Showbox Corp. (KOSDAQ:086980)
South Korea · Delayed Price · Currency is KRW 2,665.00
-75.00 (-2.74%)
At close: May 29, 2026
Showbox 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 | 129,869 | 62,748 | 93,118 | 40,170 | 56,684 | 50,934 |
Other Revenue | - | - | -0 | - | -0 | -0 |
| 129,869 | 62,748 | 93,118 | 40,170 | 56,684 | 50,934 | |
Revenue Growth (YoY) | 211.90% | -32.61% | 131.81% | -29.13% | 11.29% | 8.83% |
Cost of Revenue | 107,948 | 64,214 | 57,886 | 59,015 | 50,885 | 40,275 |
Gross Profit | 21,920 | -1,466 | 35,232 | -18,845 | 5,799 | 10,658 |
Selling, General & Admin | 9,492 | 9,170 | 9,968 | 8,208 | 8,176 | 8,001 |
Research & Development | 53.76 | 53.76 | 69.44 | 38.49 | - | - |
Amortization of Goodwill & Intangibles | 58.44 | 63.01 | 61.04 | 57.38 | 68.11 | 154.46 |
Other Operating Expenses | 48.98 | 57.1 | 37.96 | 109.58 | 242.05 | 68.57 |
Operating Expenses | 10,493 | 10,185 | 10,707 | 9,450 | 8,993 | 8,734 |
Operating Income | 11,427 | -11,651 | 24,524 | -28,295 | -3,194 | 1,924 |
Interest Expense | -62.05 | -69.66 | -88.41 | -138.65 | -110.75 | -76.72 |
Interest & Investment Income | 364.4 | 406.7 | 909.5 | 935.03 | 682.58 | 452.81 |
Earnings From Equity Investments | -85.86 | 72.44 | 151.2 | -694.16 | -249.06 | 4.17 |
Currency Exchange Gain (Loss) | -1.36 | -33.06 | 95.65 | 80.56 | -43.61 | 123.14 |
Other Non Operating Income (Expenses) | -298.95 | -273.45 | -94.72 | 711.48 | 94.24 | 161.45 |
EBT Excluding Unusual Items | 11,344 | -11,548 | 25,498 | -27,401 | -2,821 | 2,589 |
Gain (Loss) on Sale of Investments | 742.96 | 628.05 | 1,812 | 571.69 | 743.42 | 160 |
Gain (Loss) on Sale of Assets | -5.58 | -5.18 | 2.09 | -4.34 | -0 | 594.77 |
Asset Writedown | -5,028 | -5,091 | -1,265 | -4,104 | -764.7 | -389.02 |
Pretax Income | 7,052 | -16,016 | 26,046 | -30,937 | -2,842 | 2,955 |
Income Tax Expense | 2,751 | -968.19 | -1,382 | -637.86 | -717.26 | 706.84 |
Earnings From Continuing Operations | 4,302 | -15,048 | 27,428 | -30,300 | -2,125 | 2,248 |
Net Income | 4,302 | -15,048 | 27,428 | -30,300 | -2,125 | 2,248 |
Net Income to Common | 4,302 | -15,048 | 27,428 | -30,300 | -2,125 | 2,248 |
Net Income Growth | -27.10% | - | - | - | - | - |
Shares Outstanding (Basic) | 62 | 62 | 62 | 62 | 62 | 62 |
Shares Outstanding (Diluted) | 62 | 62 | 62 | 62 | 62 | 62 |
Shares Change (YoY) | -0.59% | -0.07% | 0.07% | 0.03% | 0.03% | - |
EPS (Basic) | 69.09 | -241.01 | 439.00 | -485.27 | -34.04 | 36.03 |
EPS (Diluted) | 69.09 | -241.01 | 439.00 | -485.27 | -34.04 | 36.00 |
EPS Growth | -26.67% | - | - | - | - | - |
Free Cash Flow | 47,875 | -19,349 | 29,314 | 17,244 | -21,281 | 25,515 |
Free Cash Flow Per Share | 768.88 | -309.89 | 469.19 | 276.18 | -340.93 | 408.89 |
Gross Margin | 16.88% | -2.34% | 37.84% | -46.91% | 10.23% | 20.93% |
Operating Margin | 8.80% | -18.57% | 26.34% | -70.44% | -5.63% | 3.78% |
Profit Margin | 3.31% | -23.98% | 29.46% | -75.43% | -3.75% | 4.41% |
Free Cash Flow Margin | 36.86% | -30.84% | 31.48% | 42.93% | -37.54% | 50.09% |
EBITDA | 44,814 | 17,993 | 56,478 | 18,134 | 39,563 | 21,628 |
EBITDA Margin | 34.51% | 28.68% | 60.65% | 45.14% | 69.80% | 42.46% |
D&A For EBITDA | 33,386 | 29,645 | 31,953 | 46,429 | 42,757 | 19,704 |
EBIT | 11,427 | -11,651 | 24,524 | -28,295 | -3,194 | 1,924 |
EBIT Margin | 8.80% | -18.57% | 26.34% | -70.44% | -5.63% | 3.78% |
Effective Tax Rate | 39.00% | - | - | - | - | 23.92% |
Advertising Expenses | - | 39.7 | 20.23 | 18.81 | 102.86 | 63.05 |