development | 14,146 | 14,551 | 6,606 | 6,839 | 4,844 | 1,222 | Upgrade
|
| Amortization of Goodwill & Intangibles | 177.17 | 146.57 | 162.23 | 132.08 | 113.05 | 61.1 | Upgrade
|
| Operating Expenses | 32,934 | 31,964 | 23,624 | 28,560 | 23,346 | 11,094 | Upgrade
|
| Operating Income | 13,887 | -8,600 | -10,963 | 30,932 | 54,019 | 29,622 | Upgrade
|
| Interest Expense | -2,375 | -1,872 | -671.7 | -161.45 | -72.67 | -16.81 | Upgrade
|
| Interest & Investment Income | 3,337 | 3,254 | 3,027 | 1,164 | 195.56 | 314.03 | Upgrade
|
| Currency Exchange Gain (Loss) | 2,392 | 5,199 | 370.99 | 5,350 | 3,109 | -1,779 | Upgrade
|
| Other Non Operating Income (Expenses) | -1,648 | -2,089 | 235.98 | 18.86 | 235.68 | 72.88 | Upgrade
|
| EBT Excluding Unusual Items | 15,593 | -4,107 | -8,001 | 37,304 | 57,487 | 28,213 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1,131 | -460.71 | 593.07 | -2,178 | 1,400 | 1,042 | Upgrade
|
| Gain (Loss) on Sale of Assets | 9.43 | 5.58 | 139.75 | -42.32 | 6.65 | 0.08 | Upgrade
|
| Pretax Income | 16,734 | -4,562 | -7,268 | 35,083 | 58,893 | 29,255 | Upgrade
|
| Income Tax Expense | 128.65 | -1,112 | -292.52 | 7,205 | 12,435 | 5,885 | Upgrade
|
| Net Income | 16,605 | -3,451 | -6,975 | 27,878 | 46,458 | 23,370 | Upgrade
|
| Net Income to Common | 16,605 | -3,451 | -6,975 | 27,878 | 46,458 | 23,370 | Upgrade
|
| Net Income Growth | - | - | - | -39.99% | 98.79% | 65.06% | Upgrade
|
| Shares Outstanding (Basic) | 22 | 22 | 22 | 21 | 22 | 21 | Upgrade
|
| Shares Outstanding (Diluted) | 22 | 22 | 22 | 22 | 22 | 21 | Upgrade
|
| Shares Change (YoY) | 2.42% | 1.78% | -0.43% | -0.47% | 2.38% | -1.34% | Upgrade
|
| EPS (Basic) | 739.21 | -157.03 | -323.06 | 1297.51 | 2156.64 | 1112.38 | Upgrade
|
| EPS (Diluted) | 739.21 | -157.03 | -323.06 | 1290.27 | 2132.00 | 1098.00 | Upgrade
|
| EPS Growth | - | - | - | -39.48% | 94.17% | 67.38% | Upgrade
|
| Free Cash Flow | 25,984 | 16,055 | -17,252 | -9,150 | 51,629 | 11,523 | Upgrade
|
| Free Cash Flow Per Share | 1156.72 | 730.58 | -799.05 | -421.94 | 2369.60 | 541.44 | Upgrade
|
| Gross Margin | 37.00% | 33.25% | 48.68% | 42.08% | 43.45% | 43.77% | Upgrade
|
| Operating Margin | 10.97% | -12.24% | -42.15% | 21.88% | 30.34% | 31.84% | Upgrade
|
| Profit Margin | 13.12% | -4.91% | -26.82% | 19.72% | 26.09% | 25.12% | Upgrade
|
| Free Cash Flow Margin | 20.53% | 22.84% | -66.33% | -6.47% | 29.00% | 12.39% | Upgrade
|
| EBITDA | 15,529 | -6,942 | -9,332 | 32,533 | 55,108 | 30,221 | Upgrade
|
| EBITDA Margin | 12.27% | -9.88% | -35.88% | 23.01% | 30.95% | 32.49% | Upgrade
|
| D&A For EBITDA | 1,641 | 1,658 | 1,631 | 1,600 | 1,089 | 599.5 | Upgrade
|
| EBIT | 13,887 | -8,600 | -10,963 | 30,932 | 54,019 | 29,622 | Upgrade
|
| EBIT Margin | 10.97% | -12.24% | -42.15% | 21.88% | 30.34% | 31.84% | Upgrade
|
| Effective Tax Rate | 0.77% | - | - | 20.54% | 21.12% | 20.11% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.