G

GemVax & KAEL Co Ltd
KOSDAQ:082270

Watchlist Manager
GemVax & KAEL Co Ltd
KOSDAQ:082270
Watchlist
Price: 36 500 KRW -2.54%
Market Cap: 1.5T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+4%
5Y
+47%
10Y
-38%
0
Operating Income
+0%
3Y
-957%
5Y
-356%
10Y
-590%
0
Net Income
+0%
3Y
-
5Y
+5%
10Y
-173%

Earnings Waterfall
GemVax & KAEL Co Ltd

Revenue
62.7B KRW
Cost of Revenue
-43B KRW
Gross Profit
19.7B KRW
Operating Expenses
-58.1B KRW
Operating Income
-38.3B KRW
Other Expenses
-48.9B KRW
Net Income
-87.2B KRW

Income Statement
GemVax & KAEL Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Interest Expense
4 286
3 719
3 609
3 687
4 128
4 650
5 553
6 158
0
4 451
3 482
3 422
0
4 274
5 279
5 107
6 728
6 219
5 749
5 534
4 755
3 722
2 760
1 867
1 230
999
755
502
405
383
405
426
445
474
517
446
463
564
1 134
2 095
3 161
Revenue
101 051
N/A
115 454
+14%
107 450
-7%
84 880
-21%
75 074
-12%
70 341
-6%
77 124
+10%
101 897
+32%
28 403
-72%
40 241
+42%
33 103
-18%
8 733
-74%
47 875
+448%
22 026
-54%
17 441
-21%
17 349
-1%
47 240
+172%
48 158
+2%
46 457
-4%
45 506
-2%
42 664
-6%
46 815
+10%
55 579
+19%
62 456
+12%
65 663
+5%
63 634
-3%
63 160
-1%
58 903
-7%
60 371
+2%
66 228
+10%
71 874
+9%
78 886
+10%
75 804
-4%
73 280
-3%
75 123
+3%
68 762
-8%
72 209
+5%
71 263
-1%
63 577
-11%
62 731
-1%
62 692
0%
Gross Profit
Cost of Revenue
(78 735)
(92 430)
(84 481)
(66 766)
(56 879)
(51 602)
(60 402)
(82 701)
(19 147)
(27 343)
(17 401)
6 187
(31 627)
(10 789)
(7 530)
(8 317)
(29 807)
(30 435)
(29 792)
(28 096)
(28 015)
(29 217)
(34 296)
(37 471)
(40 115)
(40 538)
(41 003)
(39 823)
(41 490)
(45 662)
(50 686)
(55 791)
(53 943)
(53 788)
(47 613)
(43 913)
(46 160)
(43 336)
(45 500)
(43 680)
(42 977)
Gross Profit
22 316
N/A
23 023
+3%
22 968
0%
18 113
-21%
18 195
+0%
18 741
+3%
16 724
-11%
19 198
+15%
9 255
-52%
12 897
+39%
15 701
+22%
14 919
-5%
16 248
+9%
11 237
-31%
9 910
-12%
9 031
-9%
17 432
+93%
17 721
+2%
16 664
-6%
17 409
+4%
14 648
-16%
17 598
+20%
21 284
+21%
24 986
+17%
25 548
+2%
23 098
-10%
22 157
-4%
19 080
-14%
18 881
-1%
20 566
+9%
21 189
+3%
23 095
+9%
21 861
-5%
19 491
-11%
27 510
+41%
24 850
-10%
26 048
+5%
27 927
+7%
18 077
-35%
19 051
+5%
19 715
+3%
Operating Income
Operating Expenses
(27 872)
(27 703)
(26 016)
(22 914)
(20 956)
(30 214)
(32 211)
(34 790)
(15 485)
(14 141)
(10 969)
(8 027)
(17 663)
(14 971)
(23 735)
(26 065)
(18 095)
(18 463)
(19 372)
(19 519)
(23 046)
(26 333)
(26 052)
(25 331)
(24 110)
(20 364)
(20 808)
(21 530)
(22 509)
(23 285)
(23 529)
(25 260)
(25 807)
(26 698)
(26 953)
(28 426)
(33 917)
(51 025)
(52 943)
(58 003)
(58 052)
Selling, General & Administrative
(22 666)
(19 824)
(18 273)
(17 715)
(15 613)
(18 878)
(21 253)
(23 135)
(15 485)
(15 228)
(12 319)
(9 283)
(17 663)
(14 681)
(14 281)
(13 775)
(12 979)
(13 171)
(13 364)
(13 961)
(16 855)
(20 397)
(20 750)
(20 001)
(18 443)
(14 623)
(14 656)
(14 480)
(14 004)
(14 273)
(13 786)
(13 874)
(12 974)
(12 322)
(12 331)
(12 928)
(16 845)
(19 273)
(22 205)
(23 279)
(21 445)
Research & Development
(3 092)
(3 174)
(2 809)
(2 991)
(2 336)
(2 487)
0
(1 664)
0
(723)
(853)
(1 412)
0
(1 856)
(2 487)
(2 884)
(3 733)
(3 987)
(4 794)
(4 444)
(4 948)
(4 653)
(3 977)
(3 966)
(4 506)
(2 714)
(3 099)
(3 942)
(7 241)
(7 692)
(8 446)
(10 150)
(11 634)
(13 185)
(13 394)
(14 178)
(15 670)
(30 292)
(29 238)
(33 226)
(35 064)
Depreciation & Amortization
(2 113)
(1 907)
(2 176)
(2 205)
(3 007)
(3 757)
(4 031)
(4 393)
0
(2 406)
(2 011)
(1 545)
0
(1 440)
(1 126)
(1 026)
(1 383)
(1 304)
(1 214)
(1 113)
(1 242)
(1 284)
(1 325)
(1 366)
(1 161)
(1 136)
(1 162)
(1 216)
(1 264)
(1 319)
(1 296)
(1 236)
(1 199)
(1 192)
(1 228)
(1 320)
(1 401)
(1 460)
(1 499)
(1 498)
(1 542)
Other Operating Expenses
0
(2 798)
(2 758)
(3)
0
(5 092)
(6 927)
(5 598)
0
4 216
4 214
4 213
0
3 006
(5 841)
(8 380)
0
0
0
0
0
0
0
0
0
(1 891)
(1 891)
(1 892)
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
(5 556)
N/A
(4 679)
+16%
(3 048)
+35%
(4 801)
-58%
(2 761)
+42%
(11 475)
-316%
(15 488)
-35%
(15 593)
-1%
(6 229)
+60%
(1 243)
+80%
4 734
N/A
6 894
+46%
(1 415)
N/A
(3 734)
-164%
(13 825)
-270%
(17 034)
-23%
(662)
+96%
(741)
-12%
(2 708)
-265%
(2 110)
+22%
(8 398)
-298%
(8 736)
-4%
(4 770)
+45%
(346)
+93%
1 438
N/A
2 734
+90%
1 350
-51%
(2 449)
N/A
(3 628)
-48%
(2 719)
+25%
(2 340)
+14%
(2 165)
+7%
(3 945)
-82%
(7 207)
-83%
557
N/A
(3 576)
N/A
(7 868)
-120%
(23 098)
-194%
(34 866)
-51%
(38 951)
-12%
(38 337)
+2%
Pre-Tax Income
Interest Income Expense
(19 564)
(19 552)
(17 126)
(19 083)
(3 037)
(3 708)
(6 534)
(2 021)
(5 665)
(6 903)
(10 759)
(14 319)
(22 105)
(29 338)
(11 272)
(14 452)
6 236
12 988
(6 013)
(9 803)
(76 425)
(56 784)
(43 200)
(39 034)
10 974
(4 978)
(8 903)
(3 105)
13 173
12 598
7 826
4 231
(19 269)
(21 116)
(22 896)
(23 802)
(13 437)
(28 555)
(29 465)
(26 431)
(23 544)
Non-Reccuring Items
(2 797)
0
0
(2 228)
(6 177)
0
0
0
0
(51)
8 798
11 338
0
0
0
(35)
(12 252)
(14 118)
(15 727)
(20 826)
2 785
1 183
(4 166)
976
(8 068)
4 901
18 431
20 589
1 149
(688)
(7 060)
(9 370)
4 267
4 395
(1 445)
(1 316)
(5 701)
(3 920)
12 209
12 232
(345)
Gain/Loss on Disposition of Assets
39
8
0
0
32
140
111
86
0
(53)
(14)
0
0
0
(36)
(36)
(23)
(22)
5
16
42
0
84
(165)
(232)
(202)
0
42
(7)
(86)
(111)
(143)
(83)
(115)
(103)
(143)
(253)
(151)
(53)
(23)
119
Total Other Income
(937)
(597)
21
(1 017)
203
(1 332)
(1 313)
(472)
(3 842)
(4 268)
(4 285)
(3 987)
(6 893)
(6 200)
(4 219)
(4 270)
(3 865)
(3 830)
(5 202)
(5 179)
(10 107)
(18 808)
(20 630)
(21 499)
(2 476)
(2 510)
(1 573)
(442)
1 371
1 366
1 260
999
(573)
(719)
(722)
(688)
(89)
(67)
(500)
(313)
(25 696)
Pre-Tax Income
(28 815)
N/A
(24 820)
+14%
(20 153)
+19%
(27 128)
-35%
(11 740)
+57%
(16 375)
-39%
(23 223)
-42%
(17 999)
+22%
(15 736)
+13%
(12 518)
+20%
(1 526)
+88%
(74)
+95%
(30 413)
-40 999%
(39 272)
-29%
(29 352)
+25%
(35 827)
-22%
(10 567)
+71%
(5 725)
+46%
(29 647)
-418%
(37 904)
-28%
(92 103)
-143%
(83 145)
+10%
(72 682)
+13%
(60 068)
+17%
1 635
N/A
(54)
N/A
9 304
N/A
14 636
+57%
12 058
-18%
10 472
-13%
(425)
N/A
(6 448)
-1 419%
(19 604)
-204%
(24 761)
-26%
(24 609)
+1%
(29 525)
-20%
(27 348)
+7%
(55 791)
-104%
(52 675)
+6%
(53 488)
-2%
(87 803)
-64%
Net Income
Tax Provision
(1 018)
505
3 139
1 300
2 243
610
(78)
1 806
(1 501)
(408)
(1 094)
(1 040)
0
(29)
(29)
(29)
(140)
(140)
(140)
(140)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
171
165
164
160
584
Income from Continuing Operations
(29 835)
(24 316)
(17 014)
(25 828)
(9 497)
(15 766)
(23 303)
(16 194)
(17 237)
(12 926)
(2 619)
(1 114)
(30 413)
(39 300)
(29 380)
(35 855)
(10 707)
(5 865)
(29 787)
(38 044)
(92 103)
(83 145)
(72 682)
(60 068)
1 635
(54)
9 304
14 636
12 058
10 472
(425)
(6 448)
(19 604)
(24 761)
(24 609)
(29 525)
(27 177)
(55 626)
(52 511)
(53 328)
(87 219)
Income to Minority Interest
(2 162)
(3 120)
(1 772)
3 543
7 044
10 349
12 947
(6 129)
19 908
17 530
0
0
129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(31 997)
N/A
(27 436)
+14%
(18 786)
+32%
(22 285)
-19%
(2 453)
+89%
(5 416)
-121%
(10 355)
-91%
(22 322)
-116%
(20 947)
+6%
(19 141)
+9%
(12 518)
+35%
4 869
N/A
(12 272)
N/A
(21 160)
-72%
(11 368)
+46%
(17 843)
-57%
(10 707)
+40%
(5 865)
+45%
(29 787)
-408%
(38 044)
-28%
(92 103)
-142%
(83 145)
+10%
(72 682)
+13%
(60 068)
+17%
1 635
N/A
(54)
N/A
9 304
N/A
14 636
+57%
12 058
-18%
10 472
-13%
(425)
N/A
(6 448)
-1 419%
(19 604)
-204%
(24 761)
-26%
(24 609)
+1%
(29 525)
-20%
(27 177)
+8%
(55 626)
-105%
(52 511)
+6%
(53 328)
-2%
(87 219)
-64%
EPS (Diluted)
-492.26
N/A
-1 016.14
-106%
-647.79
+36%
-768.44
-19%
-87.6
+89%
-186.75
-113%
-345.16
-85%
-720.06
-109%
-698.23
+3%
-638.03
+9%
-417.26
+35%
162.3
N/A
-409.06
N/A
-682.58
-67%
-355.25
+48%
-524.79
-48%
-324.45
+38%
-167.57
+48%
-827.41
-394%
-1 056.77
-28%
-2 558.41
-142%
-2 078.62
+19%
-1 817.05
+13%
-1 540.2
+15%
41.72
N/A
-1.36
N/A
226.99
N/A
368.92
+63%
302.5
-18%
263.85
-13%
-10.75
N/A
-163.3
-1 419%
-497.32
-205%
-630.34
-27%
-626.4
+1%
-749.04
-20%
-690.62
+8%
-1 411.19
-104%
-1 324.81
+6%
-1 343.94
-1%
-2 202.28
-64%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 254,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.