KINX, Inc. (KOSDAQ:093320)
South Korea · Delayed Price · Currency is KRW 114,400
+1,500 (1.33%)
At close: Jun 11, 2026
KINX, Inc. 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 | 162,370 | 159,244 | 138,903 | 122,686 | 110,928 | 84,460 |
Other Revenue | -0 | -0 | -0 | -0 | - | - |
| 162,370 | 159,244 | 138,903 | 122,686 | 110,928 | 84,460 | |
Revenue Growth (YoY) | 9.99% | 14.64% | 13.22% | 10.60% | 31.34% | 19.90% |
Cost of Revenue | 109,322 | 110,181 | 93,097 | 76,573 | 66,601 | 48,970 |
Gross Profit | 53,049 | 49,063 | 45,805 | 46,113 | 44,327 | 35,491 |
Selling, General & Admin | 20,841 | 20,912 | 18,524 | 16,416 | 15,193 | 11,737 |
Research & Development | 1,386 | 1,374 | 1,339 | 1,318 | 1,367 | 2,416 |
Amortization of Goodwill & Intangibles | 684.77 | 616.17 | 385.42 | 301.72 | 280.1 | 103.37 |
Other Operating Expenses | 1,335 | 1,316 | 923.54 | 722.4 | 705.89 | 980.17 |
Operating Expenses | 25,342 | 25,289 | 22,955 | 19,547 | 18,461 | 15,757 |
Operating Income | 27,707 | 23,773 | 22,850 | 26,566 | 25,866 | 19,734 |
Interest Expense | -2,127 | -2,213 | -1,441 | -373.73 | -248.91 | -106.77 |
Interest & Investment Income | 957.72 | 1,004 | 2,077 | 1,972 | 503.39 | 230.68 |
Earnings From Equity Investments | 774.31 | 447.8 | 917.22 | 2,678 | 4,950 | 971.83 |
Currency Exchange Gain (Loss) | 901.74 | 134.49 | 835.37 | 754.43 | 706.54 | 1,721 |
Other Non Operating Income (Expenses) | 505.39 | 582.47 | -3,575 | 302.74 | -38.94 | -65.23 |
EBT Excluding Unusual Items | 28,719 | 23,729 | 21,665 | 31,899 | 31,737 | 22,485 |
Gain (Loss) on Sale of Investments | 676.4 | 407.72 | 670.93 | 1,419 | 1,943 | 356.69 |
Gain (Loss) on Sale of Assets | -3.06 | -3.06 | -67.79 | -0.61 | -55.95 | -36.19 |
Asset Writedown | - | - | -280 | - | -227.29 | -1,269 |
Pretax Income | 29,393 | 24,133 | 21,988 | 33,317 | 33,397 | 21,537 |
Income Tax Expense | 5,415 | 4,555 | 3,649 | 6,375 | 6,060 | 5,134 |
Earnings From Continuing Operations | 23,978 | 19,579 | 18,339 | 26,942 | 27,337 | 16,403 |
Minority Interest in Earnings | -2,758 | -2,480 | -268.3 | -2,253 | -1,839 | -539.29 |
Net Income | 21,220 | 17,099 | 18,071 | 24,690 | 25,498 | 15,863 |
Net Income to Common | 21,220 | 17,099 | 18,071 | 24,690 | 25,498 | 15,863 |
Net Income Growth | 23.69% | -5.38% | -26.81% | -3.17% | 60.73% | 6.37% |
Shares Outstanding (Basic) | 5 | 5 | 5 | 5 | 5 | 5 |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 5 | 5 | 5 |
Shares Change (YoY) | -0.02% | - | - | -0.59% | -0.20% | 3.16% |
EPS (Basic) | 4387.47 | 3535.09 | 3736.04 | 5104.48 | 5240.40 | 3253.73 |
EPS (Diluted) | 4387.38 | 3535.00 | 3736.00 | 5104.00 | 5240.00 | 3253.73 |
EPS Growth | 23.71% | -5.38% | -26.80% | -2.60% | 61.05% | 3.11% |
Free Cash Flow | 24,670 | 23,838 | -89,730 | -371.78 | 24,724 | 18,429 |
Free Cash Flow Per Share | 5100.62 | 4928.39 | -18551.36 | -76.86 | 5081.26 | 3779.92 |
Dividend Per Share | 600.000 | 600.000 | 600.000 | 600.000 | 600.000 | 500.000 |
Dividend Growth | - | - | - | - | 20.00% | - |
Gross Margin | 32.67% | 30.81% | 32.98% | 37.59% | 39.96% | 42.02% |
Operating Margin | 17.06% | 14.93% | 16.45% | 21.65% | 23.32% | 23.36% |
Profit Margin | 13.07% | 10.74% | 13.01% | 20.12% | 22.99% | 18.78% |
Free Cash Flow Margin | 15.19% | 14.97% | -64.60% | -0.30% | 22.29% | 21.82% |
EBITDA | 53,513 | 49,415 | 40,999 | 41,606 | 39,725 | 31,857 |
EBITDA Margin | 32.96% | 31.03% | 29.52% | 33.91% | 35.81% | 37.72% |
D&A For EBITDA | 25,806 | 25,642 | 18,149 | 15,041 | 13,859 | 12,123 |
EBIT | 27,707 | 23,773 | 22,850 | 26,566 | 25,866 | 19,734 |
EBIT Margin | 17.06% | 14.93% | 16.45% | 21.65% | 23.32% | 23.36% |
Effective Tax Rate | 18.42% | 18.87% | 16.59% | 19.13% | 18.14% | 23.84% |
Advertising Expenses | - | 275.69 | 175.06 | 155.39 | 141.34 | 145.97 |