eSang Networks Co.,Ltd (KOSDAQ:080010)
South Korea · Delayed Price · Currency is KRW 7,320.00
-80.00 (-1.08%)
At close: Sep 4, 2026
eSang Networks Co.,Ltd 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 | 110,379 | 103,783 | 97,796 | 82,291 | 69,962 | 57,156 |
Other Revenue | - | - | - | - | - | -0 |
| 110,379 | 103,783 | 97,796 | 82,291 | 69,962 | 57,156 | |
Revenue Growth | 6.70% | 6.12% | 18.84% | 17.62% | 22.41% | 37.98% |
Cost of Revenue | 72,220 | 68,385 | 64,480 | 55,773 | 45,668 | 37,623 |
Gross Profit | 38,159 | 35,398 | 33,316 | 26,519 | 24,294 | 19,533 |
Selling, General & Admin | 11,054 | 10,544 | 10,515 | 9,329 | 9,070 | 7,789 |
Amortization of Goodwill & Intangibles | 225.19 | 154.33 | 455.56 | 489.77 | 478.67 | 460.42 |
Other Operating Expenses | 206.82 | 169.06 | 268.52 | 355.31 | 332.72 | 346.55 |
Operating Expenses | 12,964 | 12,483 | 12,758 | 11,397 | 11,149 | 9,458 |
Operating Income | 25,195 | 22,915 | 20,558 | 15,121 | 13,145 | 10,076 |
Interest Expense | -1,229 | -1,229 | -1,456 | -1,528 | -1,077 | -858.94 |
Interest & Investment Income | 1,847 | 1,847 | 2,142 | 1,954 | 954.15 | 351.87 |
Earnings From Equity Investments | 1,302 | 2,441 | 1,202 | 909.87 | 1,267 | 911.25 |
Currency Exchange Gain (Loss) | 94.37 | 94.37 | -430.69 | -156.45 | 104.07 | -208.11 |
Other Non Operating Income (Expenses) | -978.57 | -1,179 | -902.88 | -3,755 | -202.25 | 8.14 |
EBT Excluding Unusual Items | 26,231 | 24,889 | 21,112 | 12,545 | 14,191 | 10,280 |
Impairment of Goodwill | - | - | -253.07 | -660.89 | - | - |
Gain (Loss) on Sale of Investments | 208.81 | 208.81 | 0.22 | -220.03 | -296.52 | 272.32 |
Gain (Loss) on Sale of Assets | 10 | 10 | 0.01 | 15.55 | -155.38 | 45.45 |
Pretax Income | 26,450 | 25,108 | 20,860 | 11,680 | 13,739 | 10,598 |
Income Tax Expense | 4,777 | 4,481 | 4,247 | 3,365 | 1,922 | 2,184 |
Earnings From Continuing Operations | 21,673 | 20,627 | 16,613 | 8,315 | 11,817 | 8,414 |
Earnings From Discontinued Operations | - | - | - | - | 102.33 | -773.47 |
Net Income to Company | 21,673 | 20,627 | 16,613 | 8,315 | 11,919 | 7,640 |
Minority Interest in Earnings | -6,757 | -6,027 | -5,252 | -2,214 | -2,030 | -1,168 |
Net Income | 14,916 | 14,600 | 11,361 | 6,101 | 9,889 | 6,472 |
Net Income to Common | 14,916 | 14,600 | 11,361 | 6,101 | 9,889 | 6,472 |
Net Income Growth | 3.00% | 28.51% | 86.21% | -38.31% | 52.79% | 4.12% |
Shares Outstanding (Basic) | 9 | 9 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 9 | 9 | 10 | 10 | 10 | 10 |
Shares Change | -1.39% | -3.07% | -2.99% | -0.36% | -0.31% | -0.05% |
EPS (Basic) | 1615.48 | 1578.99 | 1191.00 | 620.44 | 1002.06 | 653.77 |
EPS (Diluted) | 1615.48 | 1578.99 | 1191.00 | 620.44 | 1002.06 | 653.77 |
EPS Growth | 4.45% | 32.58% | 91.96% | -38.08% | 53.27% | 4.17% |
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 | 27,281 | 22,765 | 13,297 | 12,673 | 7,668 | 10,546 |
Free Cash Flow Per Share | 2954.79 | 2462.07 | 1394.03 | 1288.76 | 777.03 | 1065.30 |
Dividend Per Share | - | - | - | 100.000 | 100.000 | 90.052 |
Dividend Growth | - | - | - | 0% | 11.05% | 0% |
Gross Margin | 34.57% | 34.11% | 34.07% | 32.23% | 34.73% | 34.18% |
Operating Margin | 22.83% | 22.08% | 21.02% | 18.38% | 18.79% | 17.63% |
Profit Margin | 13.51% | 14.07% | 11.62% | 7.41% | 14.13% | 11.32% |
Free Cash Flow Margin | 24.72% | 21.93% | 13.60% | 15.40% | 10.96% | 18.45% |
EBITDA | 28,721 | 26,399 | 23,870 | 18,066 | 16,307 | 13,471 |
EBITDA Margin | 26.02% | 25.44% | 24.41% | 21.95% | 23.31% | 23.57% |
D&A For EBITDA | 3,526 | 3,484 | 3,312 | 2,945 | 3,162 | 3,395 |
EBIT | 25,195 | 22,915 | 20,558 | 15,121 | 13,145 | 10,076 |
EBIT Margin | 22.83% | 22.08% | 21.02% | 18.38% | 18.79% | 17.63% |
Effective Tax Rate | 18.06% | 17.85% | 20.36% | 28.81% | 13.99% | 20.61% |
Advertising Expenses | - | 34.97 | 392.04 | 24.73 | 158.99 | 129.69 |