Mgame Corp. (KOSDAQ:058630)
South Korea · Delayed Price · Currency is KRW 4,495.00
+30.00 (0.67%)
Jun 5, 2026, 3:30 PM KST
Mgame 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 |
| 88,904 | 91,740 | 83,425 | 81,633 | 73,654 | 55,705 | |
Revenue Growth (YoY) | -2.44% | 9.97% | 2.20% | 10.83% | 32.22% | 31.40% |
Cost of Revenue | 5,025 | 4,520 | 4,223 | 3,110 | 367.2 | 282 |
Gross Profit | 83,879 | 87,220 | 79,202 | 78,524 | 73,287 | 55,423 |
Selling, General & Admin | 49,935 | 50,349 | 46,729 | 42,323 | 31,625 | 27,576 |
Research & Development | 16,437 | 16,231 | 17,358 | 13,318 | 10,155 | 8,203 |
Amortization of Goodwill & Intangibles | 382.98 | 520.08 | 563.37 | 562.03 | 563.46 | 561.34 |
Operating Expenses | 69,635 | 69,665 | 66,364 | 57,176 | 43,171 | 35,440 |
Operating Income | 14,244 | 17,555 | 12,839 | 21,347 | 30,116 | 19,983 |
Interest Expense | -35.5 | -28.14 | -33.78 | -15.95 | -5.58 | -21.02 |
Interest & Investment Income | 2,530 | 2,426 | 3,071 | 2,705 | 837.15 | 904.41 |
Earnings From Equity Investments | 1,135 | 1,135 | 843.33 | 1,181 | - | - |
Currency Exchange Gain (Loss) | 1,738 | 346.88 | 1,313 | -229.55 | 451.51 | 869.86 |
Other Non Operating Income (Expenses) | -385.94 | 1,886 | 4,008 | 7.51 | 16.62 | 71.63 |
EBT Excluding Unusual Items | 19,226 | 23,321 | 22,041 | 24,995 | 31,415 | 21,808 |
Gain (Loss) on Sale of Investments | 639.95 | -356.97 | 863.24 | 559.93 | -217.83 | 49.52 |
Gain (Loss) on Sale of Assets | -197.08 | 19.13 | -17.14 | 13.74 | -121.22 | 3,318 |
Asset Writedown | - | - | - | -492.49 | -2,372 | 89.1 |
Pretax Income | 19,668 | 22,983 | 22,887 | 25,076 | 28,705 | 25,265 |
Income Tax Expense | 4,816 | 6,985 | 7,228 | 3,308 | 6,128 | 3,768 |
Earnings From Continuing Operations | 14,853 | 15,999 | 15,659 | 21,769 | 22,576 | 21,497 |
Minority Interest in Earnings | 25.62 | 28.94 | 6.18 | 94.98 | 72.35 | -56.76 |
Net Income | 14,878 | 16,028 | 15,665 | 21,864 | 22,649 | 21,440 |
Net Income to Common | 14,878 | 16,028 | 15,665 | 21,864 | 22,649 | 21,440 |
Net Income Growth | -17.39% | 2.31% | -28.35% | -3.47% | 5.64% | 215.60% |
Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Change (YoY) | -0.19% | -1.59% | -1.01% | -1.91% | 2.44% | -0.84% |
EPS (Basic) | 792.97 | 860.83 | 828.00 | 1143.91 | 1162.41 | 1127.19 |
EPS (Diluted) | 792.97 | 860.83 | 828.00 | 1143.91 | 1162.41 | 1127.19 |
EPS Growth | -17.20% | 3.96% | -27.62% | -1.59% | 3.12% | 218.26% |
Free Cash Flow | 10,527 | 3,963 | 5,648 | 24,860 | 36,049 | 15,508 |
Free Cash Flow Per Share | 561.08 | 212.86 | 298.53 | 1300.67 | 1850.14 | 815.34 |
Dividend Per Share | - | - | - | 150.000 | - | - |
Gross Margin | 94.35% | 95.07% | 94.94% | 96.19% | 99.50% | 99.49% |
Operating Margin | 16.02% | 19.13% | 15.39% | 26.15% | 40.89% | 35.87% |
Profit Margin | 16.73% | 17.47% | 18.78% | 26.78% | 30.75% | 38.49% |
Free Cash Flow Margin | 11.84% | 4.32% | 6.77% | 30.45% | 48.94% | 27.84% |
EBITDA | 17,621 | 20,796 | 15,456 | 23,114 | 31,726 | 21,708 |
EBITDA Margin | 19.82% | 22.67% | 18.53% | 28.31% | 43.07% | 38.97% |
D&A For EBITDA | 3,377 | 3,241 | 2,618 | 1,767 | 1,610 | 1,725 |
EBIT | 14,244 | 17,555 | 12,839 | 21,347 | 30,116 | 19,983 |
EBIT Margin | 16.02% | 19.13% | 15.39% | 26.15% | 40.89% | 35.87% |
Effective Tax Rate | 24.48% | 30.39% | 31.58% | 13.19% | 21.35% | 14.91% |
Advertising Expenses | - | 1,672 | 4,317 | 1,869 | 1,607 | 1,140 |