InBody Co.,Ltd (KOSDAQ:041830)
South Korea · Delayed Price · Currency is KRW 50,300
-200 (-0.40%)
Jul 28, 2026, 3:30 PM KST
InBody Co.,Ltd 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 | 246,809 | 233,948 | 204,465 | 170,351 | 160,004 | 137,837 |
Other Revenue | - | - | -0 | - | -0 | -0 |
| 246,809 | 233,948 | 204,465 | 170,351 | 160,004 | 137,837 | |
Revenue Growth | 16.63% | 14.42% | 20.03% | 6.47% | 16.08% | 28.67% |
Cost of Revenue | 57,429 | 53,782 | 47,049 | 38,519 | 39,412 | 36,919 |
Gross Profit | 189,380 | 180,166 | 157,415 | 131,832 | 120,591 | 100,918 |
Selling, General & Admin | 125,094 | 121,566 | 101,363 | 77,402 | 66,256 | 52,182 |
Research & Development | 11,086 | 11,176 | 11,170 | 9,311 | 8,779 | 8,062 |
Amortization of Goodwill & Intangibles | 640.35 | 683.42 | 490.9 | 376 | 272.62 | 143.84 |
Other Operating Expenses | 2,703 | 2,665 | 2,274 | 1,829 | 934.01 | 1,141 |
Operating Expenses | 146,605 | 143,413 | 120,677 | 93,534 | 79,887 | 65,066 |
Operating Income | 42,775 | 36,753 | 36,739 | 38,298 | 40,704 | 35,852 |
Interest Expense | -510.88 | -504.32 | -384.13 | -329.51 | -121.99 | -103.5 |
Interest & Investment Income | 3,111 | 3,024 | 3,363 | 3,227 | 1,479 | 681.91 |
Earnings From Equity Investments | -57.92 | -1,004 | -405.06 | 2,050 | -139.18 | 105.77 |
Currency Exchange Gain (Loss) | 3,782 | 743.38 | 3,943 | 457.6 | 749.96 | 1,046 |
Other Non Operating Income (Expenses) | 418.45 | 589.47 | 569.99 | 414.96 | 186.7 | 1,651 |
EBT Excluding Unusual Items | 49,517 | 39,601 | 43,826 | 44,118 | 42,859 | 39,233 |
Gain (Loss) on Sale of Investments | -1,064 | -1,063 | 13.2 | 430.8 | -340.21 | -187.37 |
Gain (Loss) on Sale of Assets | 72.73 | 69.23 | 10.85 | 48.95 | -21.45 | 288 |
Asset Writedown | - | - | - | - | -6.6 | -0.1 |
Pretax Income | 48,526 | 38,608 | 43,850 | 44,598 | 42,491 | 39,334 |
Income Tax Expense | 9,086 | 8,620 | 11,143 | 8,037 | 8,665 | 5,352 |
Earnings From Continuing Operations | 39,440 | 29,988 | 32,707 | 36,561 | 33,826 | 33,982 |
Minority Interest in Earnings | 523.74 | 645.17 | 435.66 | 161.94 | -10.71 | 51.19 |
Net Income | 39,964 | 30,633 | 33,143 | 36,723 | 33,816 | 34,033 |
Net Income to Common | 39,964 | 30,633 | 33,143 | 36,723 | 33,816 | 34,033 |
Net Income Growth | 27.49% | -7.57% | -9.75% | 8.60% | -0.64% | 94.28% |
Shares Outstanding (Basic) | 13 | 13 | 13 | 13 | 13 | 13 |
Shares Outstanding (Diluted) | 13 | 13 | 13 | 13 | 13 | 13 |
Shares Change | -0.22% | -2.44% | -0.52% | - | - | -0.70% |
EPS (Basic) | 3115.85 | 2422.95 | 2557.47 | 2819.01 | 2595.83 | 2612.57 |
EPS (Diluted) | 3115.85 | 2422.95 | 2557.47 | 2819.01 | 2595.83 | 2612.57 |
EPS Growth | 27.79% | -5.26% | -9.28% | 8.60% | -0.64% | 95.64% |
Additional Metrics
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 |
Free Cash Flow | 30,639 | 28,427 | 22,249 | 30,983 | 25,039 | 18,903 |
Free Cash Flow Per Share | 2388.77 | 2248.47 | 1716.83 | 2378.38 | 1922.12 | 1451.11 |
Dividend Per Share | 600.000 | 600.000 | - | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 76.73% | 77.01% | 76.99% | 77.39% | 75.37% | 73.22% |
Operating Margin | 17.33% | 15.71% | 17.97% | 22.48% | 25.44% | 26.01% |
Profit Margin | 16.19% | 13.09% | 16.21% | 21.56% | 21.13% | 24.69% |
Free Cash Flow Margin | 12.41% | 12.15% | 10.88% | 18.19% | 15.65% | 13.71% |
EBITDA | 51,783 | 45,364 | 43,813 | 44,259 | 46,078 | 40,287 |
EBITDA Margin | 20.98% | 19.39% | 21.43% | 25.98% | 28.80% | 29.23% |
D&A For EBITDA | 9,008 | 8,611 | 7,074 | 5,961 | 5,374 | 4,436 |
EBIT | 42,775 | 36,753 | 36,739 | 38,298 | 40,704 | 35,852 |
EBIT Margin | 17.33% | 15.71% | 17.97% | 22.48% | 25.44% | 26.01% |
Effective Tax Rate | 18.72% | 22.33% | 25.41% | 18.02% | 20.39% | 13.61% |
Advertising Expenses | - | 14,911 | 11,261 | 7,240 | 5,068 | 4,215 |