KINX, Inc. (KOSDAQ:093320)

KINX, Inc. Income Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	155,282	138,903	122,686	110,928	84,460	70,440
Other Revenue	-0	-0	-0	-	-	-
Revenue	155,282	138,903	122,686	110,928	84,460	70,440
Revenue Growth (YoY)	25.09%	13.22%	10.60%	31.34%	19.90%	8.97%
Cost of Revenue	93,097	93,097	76,573	66,601	48,970	38,274
Gross Profit	62,184	45,805	46,113	44,327	35,491	32,166
Selling, General & Admin	18,524	18,524	16,416	15,193	11,737	10,799
Research & Development	1,339	1,339	1,318	1,367	2,416	2,508
Other Operating Expenses	18,660	923.54	722.4	705.89	980.17	512.77
Operating Expenses	40,691	22,955	19,547	18,461	15,757	14,384
Operating Income	21,493	22,850	26,566	25,866	19,734	17,782
Interest Expense	-1,441	-1,441	-373.73	-248.91	-106.77	-186.87
Interest & Investment Income	2,077	2,077	1,972	503.39	230.68	827.35
Earnings From Equity Investments	917.22	917.22	2,678	4,950	971.83	538.52
Currency Exchange Gain (Loss)	835.37	835.37	754.43	706.54	1,721	-964.17
Other Non Operating Income (Expenses)	-2,691	-3,575	302.74	-38.94	-65.23	337.95
EBT Excluding Unusual Items	21,192	21,665	31,899	31,737	22,485	18,335
Gain (Loss) on Sale of Investments	670.93	670.93	1,419	1,943	356.69	294.81
Gain (Loss) on Sale of Assets	-67.79	-67.79	-0.61	-55.95	-36.19	-15.46
Asset Writedown	-280	-280	-	-227.29	-1,269	-75.5
Pretax Income	21,515	21,988	33,317	33,397	21,537	18,539
Income Tax Expense	2,808	3,649	6,375	6,060	5,134	2,870
Earnings From Continuing Operations	18,707	18,339	26,942	27,337	16,403	15,669
Minority Interest in Earnings	-2,691	-268.3	-2,253	-1,839	-539.29	-756.06
Net Income	16,016	18,071	24,690	25,498	15,863	14,913
Net Income to Common	16,016	18,071	24,690	25,498	15,863	14,913
Net Income Growth	-20.74%	-26.81%	-3.17%	60.73%	6.37%	-0.89%
Shares Outstanding (Basic)	5	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5	5
Shares Change (YoY)	-	-	-0.59%	-0.20%	3.16%	3.35%
EPS (Basic)	3311.18	3736.04	5104.48	5240.40	3253.73	3155.51
EPS (Diluted)	3311.14	3736.00	5104.00	5240.00	3253.73	3155.51
EPS Growth	-20.73%	-26.80%	-2.60%	61.05%	3.11%	-4.11%
Free Cash Flow	-	-89,730	-371.78	24,724	18,429	14,166
Free Cash Flow Per Share	-	-18551.36	-76.86	5081.26	3779.92	2997.29
Dividend Per Share	600.000	600.000	600.000	600.000	500.000	500.000
Dividend Growth	-	-	-	20.00%	-	-
Gross Margin	40.05%	32.98%	37.59%	39.96%	42.02%	45.66%
Operating Margin	13.84%	16.45%	21.65%	23.32%	23.36%	25.25%
Profit Margin	10.31%	13.01%	20.12%	22.99%	18.78%	21.17%
Free Cash Flow Margin	-	-64.60%	-0.30%	22.29%	21.82%	20.11%
EBITDA	44,269	40,999	41,606	39,725	31,857	29,602
EBITDA Margin	28.51%	29.52%	33.91%	35.81%	37.72%	42.02%
D&A For EBITDA	22,776	18,149	15,041	13,859	12,123	11,819
EBIT	21,493	22,850	26,566	25,866	19,734	17,782
EBIT Margin	13.84%	16.45%	21.65%	23.32%	23.36%	25.25%
Effective Tax Rate	13.05%	16.59%	19.13%	18.14%	23.84%	15.48%
Advertising Expenses	-	175.06	155.39	141.34	145.97	113.69

Source: S&P Global Market Intelligence. Standard template. Financial Sources.