i-Components Co., Ltd (KOSDAQ:059100)
South Korea · Delayed Price · Currency is KRW 4,800.00
-50.00 (-1.03%)
At close: Jun 10, 2026
i-Components 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 |
Operating Revenue | 35,642 | 34,649 | 37,099 | 27,349 | 35,306 | 35,296 |
Other Revenue | 0 | - | - | - | - | - |
| 35,642 | 34,649 | 37,099 | 27,349 | 35,306 | 35,296 | |
Revenue Growth (YoY) | -5.25% | -6.60% | 35.65% | -22.54% | 0.03% | 21.22% |
Cost of Revenue | 22,983 | 22,661 | 29,136 | 24,659 | 27,907 | 29,547 |
Gross Profit | 12,659 | 11,989 | 7,963 | 2,691 | 7,399 | 5,749 |
Selling, General & Admin | 4,392 | 4,390 | 3,894 | 3,569 | 3,034 | 2,653 |
Research & Development | 1,226 | 1,296 | 1,196 | 1,017 | 1,206 | 729.02 |
Amortization of Goodwill & Intangibles | 22.42 | 30.73 | 40.51 | 39.39 | 38.4 | 45.49 |
Other Operating Expenses | 126.36 | 127.93 | 130.69 | 119.19 | 109.51 | 119.51 |
Operating Expenses | 5,869 | 5,940 | 5,355 | 4,824 | 4,458 | 3,748 |
Operating Income | 6,791 | 6,049 | 2,608 | -2,134 | 2,941 | 2,002 |
Interest Expense | -367.59 | -423.68 | -680.48 | -705.7 | -451.34 | -315.68 |
Interest & Investment Income | 371.68 | 385.21 | 366.78 | 362.49 | 174.72 | 86.71 |
Currency Exchange Gain (Loss) | 562.05 | 93.39 | 852.17 | 305.4 | 714.64 | 874.63 |
Other Non Operating Income (Expenses) | -84.54 | 85.21 | 52.06 | 46.45 | 7.86 | 62.95 |
EBT Excluding Unusual Items | 7,272 | 6,189 | 3,199 | -2,125 | 3,386 | 2,710 |
Gain (Loss) on Sale of Assets | - | -12.96 | - | -500.9 | -136.89 | 1.5 |
Pretax Income | 7,272 | 6,176 | 3,199 | -2,626 | 3,250 | 2,712 |
Income Tax Expense | 271.55 | 169.15 | -95.04 | 61.88 | - | - |
Net Income | 7,001 | 6,007 | 3,294 | -2,688 | 3,250 | 2,712 |
Net Income to Common | 7,001 | 6,007 | 3,294 | -2,688 | 3,250 | 2,712 |
Net Income Growth | 79.97% | 82.36% | - | - | 19.84% | 577.78% |
Shares Outstanding (Basic) | - | 6 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | - | 6 | 7 | 7 | 7 | 7 |
Shares Change (YoY) | - | -9.26% | -3.62% | -2.18% | - | - |
EPS (Basic) | - | 1000.00 | 497.57 | -391.34 | 462.79 | 386.19 |
EPS (Diluted) | - | 1000.00 | 497.57 | -391.34 | 462.79 | 386.19 |
EPS Growth | - | 100.98% | - | - | 19.84% | 577.78% |
Free Cash Flow | 7,886 | 8,129 | 5,142 | -13.6 | 4,001 | -269.31 |
Free Cash Flow Per Share | - | 1353.28 | 776.83 | -1.98 | 569.81 | -38.35 |
Gross Margin | 35.52% | 34.60% | 21.46% | 9.84% | 20.96% | 16.29% |
Operating Margin | 19.05% | 17.46% | 7.03% | -7.80% | 8.33% | 5.67% |
Profit Margin | 19.64% | 17.34% | 8.88% | -9.83% | 9.20% | 7.68% |
Free Cash Flow Margin | 22.13% | 23.46% | 13.86% | -0.05% | 11.33% | -0.76% |
EBITDA | 8,972 | 8,381 | 5,198 | 1,099 | 6,176 | 5,103 |
EBITDA Margin | 25.17% | 24.19% | 14.01% | 4.02% | 17.49% | 14.46% |
D&A For EBITDA | 2,181 | 2,332 | 2,590 | 3,233 | 3,236 | 3,101 |
EBIT | 6,791 | 6,049 | 2,608 | -2,134 | 2,941 | 2,002 |
EBIT Margin | 19.05% | 17.46% | 7.03% | -7.80% | 8.33% | 5.67% |
Effective Tax Rate | 3.73% | 2.74% | - | - | - | - |
Advertising Expenses | - | 23 | 7.2 | 2.4 | 7.4 | 2.4 |