Medience Co., Ltd. (KOSDAQ:014100)
South Korea · Delayed Price · Currency is KRW 1,392.00
-42.00 (-2.93%)
At close: Jun 5, 2026
Medience Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 48,459 | 48,769 | 48,986 | 66,023 | 71,422 | 71,525 |
Other Revenue | -0 | -0 | -0 | -0 | -0 | - |
| 48,459 | 48,769 | 48,986 | 66,023 | 71,422 | 71,525 | |
Revenue Growth (YoY) | -2.91% | -0.44% | -25.80% | -7.56% | -0.14% | -4.04% |
Cost of Revenue | 25,439 | 24,982 | 27,077 | 33,615 | 36,006 | 35,073 |
Gross Profit | 23,020 | 23,787 | 21,909 | 32,408 | 35,416 | 36,451 |
Selling, General & Admin | 21,042 | 23,376 | 29,566 | 31,980 | 32,114 | 30,851 |
Research & Development | 57.24 | 57.24 | 92.41 | 122.22 | 76.69 | 103.52 |
Amortization of Goodwill & Intangibles | 5.95 | 5.95 | 115.1 | 116.86 | 161.16 | 214.74 |
Other Operating Expenses | 539.89 | 539.89 | 555.74 | 561.86 | 554.94 | 574.72 |
Operating Expenses | 22,557 | 24,891 | 30,725 | 33,683 | 33,811 | 31,926 |
Operating Income | 463.72 | -1,104 | -8,815 | -1,275 | 1,605 | 4,525 |
Interest Expense | -659.81 | -659.81 | -710.06 | -625.17 | -578.47 | -607.83 |
Interest & Investment Income | 309.83 | 309.83 | 306.93 | 317.41 | 327.37 | 258.34 |
Earnings From Equity Investments | - | - | - | 368.19 | 53.01 | 55.94 |
Currency Exchange Gain (Loss) | 48.91 | 48.91 | 867.61 | 61.49 | -93.13 | 334.26 |
Other Non Operating Income (Expenses) | 5,918 | -22.4 | 502.99 | 409.76 | 66.79 | 1,048 |
EBT Excluding Unusual Items | 6,080 | -1,427 | -7,848 | -743.61 | 1,380 | 5,614 |
Gain (Loss) on Sale of Investments | -3,895 | -3,895 | -4,868 | 8,611 | -16,856 | 501.88 |
Gain (Loss) on Sale of Assets | - | - | 49.25 | -4.21 | 46.79 | -27.3 |
Asset Writedown | - | - | -5,329 | -61.66 | -0.46 | -128.48 |
Pretax Income | 2,186 | -5,322 | -17,996 | 7,801 | -15,429 | 5,960 |
Income Tax Expense | 681.11 | 696.14 | -4,210 | 808.55 | -3,703 | 1,594 |
Net Income | 1,505 | -6,018 | -13,786 | 6,992 | -11,726 | 4,366 |
Net Income to Common | 1,505 | -6,018 | -13,786 | 6,992 | -11,726 | 4,366 |
Net Income Growth | - | - | - | - | - | 8.29% |
Shares Outstanding (Basic) | 11 | 11 | 11 | 11 | 11 | 12 |
Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 11 | 12 |
Shares Change (YoY) | 0.03% | 0.01% | -0.01% | -1.54% | -0.74% | - |
EPS (Basic) | 133.09 | -532.54 | -1220.00 | 618.76 | -1021.71 | 377.60 |
EPS (Diluted) | 133.09 | -532.54 | -1220.00 | 618.76 | -1021.71 | 377.60 |
EPS Growth | - | - | - | - | - | 8.29% |
Free Cash Flow | -281.17 | -557.68 | -2,548 | 326.05 | 1,427 | 8,161 |
Free Cash Flow Per Share | -24.87 | -49.35 | -225.49 | 28.85 | 124.37 | 705.79 |
Gross Margin | 47.50% | 48.77% | 44.73% | 49.09% | 49.59% | 50.96% |
Operating Margin | 0.96% | -2.26% | -18.00% | -1.93% | 2.25% | 6.33% |
Profit Margin | 3.10% | -12.34% | -28.14% | 10.59% | -16.42% | 6.10% |
Free Cash Flow Margin | -0.58% | -1.14% | -5.20% | 0.49% | 2.00% | 11.41% |
EBITDA | 1,354 | -222.96 | -7,438 | 184.18 | 3,293 | 6,279 |
EBITDA Margin | 2.79% | -0.46% | -15.18% | 0.28% | 4.61% | 8.78% |
D&A For EBITDA | 890.76 | 881.02 | 1,377 | 1,459 | 1,688 | 1,754 |
EBIT | 463.72 | -1,104 | -8,815 | -1,275 | 1,605 | 4,525 |
EBIT Margin | 0.96% | -2.26% | -18.00% | -1.93% | 2.25% | 6.33% |
Effective Tax Rate | 31.16% | - | - | 10.37% | - | 26.74% |
Advertising Expenses | - | 1,425 | 4,721 | 3,353 | 3,190 | 2,400 |