iMBC Co.,Ltd. (KOSDAQ:052220)
South Korea · Delayed Price · Currency is KRW 2,090.00
-110.00 (-5.00%)
At close: Jun 19, 2026
iMBC 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 |
| 39,428 | 40,046 | 45,443 | 46,304 | 47,460 | 46,833 | |
Revenue Growth (YoY) | -10.76% | -11.88% | -1.86% | -2.44% | 1.34% | 7.09% |
Cost of Revenue | 12.43 | 16.38 | 19.48 | 15.11 | 29.28 | 20.84 |
Gross Profit | 39,416 | 40,029 | 45,423 | 46,289 | 47,431 | 46,812 |
Selling, General & Admin | 43,533 | 44,403 | 41,323 | 42,252 | 42,685 | 41,684 |
Amortization of Goodwill & Intangibles | 1,668 | 1,655 | 1,299 | 803.82 | 534.09 | 513.16 |
Other Operating Expenses | 39.04 | 71.71 | 73.86 | 75.35 | 67.85 | 44.93 |
Operating Expenses | 46,512 | 47,661 | 44,789 | 45,132 | 45,299 | 44,471 |
Operating Income | -7,096 | -7,632 | 634.53 | 1,157 | 2,132 | 2,341 |
Interest Expense | -54.15 | -60.1 | -95.53 | -245.75 | -73.76 | -89.74 |
Interest & Investment Income | 1,155 | 1,175 | 889.65 | 1,464 | 1,363 | 1,131 |
Earnings From Equity Investments | -524.08 | -524.08 | 25.3 | -139.55 | -340.04 | -587.31 |
Currency Exchange Gain (Loss) | -32.37 | -29.44 | 17.9 | -20.76 | -22.44 | -5.75 |
Other Non Operating Income (Expenses) | 1,023 | 839.57 | 972.05 | 424.29 | 288.9 | 244.01 |
EBT Excluding Unusual Items | -5,528 | -6,232 | 2,444 | 2,639 | 3,348 | 3,034 |
Gain (Loss) on Sale of Investments | 60.96 | 51.67 | 131 | 497.28 | - | 5.22 |
Gain (Loss) on Sale of Assets | 1.72 | 1.72 | 116.03 | 2.67 | 84.68 | 407.51 |
Asset Writedown | -274.88 | -215.73 | -123.88 | -574.45 | -891.34 | -530.4 |
Pretax Income | -5,741 | -6,394 | 2,567 | 2,565 | 2,541 | 2,916 |
Income Tax Expense | -932.49 | -960.27 | 554.25 | 428.51 | 755.07 | 1,572 |
Earnings From Continuing Operations | -4,808 | -5,434 | 2,013 | 2,136 | 1,786 | 1,344 |
Minority Interest in Earnings | 64.18 | 75.91 | -54.96 | -57.81 | -116.41 | -236.13 |
Net Income | -4,744 | -5,358 | 1,958 | 2,079 | 1,669 | 1,108 |
Net Income to Common | -4,744 | -5,358 | 1,958 | 2,079 | 1,669 | 1,108 |
Net Income Growth | - | - | -5.81% | 24.52% | 50.73% | 1.46% |
Shares Outstanding (Basic) | 23 | 23 | 23 | 23 | 23 | 23 |
Shares Outstanding (Diluted) | 23 | 23 | 23 | 23 | 23 | 23 |
Shares Change (YoY) | 4.48% | -0.14% | 0.14% | - | - | - |
EPS (Basic) | -202.35 | -232.95 | 85.00 | 90.38 | 72.58 | 48.15 |
EPS (Diluted) | -202.35 | -232.95 | 85.00 | 90.38 | 72.58 | 48.15 |
EPS Growth | - | - | -5.95% | 24.52% | 50.73% | 1.46% |
Free Cash Flow | 3,199 | 8,002 | 6,575 | -4,944 | 3,810 | 3,842 |
Free Cash Flow Per Share | 136.44 | 347.92 | 285.46 | -214.97 | 165.67 | 167.03 |
Gross Margin | 99.97% | 99.96% | 99.96% | 99.97% | 99.94% | 99.95% |
Operating Margin | -18.00% | -19.06% | 1.40% | 2.50% | 4.49% | 5.00% |
Profit Margin | -12.03% | -13.38% | 4.31% | 4.49% | 3.52% | 2.37% |
Free Cash Flow Margin | 8.11% | 19.98% | 14.47% | -10.68% | 8.03% | 8.20% |
EBITDA | -4,137 | -4,447 | 4,036 | 3,942 | 4,262 | 5,007 |
EBITDA Margin | -10.49% | -11.10% | 8.88% | 8.51% | 8.98% | 10.69% |
D&A For EBITDA | 2,959 | 3,186 | 3,402 | 2,786 | 2,130 | 2,666 |
EBIT | -7,096 | -7,632 | 634.53 | 1,157 | 2,132 | 2,341 |
EBIT Margin | -18.00% | -19.06% | 1.40% | 2.50% | 4.49% | 5.00% |
Effective Tax Rate | - | - | 21.59% | 16.71% | 29.72% | 53.92% |
Advertising Expenses | - | 199.88 | 236.2 | 250.31 | 306.37 | 457.99 |