EMnI Co., Ltd. (KOSDAQ:083470)
South Korea · Delayed Price · Currency is KRW 890.00
-21.00 (-2.31%)
At close: Oct 2, 2026
EMnI 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 | 12,222 | 18,380 | 29,699 | 26,312 | 34,473 | 24,059 |
Other Revenue | - | -0 | - | - | -0 | -0 |
| 12,222 | 18,380 | 29,699 | 26,312 | 34,473 | 24,059 | |
Revenue Growth | - | -38.11% | 12.87% | -23.67% | 43.29% | 62.49% |
Cost of Revenue | 10,183 | 15,422 | 25,199 | 22,623 | 29,548 | 21,165 |
Gross Profit | 2,039 | 2,959 | 4,500 | 3,688 | 4,925 | 2,894 |
Selling, General & Admin | 3,517 | 3,617 | 3,331 | 4,033 | 3,640 | 3,131 |
Research & Development | 1,019 | 602.26 | 557.55 | 274.93 | 228.51 | 504.97 |
Amortization of Goodwill & Intangibles | 224.18 | 222.74 | 218.37 | 228.89 | 236.21 | 243.21 |
Other Operating Expenses | 13.93 | 13.14 | 14.91 | 19.2 | 4.66 | 32.6 |
Operating Expenses | 5,247 | 4,885 | 4,160 | 5,218 | 4,219 | 3,126 |
Operating Income | -3,209 | -1,927 | 339.61 | -1,529 | 706.4 | -231.58 |
Interest Expense | -515.25 | -890.7 | -748.78 | -113.65 | -401.37 | -882.26 |
Interest & Investment Income | 121.91 | 217.86 | 346.29 | 204.08 | 70.77 | 15.09 |
Currency Exchange Gain (Loss) | 244.1 | -71.62 | 496.6 | -23.69 | 69.48 | 123.39 |
Other Non Operating Income (Expenses) | -558.23 | 133.24 | 1,385 | 1,184 | -794.05 | 1,091 |
EBT Excluding Unusual Items | -3,916 | -2,538 | 1,818 | -278.07 | -348.77 | 115.53 |
Gain (Loss) on Sale of Assets | 33.98 | - | - | -19.7 | 253.85 | -353.89 |
Asset Writedown | -1,845 | -1,845 | - | -234.94 | - | -775.74 |
Other Unusual Items | -455.33 | -455.33 | - | 146.05 | - | -0.36 |
Pretax Income | -6,183 | -4,838 | 1,818 | -386.67 | -94.92 | -1,014 |
Income Tax Expense | - | - | - | - | -3.03 | 5.74 |
Earnings From Continuing Operations | -6,183 | -4,838 | 1,818 | -386.67 | -91.89 | -1,020 |
Earnings From Discontinued Operations | - | - | -331.07 | - | -30.54 | -548.19 |
Net Income to Company | -6,183 | -4,838 | 1,487 | -386.67 | -122.44 | -1,568 |
Minority Interest in Earnings | 520.96 | 221.68 | - | - | - | - |
Net Income | -5,662 | -4,617 | 1,487 | -386.67 | -122.44 | -1,568 |
Net Income to Common | -5,662 | -4,617 | 1,487 | -386.67 | -122.44 | -1,568 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 21 | 21 | 21 | 21 | 18 | 13 |
Shares Outstanding (Diluted) | 21 | 21 | 21 | 21 | 18 | 13 |
Shares Change | - | 0.44% | 0.07% | 19.34% | 38.73% | 25.56% |
EPS (Basic) | -265.92 | -216.35 | 70.00 | -18.21 | -6.88 | -122.31 |
EPS (Diluted) | -265.92 | -216.35 | 70.00 | -18.21 | -6.88 | -122.75 |
EPS Growth | - | - | - | - | - | - |
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 | -4,548 | -740.25 | -327.85 | -4,234 | 1,167 | 2,069 |
Free Cash Flow Per Share | -213.63 | -34.69 | -15.43 | -199.44 | 65.62 | 161.35 |
Gross Margin | 16.68% | 16.10% | 15.15% | 14.02% | 14.29% | 12.03% |
Operating Margin | -26.25% | -10.48% | 1.14% | -5.81% | 2.05% | -0.96% |
Profit Margin | -46.32% | -25.12% | 5.01% | -1.47% | -0.36% | -6.52% |
Free Cash Flow Margin | -37.21% | -4.03% | -1.10% | -16.09% | 3.39% | 8.60% |
EBITDA | -2,456 | -1,170 | 1,056 | -741.23 | 1,465 | 829.55 |
EBITDA Margin | -20.10% | -6.36% | 3.55% | -2.82% | 4.25% | 3.45% |
D&A For EBITDA | 752.35 | 757.01 | 715.96 | 787.91 | 759.05 | 1,061 |
EBIT | -3,209 | -1,927 | 339.61 | -1,529 | 706.4 | -231.58 |
EBIT Margin | -26.25% | -10.48% | 1.14% | -5.81% | 2.05% | -0.96% |
Advertising Expenses | - | - | - | 12.43 | 10 | 3.6 |