Chips&Media, Inc. (KOSDAQ: 094360)
South Korea
· Delayed Price · Currency is KRW 15,400
-890 (-5.46%)
Dec 20, 2024, 9:00 AM KST
Chips&Media Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 25,384 | 27,627 | 24,093 | 19,980 | 15,401 | 16,148 | Upgrade
|
| Revenue Growth (YoY) | -7.27% | 14.67% | 20.59% | 29.73% | -4.63% | 14.14% | Upgrade
|
| Cost of Revenue | 32.17 | 30.14 | 30.15 | 24.48 | 25.62 | 25.2 | Upgrade
|
| Gross Profit | 25,352 | 27,597 | 24,063 | 19,955 | 15,375 | 16,123 | Upgrade
|
| Selling, General & Admin | 8,217 | 7,814 | 6,257 | 5,089 | 4,091 | 4,511 | Upgrade
|
| Research & Development | 9,899 | 9,262 | 7,203 | 6,639 | 6,512 | 6,448 | Upgrade
|
| Other Operating Expenses | 972.58 | 1,110 | 1,466 | 1,214 | 927.62 | 905.32 | Upgrade
|
| Operating Expenses | 20,671 | 19,828 | 16,760 | 14,756 | 12,994 | 12,528 | Upgrade
|
| Operating Income | 4,680 | 7,769 | 7,303 | 5,199 | 2,381 | 3,595 | Upgrade
|
| Interest Expense | -103.51 | -410.52 | -116.32 | -116.55 | -63.3 | - | Upgrade
|
| Interest & Investment Income | 1,632 | 1,591 | 782.81 | 343.28 | 271.75 | 470.03 | Upgrade
|
| Currency Exchange Gain (Loss) | -495.92 | -194.93 | -20.79 | 566.69 | -612.21 | 106.86 | Upgrade
|
| Other Non Operating Income (Expenses) | -25,586 | -38,578 | 1,446 | -29.22 | -20.5 | -15.14 | Upgrade
|
| EBT Excluding Unusual Items | -19,873 | -29,823 | 9,395 | 5,964 | 1,957 | 4,156 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1,299 | 1,311 | -1,369 | -78.56 | 168.18 | 39.19 | Upgrade
|
| Gain (Loss) on Sale of Assets | -3.16 | -4.18 | 0 | 7.95 | -45.18 | 0.18 | Upgrade
|
| Pretax Income | -18,577 | -28,516 | 8,026 | 5,893 | 2,080 | 4,196 | Upgrade
|
| Income Tax Expense | -941.92 | -1,818 | -1,937 | -375.28 | 151.2 | -325.8 | Upgrade
|
| Net Income | -17,635 | -26,698 | 9,963 | 6,268 | 1,928 | 4,522 | Upgrade
|
| Net Income to Common | -17,635 | -26,698 | 9,963 | 6,268 | 1,928 | 4,522 | Upgrade
|
| Net Income Growth | - | - | 58.94% | 225.06% | -57.35% | 71.12% | Upgrade
|
| Shares Outstanding (Basic) | 20 | 19 | 19 | 19 | 19 | 19 | Upgrade
|
| Shares Outstanding (Diluted) | 20 | 19 | 19 | 19 | 19 | 19 | Upgrade
|
| Shares Change (YoY) | -21.59% | -1.89% | -0.04% | -0.01% | -0.01% | -0.01% | Upgrade
|
| EPS (Basic) | -866.19 | -1412.19 | 520.70 | 325.17 | 100.03 | 234.51 | Upgrade
|
| EPS (Diluted) | -866.19 | -1412.19 | 458.67 | 325.00 | 100.00 | 234.50 | Upgrade
|
| EPS Growth | - | - | 41.13% | 225.00% | -57.36% | 71.13% | Upgrade
|
| Free Cash Flow | 3,638 | 4,580 | 14,654 | 9,788 | 3,864 | 2,400 | Upgrade
|
| Free Cash Flow Per Share | 178.67 | 242.27 | 760.53 | 507.77 | 200.44 | 124.50 | Upgrade
|
| Gross Margin | 99.87% | 99.89% | 99.87% | 99.88% | 99.83% | 99.84% | Upgrade
|
| Operating Margin | 18.44% | 28.12% | 30.31% | 26.02% | 15.46% | 22.26% | Upgrade
|
| Profit Margin | -69.47% | -96.64% | 41.35% | 31.37% | 12.52% | 28.00% | Upgrade
|
| Free Cash Flow Margin | 14.33% | 16.58% | 60.83% | 48.99% | 25.09% | 14.86% | Upgrade
|
| EBITDA | 6,280 | 9,387 | 8,901 | 6,815 | 3,489 | 4,155 | Upgrade
|
| EBITDA Margin | 24.74% | 33.98% | 36.94% | 34.11% | 22.65% | 25.73% | Upgrade
|
| D&A For EBITDA | 1,599 | 1,618 | 1,597 | 1,616 | 1,108 | 560.21 | Upgrade
|
| EBIT | 4,680 | 7,769 | 7,303 | 5,199 | 2,381 | 3,595 | Upgrade
|
| EBIT Margin | 18.44% | 28.12% | 30.31% | 26.02% | 15.46% | 22.26% | Upgrade
|
| Effective Tax Rate | - | - | - | - | 7.27% | - | Upgrade
|
| Advertising Expenses | - | 175.82 | 40.69 | 40.82 | 47.89 | 66.05 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.