nTels Co., Ltd. (KOSDAQ:069410)
South Korea · Delayed Price · Currency is KRW 4,600.00
+70.00 (1.55%)
At close: May 29, 2026
nTels 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 | 68,141 | 66,761 | 47,879 | 44,887 | 53,582 | 57,500 |
| 68,141 | 66,761 | 47,879 | 44,887 | 53,582 | 57,500 | |
Revenue Growth (YoY) | 24.61% | 39.44% | 6.67% | -16.23% | -6.81% | 1.43% |
Cost of Revenue | 51,583 | 50,415 | 34,596 | 31,747 | 38,394 | 41,098 |
Gross Profit | 16,557 | 16,346 | 13,283 | 13,139 | 15,189 | 16,402 |
Selling, General & Admin | 13,204 | 12,732 | 11,956 | 14,329 | 12,739 | 11,478 |
Research & Development | 288.94 | 288.57 | 559.77 | 850.37 | 1,601 | 1,013 |
Amortization of Goodwill & Intangibles | 10.61 | 11.65 | 14.49 | 13.69 | 12.36 | 11.71 |
Other Operating Expenses | 414.17 | 396.51 | 405.6 | 477.62 | 447.9 | 413.72 |
Operating Expenses | 14,669 | 14,184 | 13,544 | 16,385 | 15,642 | 13,956 |
Operating Income | 1,888 | 2,162 | -260.63 | -3,245 | -453.05 | 2,446 |
Interest Expense | -52.54 | -58.61 | -57.52 | -59.71 | -45.67 | -10.13 |
Interest & Investment Income | 1,183 | 1,211 | 1,208 | 1,363 | 728.77 | 383.78 |
Earnings From Equity Investments | -28.38 | 46.92 | 308.8 | 439.04 | 256.02 | 652.88 |
Currency Exchange Gain (Loss) | 445.06 | -37.01 | 719.19 | 150.32 | 251.7 | 276.62 |
Other Non Operating Income (Expenses) | -21.46 | -10.35 | -291.46 | -48.71 | 121.18 | -662.88 |
EBT Excluding Unusual Items | 3,413 | 3,313 | 1,626 | -1,401 | 858.94 | 3,086 |
Gain (Loss) on Sale of Investments | 335.46 | 392.74 | -112.79 | -231.85 | -762.23 | 2,246 |
Gain (Loss) on Sale of Assets | 32.19 | 34.11 | 5.87 | 8.42 | 90.46 | -0 |
Pretax Income | 3,781 | 3,740 | 1,519 | -1,624 | 187.18 | 5,332 |
Income Tax Expense | 739.4 | 578.23 | 254.39 | -294.32 | 72.43 | 1,156 |
Net Income | 3,042 | 3,162 | 1,265 | -1,330 | 114.75 | 4,176 |
Net Income to Common | 3,042 | 3,162 | 1,265 | -1,330 | 114.75 | 4,176 |
Net Income Growth | -12.00% | 150.01% | - | - | -97.25% | -43.30% |
Shares Outstanding (Basic) | 3 | 3 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 3 | 3 | 10 | 10 | 10 | 10 |
Shares Change (YoY) | -68.05% | -68.00% | -0.36% | -0.17% | -1.03% | -0.35% |
EPS (Basic) | 962.88 | 1000.00 | 128.00 | -134.11 | 11.55 | 416.13 |
EPS (Diluted) | 962.88 | 1000.00 | 128.00 | -134.11 | 11.55 | 416.13 |
EPS Growth | 175.46% | 681.25% | - | - | -97.22% | -43.10% |
Free Cash Flow | 5,898 | 7,512 | 1,297 | -4,115 | 1,278 | 9,023 |
Free Cash Flow Per Share | 1867.19 | 2375.78 | 131.28 | -415.01 | 128.66 | 899.03 |
Gross Margin | 24.30% | 24.48% | 27.74% | 29.27% | 28.35% | 28.53% |
Operating Margin | 2.77% | 3.24% | -0.54% | -7.23% | -0.85% | 4.25% |
Profit Margin | 4.46% | 4.74% | 2.64% | -2.96% | 0.21% | 7.26% |
Free Cash Flow Margin | 8.66% | 11.25% | 2.71% | -9.17% | 2.38% | 15.69% |
EBITDA | 2,662 | 2,943 | 516.38 | -2,459 | 333.79 | 3,175 |
EBITDA Margin | 3.91% | 4.41% | 1.08% | -5.48% | 0.62% | 5.52% |
D&A For EBITDA | 773.54 | 781.37 | 777.01 | 786.24 | 786.84 | 728.64 |
EBIT | 1,888 | 2,162 | -260.63 | -3,245 | -453.05 | 2,446 |
EBIT Margin | 2.77% | 3.24% | -0.54% | -7.23% | -0.85% | 4.25% |
Effective Tax Rate | 19.55% | 15.46% | 16.75% | - | 38.70% | 21.68% |