EM-Tech.CO., LTD. (KOSDAQ:091120)
South Korea · Delayed Price · Currency is KRW 4,335.00
+10.00 (0.23%)
Jun 9, 2026, 3:30 PM KST
EM-Tech.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 | 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 | 200,250 | 205,090 | 167,588 | 263,451 | 415,827 | 400,227 |
Other Revenue | -0 | -0 | -0 | - | -0 | - |
| 200,250 | 205,090 | 167,588 | 263,451 | 415,827 | 400,227 | |
Revenue Growth (YoY) | 25.92% | 22.38% | -36.39% | -36.64% | 3.90% | 41.46% |
Cost of Revenue | 185,120 | 186,731 | 149,722 | 229,467 | 325,314 | 315,705 |
Gross Profit | 15,129 | 18,359 | 17,866 | 33,983 | 90,513 | 84,522 |
Selling, General & Admin | 16,135 | 16,389 | 20,672 | 18,637 | 22,936 | 18,953 |
Research & Development | 16,644 | 18,810 | 25,022 | 24,746 | 29,854 | 23,926 |
Amortization of Goodwill & Intangibles | 251.37 | 234.69 | 165.59 | 164.91 | 339.61 | 1,736 |
Other Operating Expenses | 1,339 | 1,385 | 1,485 | 1,840 | 1,738 | 1,456 |
Operating Expenses | 35,880 | 38,265 | 48,379 | 48,582 | 56,578 | 47,406 |
Operating Income | -20,751 | -19,906 | -30,513 | -14,599 | 33,935 | 37,116 |
Interest Expense | -5,118 | -5,220 | -6,495 | -6,561 | -3,573 | -1,247 |
Interest & Investment Income | 837.63 | 1,048 | 2,804 | 2,784 | 1,518 | 348.76 |
Currency Exchange Gain (Loss) | 2,323 | 442.68 | 2,389 | 2,147 | 5,001 | 9,037 |
Other Non Operating Income (Expenses) | 179.4 | 362.6 | 1,754 | 719.16 | -1,971 | 1,521 |
EBT Excluding Unusual Items | -22,529 | -23,273 | -30,061 | -15,509 | 34,910 | 46,776 |
Gain (Loss) on Sale of Investments | 4,325 | 4,325 | 1,627 | 386.91 | -338.94 | 395.7 |
Gain (Loss) on Sale of Assets | 1,564 | 1,553 | -562.93 | 2.25 | -120.26 | -679.67 |
Asset Writedown | - | - | -18,768 | - | - | -5,701 |
Pretax Income | -16,640 | -17,395 | -47,765 | -15,120 | 34,451 | 40,791 |
Income Tax Expense | -4,458 | -5,468 | -3,031 | -2,944 | 1,509 | 6,651 |
Earnings From Continuing Operations | -12,182 | -11,926 | -44,734 | -12,176 | 32,942 | 34,140 |
Minority Interest in Earnings | 456.72 | 457.06 | 275.18 | 351.4 | 494.94 | 323.37 |
Net Income | -11,725 | -11,469 | -44,459 | -11,825 | 33,437 | 34,464 |
Net Income to Common | -11,725 | -11,469 | -44,459 | -11,825 | 33,437 | 34,464 |
Net Income Growth | - | - | - | - | -2.98% | 3573.05% |
Shares Outstanding (Basic) | 16 | 16 | 16 | 17 | 16 | 15 |
Shares Outstanding (Diluted) | 16 | 16 | 16 | 17 | 16 | 15 |
Shares Change (YoY) | -3.33% | -2.47% | -0.38% | 4.08% | 4.67% | 0.73% |
EPS (Basic) | -738.22 | -715.19 | -2704.00 | -716.43 | 2118.26 | 2278.69 |
EPS (Diluted) | -738.22 | -715.19 | -2704.00 | -716.43 | 2108.00 | 2275.00 |
EPS Growth | - | - | - | - | -7.34% | 3569.36% |
Free Cash Flow | -37,564 | -26,311 | -1,513 | 16,302 | -53,860 | 21,861 |
Free Cash Flow Per Share | -2365.08 | -1640.72 | -92.02 | 987.70 | -3396.24 | 1442.81 |
Dividend Per Share | - | - | - | 100.000 | 150.000 | 150.000 |
Dividend Growth | - | - | - | -33.33% | - | - |
Gross Margin | 7.56% | 8.95% | 10.66% | 12.90% | 21.77% | 21.12% |
Operating Margin | -10.36% | -9.71% | -18.21% | -5.54% | 8.16% | 9.27% |
Profit Margin | -5.85% | -5.59% | -26.53% | -4.49% | 8.04% | 8.61% |
Free Cash Flow Margin | -18.76% | -12.83% | -0.90% | 6.19% | -12.95% | 5.46% |
EBITDA | -5,920 | -3,714 | -8,875 | 9,413 | 56,261 | 56,715 |
EBITDA Margin | -2.96% | -1.81% | -5.30% | 3.57% | 13.53% | 14.17% |
D&A For EBITDA | 14,831 | 16,192 | 21,638 | 24,011 | 22,326 | 19,599 |
EBIT | -20,751 | -19,906 | -30,513 | -14,599 | 33,935 | 37,116 |
EBIT Margin | -10.36% | -9.71% | -18.21% | -5.54% | 8.16% | 9.27% |
Effective Tax Rate | - | - | - | - | 4.38% | 16.30% |
Advertising Expenses | - | 267.64 | 36.77 | 33.69 | 63.64 | 0.47 |