meerecompany Income Statement

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	40,898	67,279	109,474	154,857	116,381
Revenue	40,898	67,279	109,474	154,857	116,381
Revenue Growth (YoY)	-39.21%	-38.54%	-29.31%	33.06%	97.44%
Cost of Revenue	31,728	51,232	78,173	100,079	86,832
Gross Profit	9,170	16,046	31,301	54,778	29,549
Selling, General & Admin	20,538	19,193	20,848	19,176	16,345
Research & Development	11,943	11,882	10,179	8,528	6,993
Amortization of Goodwill & Intangibles	26.43	43.6	63.38	101.52	358.77
Operating Expenses	33,865	32,861	33,047	29,256	24,953
Operating Income	-24,696	-16,815	-1,746	25,522	4,596
Interest Expense	-38.96	-40.68	-64.78	-86.61	-103.7
Interest & Investment Income	1,205	1,884	2,220	1,370	409.14
Earnings From Equity Investments	-6.66	-117.73	-537.33	-	975.71
Currency Exchange Gain (Loss)	-772.39	6,978	3,035	3,294	4,346
Other Non Operating Income (Expenses)	843.68	-30.05	91.25	-647.46	204.85
EBT Excluding Unusual Items	-23,465	-8,141	2,999	29,453	10,428
Gain (Loss) on Sale of Investments	672.41	143.46	3,017	1,480	422.97
Gain (Loss) on Sale of Assets	-200.91	14.88	16.52	1,381	-287.54
Asset Writedown	-359.98	-637.62	-231.05	-706	-4,580
Pretax Income	-23,354	-8,620	5,801	31,608	5,983
Income Tax Expense	1,649	-1,478	2,262	2,314	-443.45
Net Income	-25,003	-7,142	3,539	29,294	6,427
Net Income to Common	-25,003	-7,142	3,539	29,294	6,427
Net Income Growth	-	-	-87.92%	355.81%	-
Shares Outstanding (Basic)	8	8	8	8	8
Shares Outstanding (Diluted)	8	8	8	8	8
Shares Change (YoY)	0.01%	0.66%	-0.07%	-0.76%	0.67%
EPS (Basic)	-3154.00	-901.00	449.41	3717.66	809.46
EPS (Diluted)	-3154.00	-901.00	449.41	3717.66	809.46
EPS Growth	-	-	-87.91%	359.28%	-
Free Cash Flow	-14,513	-6,681	-5,065	7,527	23,909
Free Cash Flow Per Share	-1830.76	-842.90	-643.25	955.29	3011.41
Gross Margin	22.42%	23.85%	28.59%	35.37%	25.39%
Operating Margin	-60.38%	-24.99%	-1.59%	16.48%	3.95%
Profit Margin	-61.13%	-10.62%	3.23%	18.92%	5.52%
Free Cash Flow Margin	-35.49%	-9.93%	-4.63%	4.86%	20.54%
EBITDA	-22,011	-13,837	1,304	28,071	7,809
EBITDA Margin	-53.82%	-20.57%	1.19%	18.13%	6.71%
D&A For EBITDA	2,684	2,978	3,050	2,548	3,213
EBIT	-24,696	-16,815	-1,746	25,522	4,596
EBIT Margin	-60.38%	-24.99%	-1.59%	16.48%	3.95%
Effective Tax Rate	-	-	39.00%	7.32%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.