ELUON Corporation (KOSDAQ:065440)
South Korea · Delayed Price · Currency is KRW 2,320.00
-175.00 (-7.01%)
At close: Jun 5, 2026
ELUON 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 | 62,296 | 61,561 | 68,519 | 56,034 | 56,562 | 56,185 |
Other Revenue | -0 | -0 | -0 | - | - | - |
| 62,296 | 61,561 | 68,519 | 56,034 | 56,562 | 56,185 | |
Revenue Growth (YoY) | -5.80% | -10.15% | 22.28% | -0.93% | 0.67% | 22.90% |
Cost of Revenue | 46,066 | 43,899 | 49,576 | 39,416 | 42,238 | 41,715 |
Gross Profit | 16,230 | 17,662 | 18,942 | 16,617 | 14,324 | 14,470 |
Selling, General & Admin | 11,808 | 11,690 | 11,654 | 10,257 | 10,034 | 9,057 |
Research & Development | 3,662 | 3,799 | 3,407 | 2,835 | 2,869 | 2,161 |
Amortization of Goodwill & Intangibles | 39.18 | 52.01 | 47.18 | 42.44 | 86.12 | 43 |
Other Operating Expenses | 163.85 | 165.59 | 108.35 | 108.45 | 112.13 | 97.77 |
Operating Expenses | 16,100 | 16,122 | 15,836 | 13,900 | 13,077 | 11,907 |
Operating Income | 129.48 | 1,540 | 3,106 | 2,718 | 1,247 | 2,563 |
Interest Expense | -308.12 | -296.76 | -216.81 | -216.85 | -201.66 | -227.92 |
Interest & Investment Income | 735.11 | 882.09 | 1,248 | 1,101 | 760.36 | 256.95 |
Currency Exchange Gain (Loss) | -32.44 | -66.99 | 71.29 | 20.22 | -112.18 | 12.46 |
Other Non Operating Income (Expenses) | -145.38 | -23.56 | 98.12 | -91.69 | 8.66 | 29.74 |
EBT Excluding Unusual Items | 378.66 | 2,034 | 4,306 | 3,530 | 1,702 | 2,634 |
Gain (Loss) on Sale of Investments | 9.6 | 8.73 | 7.15 | 6.53 | 6.49 | 5.04 |
Gain (Loss) on Sale of Assets | 5.32 | 8.52 | 9.07 | 8.12 | -0.02 | 11.05 |
Asset Writedown | - | - | -4.68 | - | - | - |
Pretax Income | 393.57 | 2,052 | 4,318 | 3,545 | 1,709 | 2,650 |
Income Tax Expense | 450.63 | 450.63 | -1,315 | -187.88 | 4.47 | 412.34 |
Earnings From Continuing Operations | -57.06 | 1,601 | 5,633 | 3,733 | 1,704 | 2,238 |
Earnings From Discontinued Operations | - | - | - | - | - | -426.64 |
Net Income to Company | -57.06 | 1,601 | 5,633 | 3,733 | 1,704 | 1,811 |
Minority Interest in Earnings | -31.74 | 9.17 | -10.63 | -4.75 | 22.34 | -5.36 |
Net Income | -88.8 | 1,610 | 5,622 | 3,728 | 1,727 | 1,806 |
Net Income to Common | -88.8 | 1,610 | 5,622 | 3,728 | 1,727 | 1,806 |
Net Income Growth | - | -71.36% | 50.81% | 115.92% | -4.40% | -15.52% |
Shares Outstanding (Basic) | 27 | 27 | 27 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 27 | 27 | 27 | 26 | 26 | 26 |
Shares Change (YoY) | -0.51% | 2.15% | 0.32% | - | - | - |
EPS (Basic) | -3.33 | 59.44 | 212.00 | 141.03 | 65.31 | 68.32 |
EPS (Diluted) | -3.33 | 59.44 | 212.00 | 141.03 | 65.31 | 68.32 |
EPS Growth | - | -71.96% | 50.33% | 115.92% | -4.40% | -15.52% |
Free Cash Flow | -2,325 | -16,498 | 7,563 | 5,412 | 42.99 | 6,935 |
Free Cash Flow Per Share | -87.14 | -609.03 | 285.18 | 204.71 | 1.63 | 262.31 |
Gross Margin | 26.05% | 28.69% | 27.65% | 29.66% | 25.32% | 25.75% |
Operating Margin | 0.21% | 2.50% | 4.53% | 4.85% | 2.21% | 4.56% |
Profit Margin | -0.14% | 2.62% | 8.21% | 6.65% | 3.05% | 3.21% |
Free Cash Flow Margin | -3.73% | -26.80% | 11.04% | 9.66% | 0.08% | 12.34% |
EBITDA | 1,077 | 2,392 | 3,622 | 3,217 | 1,794 | 3,098 |
EBITDA Margin | 1.73% | 3.89% | 5.29% | 5.74% | 3.17% | 5.51% |
D&A For EBITDA | 947.65 | 852.73 | 516.11 | 498.98 | 547.11 | 535.24 |
EBIT | 129.48 | 1,540 | 3,106 | 2,718 | 1,247 | 2,563 |
EBIT Margin | 0.21% | 2.50% | 4.53% | 4.85% | 2.21% | 4.56% |
Effective Tax Rate | 114.50% | 21.96% | - | - | 0.26% | 15.56% |
Advertising Expenses | - | 4.89 | 13.11 | 6.81 | 2.4 | 0.92 |