Chips&Media, Inc. (KOSDAQ:094360)
South Korea · Delayed Price · Currency is KRW 15,500
-400 (-2.52%)
At close: May 29, 2026
Chips&Media 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 |
| 28,877 | 28,467 | 27,075 | 27,569 | 24,093 | 19,980 | |
Revenue Growth (YoY) | 4.87% | 5.14% | -1.79% | 14.43% | 20.59% | 29.73% |
Cost of Revenue | 31.4 | 32.05 | 31.88 | 30.14 | 30.15 | 24.48 |
Gross Profit | 28,846 | 28,435 | 27,044 | 27,539 | 24,063 | 19,955 |
Selling, General & Admin | 8,457 | 8,353 | 8,589 | 7,814 | 6,257 | 5,089 |
Research & Development | 11,406 | 11,275 | 10,665 | 9,262 | 7,203 | 6,639 |
Amortization of Goodwill & Intangibles | 160.97 | 155.29 | 161.61 | 236.35 | 253.07 | 275.43 |
Other Operating Expenses | 91.19 | 73.13 | 971.97 | 1,048 | 1,466 | 1,214 |
Operating Expenses | 21,904 | 21,471 | 21,762 | 19,766 | 16,760 | 14,756 |
Operating Income | 6,942 | 6,964 | 5,281 | 7,774 | 7,303 | 5,199 |
Interest Expense | -262.76 | -125.45 | -42.5 | -410.52 | -116.32 | -116.55 |
Interest & Investment Income | 1,389 | 1,324 | 1,472 | 1,591 | 782.81 | 343.28 |
Earnings From Equity Investments | -2,355 | -3,619 | - | - | - | - |
Currency Exchange Gain (Loss) | 633.16 | -165.13 | 1,116 | -194.93 | -20.79 | 566.69 |
Other Non Operating Income (Expenses) | -18.72 | -18.7 | -5.88 | -38,578 | 1,446 | -29.22 |
EBT Excluding Unusual Items | 6,327 | 4,361 | 7,821 | -29,818 | 9,395 | 5,964 |
Gain (Loss) on Sale of Investments | 1,261 | 1,209 | 1,054 | 1,311 | -1,369 | -78.56 |
Gain (Loss) on Sale of Assets | - | -0 | - | -4.18 | 0 | 7.95 |
Pretax Income | 7,588 | 5,570 | 8,874 | -28,511 | 8,026 | 5,893 |
Income Tax Expense | -314.11 | -352.96 | -1,135 | -1,818 | -1,937 | -375.28 |
Net Income | 7,902 | 5,923 | 10,009 | -26,694 | 9,963 | 6,268 |
Net Income to Common | 7,902 | 5,923 | 10,009 | -26,694 | 9,963 | 6,268 |
Net Income Growth | -7.36% | -40.83% | - | - | 58.94% | 225.06% |
Shares Outstanding (Basic) | 20 | 20 | 21 | 19 | 19 | 19 |
Shares Outstanding (Diluted) | 21 | 21 | 21 | 19 | 19 | 19 |
Shares Change (YoY) | -0.14% | 0.07% | 11.44% | -1.89% | -0.04% | -0.01% |
EPS (Basic) | 386.42 | 290.91 | 487.17 | -1411.96 | 520.70 | 325.17 |
EPS (Diluted) | 376.52 | 281.52 | 475.00 | -1411.96 | 458.67 | 325.00 |
EPS Growth | -7.06% | -40.73% | - | - | 41.13% | 225.00% |
Free Cash Flow | 6,908 | 3,205 | 6,643 | 4,580 | 14,654 | 9,788 |
Free Cash Flow Per Share | 328.61 | 152.02 | 315.31 | 242.27 | 760.53 | 507.77 |
Dividend Per Share | 116.000 | 116.000 | - | - | - | - |
Gross Margin | 99.89% | 99.89% | 99.88% | 99.89% | 99.88% | 99.88% |
Operating Margin | 24.04% | 24.46% | 19.51% | 28.20% | 30.31% | 26.02% |
Profit Margin | 27.37% | 20.80% | 36.97% | -96.82% | 41.35% | 31.37% |
Free Cash Flow Margin | 23.92% | 11.26% | 24.54% | 16.61% | 60.82% | 48.99% |
EBITDA | 8,997 | 8,853 | 6,879 | 9,392 | 8,901 | 6,815 |
EBITDA Margin | 31.15% | 31.10% | 25.41% | 34.07% | 36.94% | 34.11% |
D&A For EBITDA | 2,055 | 1,889 | 1,598 | 1,618 | 1,597 | 1,616 |
EBIT | 6,942 | 6,964 | 5,281 | 7,774 | 7,303 | 5,199 |
EBIT Margin | 24.04% | 24.46% | 19.51% | 28.20% | 30.31% | 26.02% |
Advertising Expenses | - | 182.23 | 123.49 | 175.82 | 40.69 | 40.82 |