MEDIANA Co.,Ltd (KOSDAQ:041920)
South Korea · Delayed Price · Currency is KRW 13,880
+960 (7.43%)
At close: Jun 11, 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 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 |
Other Revenue | -0 | -0 | - | - | -0 | - |
| 65,996 | 64,945 | 57,039 | 78,421 | 68,347 | 56,802 | |
Revenue Growth (YoY) | 15.13% | 13.86% | -27.27% | 14.74% | 20.32% | -15.87% |
Cost of Revenue | 43,290 | 43,448 | 40,270 | 56,780 | 45,639 | 37,949 |
Gross Profit | 22,705 | 21,497 | 16,769 | 21,641 | 22,708 | 18,854 |
Selling, General & Admin | 9,961 | 9,715 | 10,225 | 7,343 | 7,157 | 6,037 |
Research & Development | 5,496 | 4,923 | 4,534 | 4,146 | 4,447 | 4,036 |
Amortization of Goodwill & Intangibles | 53.32 | 53.84 | 51.33 | 45.09 | 42.39 | 30.13 |
Operating Expenses | 16,402 | 15,547 | 15,460 | 12,239 | 12,098 | 10,594 |
Operating Income | 6,303 | 5,950 | 1,309 | 9,402 | 10,610 | 8,260 |
Interest Expense | -28.64 | -28.64 | -20.56 | -24.11 | -17.68 | -12.1 |
Interest & Investment Income | 2,528 | 2,528 | 2,618 | 1,013 | 309.25 | 80.22 |
Currency Exchange Gain (Loss) | -843.62 | -843.62 | 4,319 | 698.21 | 1,471 | 2,098 |
Other Non Operating Income (Expenses) | 475.5 | -0.25 | -60.55 | 213.76 | 1,146 | 41.77 |
EBT Excluding Unusual Items | 8,434 | 7,606 | 8,165 | 11,303 | 13,519 | 10,467 |
Gain (Loss) on Sale of Investments | -1,111 | -1,111 | -22.39 | -20.48 | -20.71 | -24.97 |
Gain (Loss) on Sale of Assets | 0.21 | 0.21 | 35.72 | -191.76 | -0.01 | 8.72 |
Asset Writedown | -58.36 | -58.36 | - | - | - | -46.24 |
Pretax Income | 7,265 | 6,437 | 8,179 | 11,091 | 13,498 | 10,405 |
Income Tax Expense | 1,184 | 1,162 | 1,967 | 2,198 | 2,900 | 1,631 |
Net Income | 6,081 | 5,274 | 6,212 | 8,893 | 10,598 | 8,774 |
Net Income to Common | 6,081 | 5,274 | 6,212 | 8,893 | 10,598 | 8,774 |
Net Income Growth | 23.06% | -15.09% | -30.15% | -16.08% | 20.78% | -21.95% |
Shares Outstanding (Basic) | 19 | 18 | 18 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 19 | 18 | 18 | 16 | 16 | 16 |
Shares Change (YoY) | 6.96% | -0.19% | 13.66% | 1.93% | 0.04% | 0.15% |
EPS (Basic) | 318.32 | 285.82 | 336.00 | 546.74 | 664.13 | 550.05 |
EPS (Diluted) | 318.32 | 285.82 | 336.00 | 546.74 | 664.00 | 550.05 |
EPS Growth | 25.17% | -14.93% | -38.55% | -17.66% | 20.72% | -22.07% |
Free Cash Flow | 2,848 | 4,937 | 4,427 | 14,293 | 9,266 | 10,551 |
Free Cash Flow Per Share | 149.05 | 267.54 | 239.46 | 878.70 | 580.69 | 661.43 |
Gross Margin | 34.40% | 33.10% | 29.40% | 27.60% | 33.23% | 33.19% |
Operating Margin | 9.55% | 9.16% | 2.30% | 11.99% | 15.52% | 14.54% |
Profit Margin | 9.21% | 8.12% | 10.89% | 11.34% | 15.51% | 15.45% |
Free Cash Flow Margin | 4.32% | 7.60% | 7.76% | 18.23% | 13.56% | 18.57% |
EBITDA | 7,704 | 7,393 | 3,109 | 11,222 | 12,456 | 10,095 |
EBITDA Margin | 11.67% | 11.38% | 5.45% | 14.31% | 18.22% | 17.77% |
D&A For EBITDA | 1,401 | 1,442 | 1,799 | 1,819 | 1,846 | 1,835 |
EBIT | 6,303 | 5,950 | 1,309 | 9,402 | 10,610 | 8,260 |
EBIT Margin | 9.55% | 9.16% | 2.30% | 11.99% | 15.52% | 14.54% |
Effective Tax Rate | 16.30% | 18.06% | 24.05% | 19.81% | 21.49% | 15.67% |
Advertising Expenses | - | 408.14 | 475.61 | 425.23 | 402.59 | 220.04 |