KODI CO., LTD (KOSDAQ:080530)
South Korea · Delayed Price · Currency is KRW 2,490.00
-5.00 (-0.20%)
At close: Sep 11, 2026
KODI 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 |
Other Revenue | -0 | - | -0 | -0 | - | - |
| 74,889 | 76,531 | 78,414 | 79,243 | 55,200 | 49,250 | |
Revenue Growth | -9.25% | -2.40% | -1.05% | 43.56% | 12.08% | -16.23% |
Cost of Revenue | 64,312 | 64,452 | 68,227 | 70,376 | 49,139 | 42,038 |
Gross Profit | 10,577 | 12,079 | 10,187 | 8,868 | 6,061 | 7,212 |
Selling, General & Admin | 5,038 | 4,882 | 5,149 | 4,892 | 6,603 | 5,296 |
Research & Development | 3,185 | 3,085 | 2,835 | 3,316 | 3,159 | 1,826 |
Amortization of Goodwill & Intangibles | - | - | - | - | 955.91 | 919.92 |
Other Operating Expenses | 113.58 | 103.57 | 153.83 | 165.86 | 182.02 | 129.05 |
Operating Expenses | 8,790 | 8,357 | 8,643 | 9,640 | 11,261 | 9,394 |
Operating Income | 1,787 | 3,722 | 1,543 | -772.37 | -5,200 | -2,182 |
Interest Expense | -1,113 | -1,809 | -3,295 | -3,237 | -2,996 | -3,021 |
Interest & Investment Income | 880.73 | 580.46 | 578.52 | 158.02 | 132.07 | 547.98 |
Earnings From Equity Investments | 109.1 | - | - | - | - | - |
Currency Exchange Gain (Loss) | 47.23 | -27.38 | 30.15 | -9.74 | 39.3 | 11.64 |
Other Non Operating Income (Expenses) | 462.86 | 550.45 | 1,750 | -193.54 | -1,414 | -618.36 |
EBT Excluding Unusual Items | 2,174 | 3,017 | 607.52 | -4,055 | -9,439 | -5,261 |
Gain (Loss) on Sale of Investments | 114.17 | 340.55 | 133.11 | 247.53 | 75.66 | 1,294 |
Gain (Loss) on Sale of Assets | -7.17 | -6.19 | -53.84 | -539.86 | -497.52 | -104.54 |
Asset Writedown | -715.55 | -715.55 | -923.22 | -4,357 | -2,355 | -2,429 |
Other Unusual Items | -11.2 | - | -316.65 | 1,614 | -397.26 | -580.9 |
Pretax Income | 1,555 | 2,636 | -553.08 | -7,090 | -12,613 | -7,081 |
Income Tax Expense | -3,602 | -2,614 | -1,158 | -874.08 | -805.38 | -769.14 |
Earnings From Continuing Operations | 5,157 | 5,250 | 604.84 | -6,216 | -11,808 | -6,312 |
Earnings From Discontinued Operations | - | - | - | - | -1,148 | -1,019 |
Net Income to Company | 5,157 | 5,250 | 604.84 | -6,216 | -12,955 | -7,331 |
Net Income | 5,157 | 5,250 | 604.84 | -6,216 | -12,955 | -7,331 |
Net Income to Common | 5,157 | 5,250 | 604.84 | -6,216 | -12,955 | -7,331 |
Net Income Growth | 271.23% | 767.93% | - | - | - | - |
Shares Outstanding (Basic) | 11 | 10 | 8 | 6 | 6 | 5 |
Shares Outstanding (Diluted) | 11 | 10 | 8 | 6 | 6 | 5 |
Shares Change | 23.08% | 24.70% | 41.24% | 1.44% | 7.09% | 30.33% |
EPS (Basic) | 465.52 | 522.02 | 75.00 | -1088.66 | -2301.62 | -1394.72 |
EPS (Diluted) | 465.52 | 522.02 | 75.00 | -1090.00 | -2303.89 | -1394.72 |
EPS Growth | 201.73% | 596.03% | - | - | - | - |
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 | 9,772 | 11,824 | 3,201 | -7,146 | -12,876 | -8,708 |
Free Cash Flow Per Share | 882.18 | 1175.80 | 396.93 | -1251.55 | -2287.49 | -1656.72 |
Gross Margin | 14.12% | 15.78% | 12.99% | 11.19% | 10.98% | 14.64% |
Operating Margin | 2.39% | 4.86% | 1.97% | -0.97% | -9.42% | -4.43% |
Profit Margin | 6.89% | 6.86% | 0.77% | -7.84% | -23.47% | -14.89% |
Free Cash Flow Margin | 13.05% | 15.45% | 4.08% | -9.02% | -23.33% | -17.68% |
EBITDA | 5,861 | 7,827 | 5,749 | 3,826 | -1,277 | 1,213 |
EBITDA Margin | 7.83% | 10.23% | 7.33% | 4.83% | -2.31% | 2.46% |
D&A For EBITDA | 4,074 | 4,105 | 4,206 | 4,598 | 3,923 | 3,395 |
EBIT | 1,787 | 3,722 | 1,543 | -772.37 | -5,200 | -2,182 |
EBIT Margin | 2.39% | 4.86% | 1.97% | -0.97% | -9.42% | -4.43% |