TJ media Co., Ltd. (KOSDAQ:032540)
South Korea · Delayed Price · Currency is KRW 3,415.00
+185.00 (5.73%)
At close: Jun 5, 2026
TJ media 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 | 90,458 | 94,435 | 91,872 | 96,399 | 85,911 | 61,854 |
Other Revenue | -0 | -0 | - | -0 | -0 | - |
| 90,458 | 94,435 | 91,872 | 96,399 | 85,911 | 61,854 | |
Revenue Growth (YoY) | 0.71% | 2.79% | -4.70% | 12.21% | 38.89% | 11.19% |
Cost of Revenue | 60,637 | 64,624 | 64,315 | 68,193 | 62,033 | 43,619 |
Gross Profit | 29,822 | 29,811 | 27,557 | 28,205 | 23,878 | 18,235 |
Selling, General & Admin | 26,888 | 25,503 | 21,920 | 20,936 | 18,807 | 14,861 |
Amortization of Goodwill & Intangibles | 19.23 | 15.53 | 14.28 | 29.18 | 33.06 | 39.87 |
Other Operating Expenses | 343.63 | 325.16 | 305.86 | 321.49 | 316.69 | 290.31 |
Operating Expenses | 27,873 | 26,523 | 22,893 | 21,874 | 19,737 | 15,409 |
Operating Income | 1,949 | 3,288 | 4,664 | 6,331 | 4,142 | 2,826 |
Interest Expense | -785.32 | -798.91 | -995.56 | -1,157 | -640.33 | -354.39 |
Interest & Investment Income | 288.08 | 331.4 | 348 | 334.53 | 480.34 | 51.38 |
Earnings From Equity Investments | -113.57 | -227.14 | -808.73 | -964.13 | - | - |
Currency Exchange Gain (Loss) | -52.06 | -208.79 | 207.61 | -18.43 | 30.89 | 306.08 |
Other Non Operating Income (Expenses) | 1,039 | 1,021 | 794.94 | 591.46 | 527.88 | 340.02 |
EBT Excluding Unusual Items | 2,326 | 3,406 | 4,210 | 5,118 | 4,540 | 3,169 |
Gain (Loss) on Sale of Investments | 749.17 | 44.35 | 497.06 | 52.34 | 67.74 | 64.27 |
Gain (Loss) on Sale of Assets | 158.57 | 158.57 | - | -5.33 | 55.45 | 133.91 |
Pretax Income | 3,234 | 3,609 | 4,708 | 5,165 | 4,664 | 3,367 |
Income Tax Expense | -376.2 | -378.32 | 61.93 | 460.22 | 166.46 | 157.03 |
Earnings From Continuing Operations | 3,610 | 3,987 | 4,646 | 4,704 | 4,497 | 3,210 |
Minority Interest in Earnings | -1.65 | -1.64 | -3.61 | -5.51 | -9.76 | -5.21 |
Net Income | 3,608 | 3,985 | 4,642 | 4,699 | 4,487 | 3,205 |
Net Income to Common | 3,608 | 3,985 | 4,642 | 4,699 | 4,487 | 3,205 |
Net Income Growth | -17.97% | -14.14% | -1.21% | 4.71% | 40.03% | - |
Shares Outstanding (Basic) | 23 | 21 | 21 | 21 | 21 | 21 |
Shares Outstanding (Diluted) | 23 | 21 | 21 | 21 | 21 | 21 |
Shares Change (YoY) | 19.55% | -0.06% | 0.06% | - | - | - |
EPS (Basic) | 157.46 | 190.72 | 222.00 | 224.86 | 214.74 | 153.35 |
EPS (Diluted) | 157.46 | 190.72 | 222.00 | 224.67 | 214.67 | 153.35 |
EPS Growth | -31.39% | -14.09% | -1.19% | 4.66% | 39.98% | - |
Free Cash Flow | -1,979 | 2,505 | 12,706 | 6,975 | -3,836 | 1,349 |
Free Cash Flow Per Share | -86.38 | 119.87 | 607.66 | 333.78 | -183.56 | 64.54 |
Gross Margin | 32.97% | 31.57% | 30.00% | 29.26% | 27.79% | 29.48% |
Operating Margin | 2.15% | 3.48% | 5.08% | 6.57% | 4.82% | 4.57% |
Profit Margin | 3.99% | 4.22% | 5.05% | 4.87% | 5.22% | 5.18% |
Free Cash Flow Margin | -2.19% | 2.65% | 13.83% | 7.24% | -4.46% | 2.18% |
EBITDA | 5,032 | 6,252 | 7,274 | 9,290 | 7,251 | 5,765 |
EBITDA Margin | 5.56% | 6.62% | 7.92% | 9.64% | 8.44% | 9.32% |
D&A For EBITDA | 3,083 | 2,964 | 2,610 | 2,959 | 3,109 | 2,939 |
EBIT | 1,949 | 3,288 | 4,664 | 6,331 | 4,142 | 2,826 |
EBIT Margin | 2.15% | 3.48% | 5.08% | 6.57% | 4.82% | 4.57% |
Effective Tax Rate | - | - | 1.31% | 8.91% | 3.57% | 4.66% |
Advertising Expenses | - | 5,874 | 5,413 | 5,173 | 5,883 | 2,596 |