FreeMs Corporation (KOSDAQ:053160)
South Korea · Delayed Price · Currency is KRW 9,400.00
-560.00 (-5.62%)
At close: Sep 18, 2026
FreeMs 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 | 20,950 | 23,136 | 17,695 | 22,944 | 29,632 | 25,197 |
Other Revenue | -0 | -0 | -0 | - | -0 | - |
| 20,950 | 23,136 | 17,695 | 22,944 | 29,632 | 25,197 | |
Revenue Growth | 5.46% | 30.75% | -22.88% | -22.57% | 17.60% | 37.00% |
Cost of Revenue | 16,870 | 18,449 | 15,079 | 17,761 | 23,742 | 19,486 |
Gross Profit | 4,080 | 4,686 | 2,616 | 5,183 | 5,889 | 5,711 |
Selling, General & Admin | 4,145 | 3,959 | 4,039 | 4,403 | 4,338 | 4,002 |
Research & Development | -28.3 | 258.84 | 768.37 | 646.23 | 782.22 | 773.85 |
Amortization of Goodwill & Intangibles | 2.48 | 0.99 | - | - | - | - |
Other Operating Expenses | 63.19 | 64.4 | 53.31 | 56.4 | 51.46 | 75.41 |
Operating Expenses | 4,212 | 4,298 | 4,962 | 5,195 | 5,230 | 4,906 |
Operating Income | -131.7 | 388.17 | -2,346 | -12.33 | 659.13 | 805.36 |
Interest Expense | -40.5 | -31.89 | -29.64 | -15.98 | -19.58 | -5.18 |
Interest & Investment Income | 890.57 | 909.16 | 908.78 | 1,088 | 626.46 | 485.06 |
Currency Exchange Gain (Loss) | 72.36 | -190.15 | 232.84 | -399.51 | -70.9 | 13.02 |
Other Non Operating Income (Expenses) | -48.52 | 15.61 | -9.33 | 1.25 | 145.7 | -25.65 |
EBT Excluding Unusual Items | 742.21 | 1,091 | -1,243 | 661.63 | 1,341 | 1,273 |
Gain (Loss) on Sale of Investments | -8.72 | -19.66 | -3.71 | -6.52 | - | - |
Gain (Loss) on Sale of Assets | 5.45 | 194.56 | 81.69 | 34.09 | 27.5 | 4 |
Asset Writedown | - | 0.33 | 0.33 | 9.17 | -5.43 | -43.23 |
Pretax Income | 738.94 | 1,266 | -1,165 | 698.36 | 1,363 | 1,233 |
Income Tax Expense | 932.42 | 367.58 | 289.37 | -35.59 | 25.13 | 17.05 |
Net Income | -193.47 | 898.56 | -1,454 | 733.95 | 1,338 | 1,216 |
Net Income to Common | -193.47 | 898.56 | -1,454 | 733.95 | 1,338 | 1,216 |
Net Income Growth | - | - | - | -45.13% | 9.98% | 951.04% |
Shares Outstanding (Basic) | 5 | 5 | 5 | 5 | 5 | 5 |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 5 | 5 | 5 |
Shares Change | -2.58% | -0.12% | -0.08% | -0.47% | 0.41% | 7.67% |
EPS (Basic) | -37.23 | 167.65 | -271.00 | 136.66 | 247.91 | 226.33 |
EPS (Diluted) | -37.23 | 167.65 | -271.00 | 136.66 | 247.91 | 226.33 |
EPS Growth | - | - | - | -44.88% | 9.54% | 876.15% |
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 | -1,663 | 1,321 | -895.37 | 1,105 | -1,350 | 98.56 |
Free Cash Flow Per Share | -320.13 | 246.44 | -166.85 | 205.79 | -250.09 | 18.34 |
Dividend Per Share | - | - | - | 50.000 | 50.000 | 50.000 |
Dividend Growth | - | - | - | 0% | 0% | - |
Gross Margin | 19.48% | 20.26% | 14.78% | 22.59% | 19.88% | 22.66% |
Operating Margin | -0.63% | 1.68% | -13.26% | -0.05% | 2.22% | 3.20% |
Profit Margin | -0.92% | 3.88% | -8.22% | 3.20% | 4.52% | 4.83% |
Free Cash Flow Margin | -7.94% | 5.71% | -5.06% | 4.82% | -4.55% | 0.39% |
EBITDA | -44.16 | 454.68 | -2,166 | 203.51 | 865.62 | 1,025 |
EBITDA Margin | -0.21% | 1.97% | -12.24% | 0.89% | 2.92% | 4.07% |
D&A For EBITDA | 87.54 | 66.51 | 180.31 | 215.83 | 206.49 | 219.86 |
EBIT | -131.7 | 388.17 | -2,346 | -12.33 | 659.13 | 805.36 |
EBIT Margin | -0.63% | 1.68% | -13.26% | -0.05% | 2.22% | 3.20% |
Effective Tax Rate | 126.18% | 29.03% | - | - | 1.84% | 1.38% |
Advertising Expenses | - | - | - | 0.19 | 5.37 | 1.61 |