The E&M Co., Ltd. (KOSDAQ:089230)
South Korea · Delayed Price · Currency is KRW 2,395.00
+245.00 (11.40%)
At close: Jun 10, 2026
The E&M 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 | 15,404 | 12,341 | 22,196 | 31,702 | 46,602 | 53,884 |
Other Revenue | - | - | -0 | - | -0 | -0 |
| 15,404 | 12,341 | 22,196 | 31,702 | 46,602 | 53,884 | |
Revenue Growth (YoY) | -18.50% | -44.40% | -29.98% | -31.97% | -13.51% | -8.08% |
Cost of Revenue | 13,710 | 11,443 | 20,405 | 27,452 | 34,410 | 32,270 |
Gross Profit | 1,694 | 897.62 | 1,792 | 4,250 | 12,191 | 21,614 |
Selling, General & Admin | 9,299 | 7,927 | 6,876 | 7,830 | 9,846 | 12,838 |
Research & Development | 39.08 | - | - | - | - | - |
Amortization of Goodwill & Intangibles | 695.8 | 834.59 | 1,423 | 2,890 | 3,652 | 3,303 |
Other Operating Expenses | 148.94 | 133.55 | 115.47 | 195.14 | 107.78 | 86.78 |
Operating Expenses | 11,220 | 10,239 | 9,521 | 12,652 | 14,151 | 17,424 |
Operating Income | -9,526 | -9,342 | -7,729 | -8,402 | -1,959 | 4,189 |
Interest Expense | -3,746 | -3,854 | -4,104 | -4,109 | -3,661 | -2,431 |
Interest & Investment Income | 395.54 | 310.83 | 620.49 | 588.53 | 353.2 | 171.55 |
Earnings From Equity Investments | 163.84 | 249.68 | -6,105 | -8,790 | -2,288 | 176.46 |
Currency Exchange Gain (Loss) | 520.43 | -0.51 | -0.02 | -0.1 | -0.11 | 0.13 |
Other Non Operating Income (Expenses) | -9,038 | 4,413 | 3,663 | 3,853 | 4,359 | 5,618 |
EBT Excluding Unusual Items | -21,230 | -8,222 | -13,655 | -16,859 | -3,196 | 7,725 |
Impairment of Goodwill | -2,080 | -2,080 | -354.41 | -4,707 | -6,729 | - |
Gain (Loss) on Sale of Investments | -8,537 | -7,220 | 2,333 | -1,775 | -8,984 | -4,047 |
Gain (Loss) on Sale of Assets | - | -399.58 | -188.46 | 0.27 | 62.02 | -242.42 |
Asset Writedown | -251.61 | -251.61 | -2,498 | -6,859 | -3,968 | -4,304 |
Other Unusual Items | -780.99 | -866.83 | -570.01 | -420.52 | -178.83 | -418.68 |
Pretax Income | -32,880 | -19,040 | -14,934 | -30,620 | -22,994 | -1,287 |
Income Tax Expense | 863.93 | 864.28 | -1,687 | 2,240 | -356.69 | 2,894 |
Earnings From Continuing Operations | -33,744 | -19,905 | -13,247 | -32,860 | -22,637 | -4,180 |
Earnings From Discontinued Operations | - | - | - | - | 41.73 | -7,868 |
Net Income to Company | -33,744 | -19,905 | -13,247 | -32,860 | -22,595 | -12,048 |
Minority Interest in Earnings | 855.43 | 6.68 | 1.13 | - | - | 1,213 |
Net Income | -32,888 | -19,898 | -13,246 | -32,860 | -22,595 | -10,835 |
Net Income to Common | -32,888 | -19,898 | -13,246 | -32,860 | -22,595 | -10,835 |
Shares Outstanding (Basic) | 27 | 25 | 21 | 18 | 17 | 17 |
Shares Outstanding (Diluted) | 27 | 25 | 21 | 18 | 17 | 18 |
Shares Change (YoY) | 30.44% | 17.71% | 13.20% | 5.98% | -2.11% | 37.91% |
EPS (Basic) | -1199.00 | -809.09 | -634.00 | -1780.39 | -1297.48 | -636.73 |
EPS (Diluted) | -1199.00 | -809.09 | -634.00 | -1780.39 | -1297.60 | -636.73 |
Free Cash Flow | -8,905 | -9,426 | -5,566 | -2,029 | 4,297 | -22,255 |
Free Cash Flow Per Share | -324.64 | -383.29 | -266.41 | -109.95 | 246.76 | -1251.01 |
Gross Margin | 11.00% | 7.27% | 8.07% | 13.41% | 26.16% | 40.11% |
Operating Margin | -61.84% | -75.70% | -34.82% | -26.50% | -4.21% | 7.77% |
Profit Margin | -213.51% | -161.24% | -59.68% | -103.65% | -48.49% | -20.11% |
Free Cash Flow Margin | -57.81% | -76.38% | -25.08% | -6.40% | 9.22% | -41.30% |
EBITDA | -7,755 | -7,511 | -5,042 | -4,071 | 3,087 | 9,075 |
EBITDA Margin | -50.35% | -60.86% | -22.71% | -12.84% | 6.62% | 16.84% |
D&A For EBITDA | 1,770 | 1,831 | 2,687 | 4,331 | 5,046 | 4,886 |
EBIT | -9,526 | -9,342 | -7,729 | -8,402 | -1,959 | 4,189 |
EBIT Margin | -61.84% | -75.70% | -34.82% | -26.50% | -4.21% | 7.77% |
Advertising Expenses | - | 953.23 | 873.61 | 785.07 | 2,143 | 4,775 |