JS Link, Inc. (KOSDAQ:127120)
South Korea · Delayed Price · Currency is KRW 33,000
+1,300 (4.10%)
At close: Sep 9, 2026
JS Link 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 | Jun '26 Jun 30, 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 | 22,780 | 19,316 | 15,908 | 21,949 | 16,981 | 22,992 |
Other Revenue | -0 | -0 | -0 | -0 | -0 | -0 |
| 22,780 | 19,316 | 15,908 | 21,949 | 16,981 | 22,992 | |
Revenue Growth | 51.26% | 21.43% | -27.52% | 29.26% | -26.14% | 50.41% |
Cost of Revenue | 17,041 | 15,725 | 13,195 | 16,479 | 13,872 | 16,754 |
Gross Profit | 5,740 | 3,592 | 2,713 | 5,469 | 3,109 | 6,238 |
Selling, General & Admin | 16,619 | 14,635 | 10,941 | 8,191 | 6,947 | 7,262 |
Research & Development | 63.56 | 28.38 | 18.9 | 84.63 | 465.02 | 538.94 |
Amortization of Goodwill & Intangibles | 15.86 | 12.33 | 23.34 | 22.69 | 20.13 | 32.14 |
Other Operating Expenses | 163.89 | 134.14 | 62.69 | 79.68 | 38.38 | 33.2 |
Operating Expenses | 23,109 | 18,900 | 11,812 | 9,704 | 8,440 | 12,158 |
Operating Income | -17,370 | -15,308 | -9,100 | -4,235 | -5,330 | -5,920 |
Interest Expense | -3,639 | -2,140 | -569.07 | -258.18 | -59.22 | -41.64 |
Interest & Investment Income | 794.64 | 449.95 | 475 | 290.55 | 437.24 | 349.31 |
Earnings From Equity Investments | 4.4 | - | -5,714 | 269.4 | -2,149 | - |
Currency Exchange Gain (Loss) | 1,409 | -118.79 | 80.19 | -32.13 | 409.71 | 477.81 |
Other Non Operating Income (Expenses) | 13,776 | 448.88 | 1,413 | 86.69 | -19.12 | 37.22 |
EBT Excluding Unusual Items | -5,024 | -16,668 | -13,414 | -3,878 | -6,711 | -5,097 |
Gain (Loss) on Sale of Investments | -1,002 | -1,202 | 1,936 | -433.3 | 220.16 | -229.32 |
Gain (Loss) on Sale of Assets | 728.19 | 1,425 | 676.26 | -2.2 | -0.83 | 4.66 |
Asset Writedown | - | - | - | -1,282 | -1,585 | -869.16 |
Pretax Income | -5,298 | -16,445 | -10,802 | -5,596 | -8,077 | -6,191 |
Income Tax Expense | - | - | - | - | 0.99 | - |
Earnings From Continuing Operations | -5,298 | -16,445 | -10,802 | -5,596 | -8,078 | -6,191 |
Minority Interest in Earnings | - | - | - | - | 296.2 | 1,091 |
Net Income | -5,298 | -16,445 | -10,802 | -5,596 | -7,782 | -5,100 |
Net Income to Common | -5,298 | -16,445 | -10,802 | -5,596 | -7,782 | -5,100 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 32 | 27 | 20 | 17 | 17 | 16 |
Shares Outstanding (Diluted) | 32 | 27 | 20 | 17 | 17 | 16 |
Shares Change | 39.84% | 37.21% | 15.18% | 2.28% | 3.19% | 26.11% |
EPS (Basic) | -165.45 | -601.38 | -542.00 | -323.41 | -459.99 | -311.09 |
EPS (Diluted) | -165.45 | -601.38 | -542.00 | -323.41 | -460.00 | -311.09 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -45,190 | -53,435 | -23,497 | -7,906 | -4,021 | -10,449 |
Free Cash Flow Per Share | -1411.16 | -1954.06 | -1179.02 | -456.89 | -237.71 | -637.36 |
Gross Margin | 25.20% | 18.59% | 17.05% | 24.92% | 18.31% | 27.13% |
Operating Margin | -76.25% | -79.25% | -57.20% | -19.29% | -31.39% | -25.75% |
Profit Margin | -23.26% | -85.14% | -67.90% | -25.50% | -45.82% | -22.18% |
Free Cash Flow Margin | -198.38% | -276.63% | -147.71% | -36.02% | -23.68% | -45.45% |
EBITDA | -12,751 | -12,543 | -7,467 | -2,707 | -3,438 | -4,230 |
EBITDA Margin | -55.97% | -64.94% | -46.94% | -12.33% | -20.25% | -18.40% |
D&A For EBITDA | 4,619 | 2,765 | 1,632 | 1,527 | 1,892 | 1,690 |
EBIT | -17,370 | -15,308 | -9,100 | -4,235 | -5,330 | -5,920 |
EBIT Margin | -76.25% | -79.25% | -57.20% | -19.29% | -31.39% | -25.75% |
Advertising Expenses | - | 180.74 | 262.43 | 217.54 | 251.49 | 89.43 |