Raonsecure Co., Ltd. (KOSDAQ:042510)
South Korea · Delayed Price · Currency is KRW 9,380.00
+580.00 (6.59%)
At close: Sep 11, 2026
Raonsecure 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 | Jun '26 Jun 30, 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 | 60,562 | 63,751 | 62,493 | 51,841 | 46,823 | 43,350 |
Other Revenue | - | - | -0 | - | - | - |
| 60,562 | 63,751 | 62,493 | 51,841 | 46,823 | 43,350 | |
Revenue Growth | -4.18% | 2.01% | 20.55% | 10.72% | 8.01% | 16.68% |
Cost of Revenue | 23,818 | 27,870 | 29,839 | 23,277 | 16,720 | 18,764 |
Gross Profit | 36,744 | 35,881 | 32,653 | 28,565 | 30,103 | 24,586 |
Selling, General & Admin | 28,337 | 28,413 | 26,936 | 26,781 | 25,107 | 21,945 |
Research & Development | - | - | - | 20.54 | - | - |
Amortization of Goodwill & Intangibles | 171.75 | 155.49 | 38.73 | 155.57 | - | - |
Other Operating Expenses | 193.28 | 597.35 | 205.6 | 300.55 | 228.32 | 206.32 |
Operating Expenses | 33,153 | 33,377 | 30,686 | 30,220 | 25,812 | 25,574 |
Operating Income | 3,591 | 2,504 | 1,967 | -1,655 | 4,291 | -988.51 |
Interest Expense | -843.51 | -843.51 | -1,027 | -2,252 | -1,826 | -553.23 |
Interest & Investment Income | 1,191 | 1,191 | 1,338 | 2,206 | 885.52 | 174.41 |
Currency Exchange Gain (Loss) | -18.33 | -18.33 | 49.01 | 1.17 | -6.94 | -15.2 |
Other Non Operating Income (Expenses) | -2,094 | -1,899 | 24.01 | 7,964 | 3,788 | -1,884 |
EBT Excluding Unusual Items | 1,826 | 933.96 | 2,351 | 6,265 | 7,131 | -3,266 |
Gain (Loss) on Sale of Investments | 218.92 | 218.92 | 98.71 | 869.86 | 67.51 | 293.65 |
Gain (Loss) on Sale of Assets | 25.59 | 25.59 | -168.43 | -423.34 | -12.85 | -101.88 |
Asset Writedown | - | - | -159.53 | - | -3.8 | -1,901 |
Other Unusual Items | - | - | - | -1,668 | - | - |
Pretax Income | 2,071 | 1,178 | 2,122 | 5,043 | 7,182 | -4,976 |
Income Tax Expense | -2,373 | -2,373 | -1,986 | -1,004 | -1,123 | -49.03 |
Earnings From Continuing Operations | 4,444 | 3,552 | 4,108 | 6,047 | 8,305 | -4,927 |
Minority Interest in Earnings | 12.48 | -169.62 | -90.11 | -1,883 | -1,636 | -1,636 |
Net Income | 4,457 | 3,382 | 4,018 | 4,164 | 6,669 | -6,562 |
Net Income to Common | 4,457 | 3,382 | 4,018 | 4,164 | 6,669 | -6,562 |
Net Income Growth | 30.06% | -15.83% | -3.50% | -37.56% | - | - |
Shares Outstanding (Basic) | 11 | 11 | 11 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 11 | 11 | 11 | 8 | 9 | 10 |
Shares Change | -0.05% | -0.04% | 35.27% | -11.49% | -7.12% | 49.80% |
EPS (Basic) | 412.42 | 312.92 | 371.66 | 520.96 | 862.35 | -855.66 |
EPS (Diluted) | 412.42 | 312.92 | 371.66 | 520.00 | 672.96 | -855.66 |
EPS Growth | 30.12% | -15.80% | -28.53% | -22.73% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | 4,873 | 5,830 | -813.46 | 6,160 | 7,247 | 2,512 |
Free Cash Flow Per Share | 450.92 | 539.41 | -75.24 | 770.69 | 802.55 | 258.38 |
Gross Margin | 60.67% | 56.28% | 52.25% | 55.10% | 64.29% | 56.71% |
Operating Margin | 5.93% | 3.93% | 3.15% | -3.19% | 9.16% | -2.28% |
Profit Margin | 7.36% | 5.30% | 6.43% | 8.03% | 14.24% | -15.14% |
Free Cash Flow Margin | 8.05% | 9.14% | -1.30% | 11.88% | 15.48% | 5.79% |
EBITDA | 7,129 | 5,944 | 5,416 | 1,533 | 6,641 | 1,411 |
EBITDA Margin | 11.77% | 9.32% | 8.67% | 2.96% | 14.18% | 3.25% |
D&A For EBITDA | 3,538 | 3,440 | 3,449 | 3,188 | 2,350 | 2,399 |
EBIT | 3,591 | 2,504 | 1,967 | -1,655 | 4,291 | -988.51 |
EBIT Margin | 5.93% | 3.93% | 3.15% | -3.19% | 9.16% | -2.28% |
Advertising Expenses | - | 592.06 | 479.42 | 237.03 | 84.08 | 38.31 |