MEDIANA Co.,Ltd (KOSDAQ:041920)
South Korea · Delayed Price · Currency is KRW 28,650
+4,900 (20.63%)
At close: Feb 6, 2026
MEDIANA Co.,Ltd 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 |
|---|---|---|---|---|---|---|
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 |
Operating Revenue | 59,825 | 57,039 | 78,421 | 68,347 | 56,802 | 67,519 |
Other Revenue | - | - | - | -0 | - | - |
| 59,825 | 57,039 | 78,421 | 68,347 | 56,802 | 67,519 | |
Revenue Growth (YoY) | -1.02% | -27.27% | 14.74% | 20.32% | -15.87% | 39.50% |
Cost of Revenue | 40,538 | 40,270 | 56,780 | 45,639 | 37,949 | 41,463 |
Gross Profit | 19,287 | 16,769 | 21,641 | 22,708 | 18,854 | 26,057 |
Selling, General & Admin | 9,797 | 10,225 | 7,343 | 7,157 | 6,037 | 6,437 |
Research & Development | 4,589 | 4,534 | 4,146 | 4,447 | 4,036 | 3,473 |
Amortization of Goodwill & Intangibles | 54.01 | 51.33 | 45.09 | 42.39 | 30.13 | 13.3 |
Operating Expenses | 15,230 | 15,460 | 12,239 | 12,098 | 10,594 | 10,401 |
Operating Income | 4,057 | 1,309 | 9,402 | 10,610 | 8,260 | 15,655 |
Interest Expense | -20.56 | -20.56 | -24.11 | -17.68 | -12.1 | -11.01 |
Interest & Investment Income | 2,618 | 2,618 | 1,013 | 309.25 | 80.22 | 95.45 |
Currency Exchange Gain (Loss) | 4,319 | 4,319 | 698.21 | 1,471 | 2,098 | -1,406 |
Other Non Operating Income (Expenses) | -2,648 | -60.55 | 213.76 | 1,146 | 41.77 | 32.01 |
EBT Excluding Unusual Items | 8,327 | 8,165 | 11,303 | 13,519 | 10,467 | 14,366 |
Gain (Loss) on Sale of Investments | -22.39 | -22.39 | -20.48 | -20.71 | -24.97 | - |
Gain (Loss) on Sale of Assets | 35.72 | 35.72 | -191.76 | -0.01 | 8.72 | 18 |
Asset Writedown | - | - | - | - | -46.24 | -522.87 |
Pretax Income | 8,340 | 8,179 | 11,091 | 13,498 | 10,405 | 13,861 |
Income Tax Expense | 1,920 | 1,967 | 2,198 | 2,900 | 1,631 | 2,620 |
Net Income | 6,420 | 6,212 | 8,893 | 10,598 | 8,774 | 11,241 |
Net Income to Common | 6,420 | 6,212 | 8,893 | 10,598 | 8,774 | 11,241 |
Net Income Growth | 127.30% | -30.15% | -16.08% | 20.78% | -21.95% | 66.66% |
Shares Outstanding (Basic) | 18 | 18 | 16 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 18 | 18 | 16 | 16 | 16 | 16 |
Shares Change (YoY) | 1.79% | 13.69% | 1.93% | 0.04% | 0.15% | 0.17% |
EPS (Basic) | 347.44 | 335.91 | 546.74 | 664.13 | 550.05 | 705.81 |
EPS (Diluted) | 347.44 | 335.91 | 546.74 | 664.00 | 550.05 | 705.81 |
EPS Growth | 123.69% | -38.56% | -17.66% | 20.72% | -22.07% | 66.38% |
Free Cash Flow | 5,280 | 4,427 | 14,293 | 9,266 | 10,551 | 7,707 |
Free Cash Flow Per Share | 285.72 | 239.40 | 878.70 | 580.69 | 661.43 | 483.92 |
Gross Margin | 32.24% | 29.40% | 27.60% | 33.23% | 33.19% | 38.59% |
Operating Margin | 6.78% | 2.30% | 11.99% | 15.52% | 14.54% | 23.19% |
Profit Margin | 10.73% | 10.89% | 11.34% | 15.51% | 15.45% | 16.65% |
Free Cash Flow Margin | 8.82% | 7.76% | 18.23% | 13.56% | 18.57% | 11.42% |
EBITDA | 5,588 | 3,109 | 11,222 | 12,456 | 10,095 | 17,464 |
EBITDA Margin | 9.34% | 5.45% | 14.31% | 18.22% | 17.77% | 25.87% |
D&A For EBITDA | 1,531 | 1,799 | 1,819 | 1,846 | 1,835 | 1,809 |
EBIT | 4,057 | 1,309 | 9,402 | 10,610 | 8,260 | 15,655 |
EBIT Margin | 6.78% | 2.30% | 11.99% | 15.52% | 14.54% | 23.19% |
Effective Tax Rate | 23.02% | 24.05% | 19.81% | 21.49% | 15.67% | 18.90% |
Advertising Expenses | - | 475.61 | 425.23 | 402.59 | 220.04 | 101.49 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.