ISU Abxis Co., Ltd. (KOSDAQ:086890)
South Korea · Delayed Price · Currency is KRW 3,260.00
-5.00 (-0.15%)
At close: Jun 5, 2026
ISU Abxis 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 |
Other Revenue | -0 | - | -0 | -0 | - | - |
| 58,942 | 56,672 | 60,258 | 54,306 | 41,170 | 28,018 | |
Revenue Growth (YoY) | 15.73% | -5.95% | 10.96% | 31.91% | 46.94% | 9.42% |
Cost of Revenue | 30,408 | 26,528 | 17,258 | 19,199 | 28,261 | 17,269 |
Gross Profit | 28,534 | 30,145 | 43,000 | 35,107 | 12,909 | 10,750 |
Selling, General & Admin | 19,965 | 19,373 | 18,300 | 14,483 | 13,744 | 10,597 |
Research & Development | 7,949 | 7,294 | 9,449 | 15,210 | 13,368 | 7,568 |
Amortization of Goodwill & Intangibles | - | 9 | 58.52 | 52.1 | 42.53 | 63.01 |
Other Operating Expenses | 1,350 | 1,085 | 408.11 | 35.43 | 316.78 | 85.12 |
Operating Expenses | 29,877 | 28,510 | 29,599 | 31,220 | 28,941 | 19,730 |
Operating Income | -1,344 | 1,634 | 13,402 | 3,886 | -16,032 | -8,980 |
Interest Expense | -6,484 | -7,151 | -8,613 | -9,884 | -7,417 | -4,004 |
Interest & Investment Income | 208.49 | 302.1 | 587.51 | 1,382 | 1,374 | 619.17 |
Earnings From Equity Investments | -584.94 | -448.27 | - | - | - | - |
Currency Exchange Gain (Loss) | 197.63 | -685.51 | 2,293 | 262.99 | -87.27 | 13.17 |
Other Non Operating Income (Expenses) | 5,525 | -4,695 | 7,251 | 8,175 | 13,981 | 13,182 |
EBT Excluding Unusual Items | -2,482 | -11,044 | 14,920 | 3,822 | -8,182 | 829.93 |
Gain (Loss) on Sale of Investments | -172.81 | -172.81 | 79.84 | -132.58 | -84.73 | - |
Gain (Loss) on Sale of Assets | -2.21 | -0.03 | 304.34 | 22.11 | - | - |
Asset Writedown | -952.57 | -952.57 | -2,863 | - | - | - |
Other Unusual Items | 3.44 | 3.42 | -18,053 | - | 1,020 | - |
Pretax Income | -3,606 | -12,166 | -5,611 | 3,712 | -7,247 | 829.93 |
Income Tax Expense | -1,488 | -1,488 | -20,329 | 100.99 | - | - |
Net Income | -2,118 | -10,678 | 14,718 | 3,611 | -7,247 | 829.93 |
Net Income to Common | -2,118 | -10,678 | 14,718 | 3,611 | -7,247 | 829.93 |
Net Income Growth | - | - | 307.63% | - | - | - |
Shares Outstanding (Basic) | - | 38 | 35 | 33 | 33 | 32 |
Shares Outstanding (Diluted) | - | 38 | 43 | 33 | 33 | 32 |
Shares Change (YoY) | - | -11.58% | 28.78% | 0.83% | 3.12% | 18.21% |
EPS (Basic) | - | -280.30 | 415.23 | 107.92 | -218.39 | 25.79 |
EPS (Diluted) | - | -280.30 | 341.60 | 107.92 | -218.39 | 25.79 |
EPS Growth | - | - | 216.53% | - | - | - |
Free Cash Flow | 8,256 | 6,714 | -2,800 | -5,400 | -2,707 | -6,678 |
Free Cash Flow Per Share | - | 176.24 | -64.98 | -161.40 | -81.58 | -207.53 |
Gross Margin | 48.41% | 53.19% | 71.36% | 64.65% | 31.36% | 38.37% |
Operating Margin | -2.28% | 2.88% | 22.24% | 7.16% | -38.94% | -32.05% |
Profit Margin | -3.59% | -18.84% | 24.43% | 6.65% | -17.60% | 2.96% |
Free Cash Flow Margin | 14.01% | 11.85% | -4.65% | -9.94% | -6.58% | -23.83% |
EBITDA | 3,405 | 6,270 | 18,042 | 8,967 | -10,601 | -4,153 |
EBITDA Margin | 5.78% | 11.06% | 29.94% | 16.51% | -25.75% | -14.82% |
D&A For EBITDA | 4,748 | 4,636 | 4,641 | 5,081 | 5,432 | 4,827 |
EBIT | -1,344 | 1,634 | 13,402 | 3,886 | -16,032 | -8,980 |
EBIT Margin | -2.28% | 2.88% | 22.24% | 7.16% | -38.94% | -32.05% |
Effective Tax Rate | - | - | - | 2.72% | - | - |
Advertising Expenses | - | 333.69 | 531.37 | 492.08 | 97.24 | 100.67 |