Moda-InnoChips Co., Ltd. (KOSDAQ:080420)
South Korea · Delayed Price · Currency is KRW 1,575.00
+65.00 (4.30%)
At close: Jun 5, 2026
Moda-InnoChips 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 | 350,085 | 358,077 | 388,939 | 390,034 | 411,288 | 399,501 |
Other Revenue | -0 | -0 | - | - | -0 | - |
| 350,085 | 358,077 | 388,939 | 390,034 | 411,288 | 399,501 | |
Revenue Growth (YoY) | -9.20% | -7.94% | -0.28% | -5.17% | 2.95% | -3.08% |
Cost of Revenue | 177,557 | 177,634 | 187,392 | 190,765 | 196,830 | 186,572 |
Gross Profit | 172,529 | 180,443 | 201,548 | 199,269 | 214,458 | 212,929 |
Selling, General & Admin | 120,662 | 123,373 | 133,905 | 151,756 | 159,223 | 152,960 |
Research & Development | 2,978 | 3,068 | 2,323 | 2,854 | 3,316 | 3,119 |
Amortization of Goodwill & Intangibles | 639.44 | 672.14 | 721.21 | 1,010 | 1,120 | 1,188 |
Other Operating Expenses | 4,949 | 4,945 | 5,805 | 5,779 | 6,065 | 3,661 |
Operating Expenses | 157,514 | 159,192 | 162,945 | 186,247 | 191,289 | 183,261 |
Operating Income | 15,015 | 21,251 | 38,602 | 13,022 | 23,169 | 29,668 |
Interest Expense | -16,791 | -18,278 | -19,741 | -15,910 | -15,139 | -12,236 |
Interest & Investment Income | 2,902 | 2,762 | 2,947 | 2,759 | 1,997 | 1,787 |
Earnings From Equity Investments | 219.53 | 219.53 | - | - | - | - |
Currency Exchange Gain (Loss) | 1,464 | -122.33 | 2,385 | -566.44 | -1,802 | -350.2 |
Other Non Operating Income (Expenses) | -2,758 | 108.27 | -597.64 | -1,004 | -1,753 | -1,247 |
EBT Excluding Unusual Items | 51.12 | 5,940 | 23,596 | -1,699 | 6,473 | 17,621 |
Impairment of Goodwill | -6,790 | -4,652 | -3,914 | - | - | -1,962 |
Gain (Loss) on Sale of Investments | - | - | -8.42 | -51.29 | -212.78 | 226.26 |
Gain (Loss) on Sale of Assets | -1,406 | -1,334 | -1,463 | -1,719 | -1,275 | -2,347 |
Asset Writedown | -8.84 | -5.83 | -21.5 | -87.34 | -1.5 | -0.25 |
Pretax Income | -8,154 | -50.83 | 18,189 | -3,557 | 4,983 | 13,538 |
Income Tax Expense | 4,911 | 6,181 | 5,493 | 6,292 | 5,354 | 2,304 |
Earnings From Continuing Operations | -13,065 | -6,231 | 12,697 | -9,849 | -370.02 | 11,234 |
Minority Interest in Earnings | 1,977 | 1,589 | -391.83 | 2,493 | 308.68 | 211.1 |
Net Income | -11,088 | -4,642 | 12,305 | -7,356 | -61.33 | 11,445 |
Net Income to Common | -11,088 | -4,642 | 12,305 | -7,356 | -61.33 | 11,445 |
Net Income Growth | - | - | - | - | - | 7.59% |
Shares Outstanding (Basic) | 79 | 79 | 80 | 80 | 80 | 80 |
Shares Outstanding (Diluted) | 79 | 79 | 80 | 80 | 80 | 80 |
Shares Change (YoY) | -0.44% | -1.35% | 0.23% | - | - | - |
EPS (Basic) | -140.36 | -58.89 | 154.00 | -92.27 | -0.77 | 143.57 |
EPS (Diluted) | -140.36 | -58.89 | 154.00 | -92.27 | -1.00 | 143.57 |
EPS Growth | - | - | - | - | - | 7.94% |
Free Cash Flow | -20,838 | -22,457 | -5,024 | 8,082 | 14,674 | -14,017 |
Free Cash Flow Per Share | -263.79 | -284.90 | -62.88 | 101.38 | 184.07 | -175.82 |
Gross Margin | 49.28% | 50.39% | 51.82% | 51.09% | 52.14% | 53.30% |
Operating Margin | 4.29% | 5.93% | 9.93% | 3.34% | 5.63% | 7.43% |
Profit Margin | -3.17% | -1.30% | 3.16% | -1.89% | -0.01% | 2.86% |
Free Cash Flow Margin | -5.95% | -6.27% | -1.29% | 2.07% | 3.57% | -3.51% |
EBITDA | 40,664 | 47,248 | 65,625 | 41,267 | 52,969 | 60,631 |
EBITDA Margin | 11.62% | 13.20% | 16.87% | 10.58% | 12.88% | 15.18% |
D&A For EBITDA | 25,649 | 25,997 | 27,023 | 28,246 | 29,800 | 30,963 |
EBIT | 15,015 | 21,251 | 38,602 | 13,022 | 23,169 | 29,668 |
EBIT Margin | 4.29% | 5.93% | 9.93% | 3.34% | 5.63% | 7.43% |
Effective Tax Rate | - | - | 30.20% | - | 107.42% | 17.02% |
Advertising Expenses | - | 2,113 | 2,684 | 4,100 | 5,812 | 5,310 |