Showbox Corp. (KOSDAQ:086980)
South Korea · Delayed Price · Currency is KRW 2,775.00
+20.00 (0.73%)
Last updated: Aug 7, 2025
Model N Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2020 |
Operating Revenue | 41,638 | 93,118 | 40,170 | 56,684 | 50,934 | 46,800 | Upgrade |
Other Revenue | -0 | -0 | - | -0 | -0 | - | Upgrade |
| 41,638 | 93,118 | 40,170 | 56,684 | 50,934 | 46,800 | Upgrade | |
Revenue Growth (YoY) | -54.42% | 131.81% | -29.13% | 11.29% | 8.83% | -40.50% | Upgrade |
Cost of Revenue | 28,297 | 57,886 | 59,015 | 50,885 | 40,275 | 40,209 | Upgrade |
Gross Profit | 13,341 | 35,232 | -18,845 | 5,799 | 10,658 | 6,591 | Upgrade |
Selling, General & Admin | 9,417 | 9,968 | 8,208 | 8,176 | 8,001 | 7,333 | Upgrade |
Research & Development | 69.44 | 69.44 | 38.49 | - | - | - | Upgrade |
Other Operating Expenses | 46.6 | 37.96 | 109.58 | 242.05 | 68.57 | 94.76 | Upgrade |
Operating Expenses | 10,182 | 10,707 | 9,450 | 8,993 | 8,734 | 8,543 | Upgrade |
Operating Income | 3,158 | 24,524 | -28,295 | -3,194 | 1,924 | -1,952 | Upgrade |
Interest Expense | -83.06 | -88.41 | -138.65 | -110.75 | -76.72 | -99.26 | Upgrade |
Interest & Investment Income | 836.41 | 909.5 | 935.03 | 682.58 | 452.81 | 598.77 | Upgrade |
Earnings From Equity Investments | 53.76 | 151.2 | -694.16 | -249.06 | 4.17 | - | Upgrade |
Currency Exchange Gain (Loss) | 49.49 | 95.65 | 80.56 | -43.61 | 123.14 | -107.35 | Upgrade |
Other Non Operating Income (Expenses) | -240.84 | -94.72 | 711.48 | 94.24 | 161.45 | 155.02 | Upgrade |
EBT Excluding Unusual Items | 3,774 | 25,498 | -27,401 | -2,821 | 2,589 | -1,405 | Upgrade |
Gain (Loss) on Sale of Investments | 1,676 | 1,812 | 571.69 | 743.42 | 160 | 286.82 | Upgrade |
Gain (Loss) on Sale of Assets | -5.18 | 2.09 | -4.34 | -0 | 594.77 | 300.42 | Upgrade |
Asset Writedown | -1,601 | -1,265 | -4,104 | -764.7 | -389.02 | -2,157 | Upgrade |
Pretax Income | 3,844 | 26,046 | -30,937 | -2,842 | 2,955 | -2,975 | Upgrade |
Income Tax Expense | -2,056 | -1,382 | -637.86 | -717.26 | 706.84 | -346.01 | Upgrade |
Earnings From Continuing Operations | 5,901 | 27,428 | -30,300 | -2,125 | 2,248 | -2,629 | Upgrade |
Net Income | 5,901 | 27,428 | -30,300 | -2,125 | 2,248 | -2,629 | Upgrade |
Net Income to Common | 5,901 | 27,428 | -30,300 | -2,125 | 2,248 | -2,629 | Upgrade |
Shares Outstanding (Basic) | 62 | 62 | 62 | 62 | 62 | 62 | Upgrade |
Shares Outstanding (Diluted) | 62 | 62 | 62 | 62 | 62 | 62 | Upgrade |
Shares Change (YoY) | 3.77% | - | 0.03% | 0.03% | - | -0.44% | Upgrade |
EPS (Basic) | 94.50 | 439.29 | -485.27 | -34.04 | 36.03 | -42.12 | Upgrade |
EPS (Diluted) | 94.00 | 439.00 | -485.27 | -34.04 | 36.00 | -42.12 | Upgrade |
Free Cash Flow | -8,131 | 29,314 | 17,244 | -21,281 | 25,515 | -34,477 | Upgrade |
Free Cash Flow Per Share | -130.23 | 469.50 | 276.18 | -340.93 | 408.89 | -552.51 | Upgrade |
Dividend Per Share | 150.000 | 150.000 | - | - | - | - | Upgrade |
Gross Margin | 32.04% | 37.84% | -46.91% | 10.23% | 20.93% | 14.08% | Upgrade |
Operating Margin | 7.58% | 26.34% | -70.44% | -5.63% | 3.78% | -4.17% | Upgrade |
Profit Margin | 14.17% | 29.46% | -75.43% | -3.75% | 4.41% | -5.62% | Upgrade |
Free Cash Flow Margin | -19.53% | 31.48% | 42.93% | -37.54% | 50.09% | -73.67% | Upgrade |
EBITDA | 21,480 | 56,478 | 18,134 | 39,563 | 21,628 | 29,176 | Upgrade |
EBITDA Margin | 51.59% | 60.65% | 45.14% | 69.80% | 42.46% | 62.34% | Upgrade |
D&A For EBITDA | 18,322 | 31,953 | 46,429 | 42,757 | 19,704 | 31,128 | Upgrade |
EBIT | 3,158 | 24,524 | -28,295 | -3,194 | 1,924 | -1,952 | Upgrade |
EBIT Margin | 7.58% | 26.34% | -70.44% | -5.63% | 3.78% | -4.17% | Upgrade |
Effective Tax Rate | - | - | - | - | 23.92% | - | Upgrade |
Advertising Expenses | - | 20.23 | 18.81 | 102.86 | 63.05 | 32.42 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.