Topco Media Co.,Ltd. (KOSDAQ:134580)
South Korea · Delayed Price · Currency is KRW 1,902.00
+1.00 (0.05%)
At close: Feb 20, 2026
Topco Media Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2018 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '18 Dec 31, 2018 |
Other Revenue | - | - | - | - | -0 | 0 |
| 40,382 | 23,340 | 19,178 | 11,703 | 22,257 | 44,503 | |
Revenue Growth (YoY) | 79.64% | 21.70% | 63.88% | -47.42% | -49.99% | -5.41% |
Cost of Revenue | - | - | 4.6 | - | 17,652 | 34,821 |
Gross Profit | 40,382 | 23,340 | 19,174 | 11,703 | 4,605 | 9,682 |
Selling, General & Admin | 33,121 | 24,646 | 19,362 | 7,957 | 7,898 | 7,627 |
Research & Development | - | - | - | - | 1,457 | 1,935 |
Amortization of Goodwill & Intangibles | 4,770 | 2,003 | 2,002 | 1,500 | - | 55.37 |
Other Operating Expenses | -935.65 | 12.83 | 28.7 | 617.81 | 17.76 | 47.04 |
Operating Expenses | 38,121 | 27,067 | 21,827 | 10,301 | 9,469 | 8,139 |
Operating Income | 2,261 | -3,726 | -2,653 | 1,402 | -4,864 | 1,543 |
Interest Expense | -371.25 | -20.19 | -481.65 | -2,889 | -112.04 | - |
Interest & Investment Income | 368.46 | 398.37 | 123.33 | 30.89 | 7.3 | 72.72 |
Currency Exchange Gain (Loss) | 302.46 | 232.42 | -232 | -117.88 | 856.92 | 364.47 |
Other Non Operating Income (Expenses) | 15.48 | -221.84 | 416.19 | -721.61 | -17.96 | -437.14 |
EBT Excluding Unusual Items | 2,576 | -3,338 | -2,827 | -2,295 | -4,130 | 1,543 |
Gain (Loss) on Sale of Assets | -2.72 | -4.24 | - | - | 0.52 | 746.08 |
Asset Writedown | - | - | - | 11 | -27 | - |
Other Unusual Items | - | - | - | 229.21 | 262.77 | - |
Pretax Income | 2,574 | -3,342 | -2,827 | -2,055 | -3,894 | 2,289 |
Income Tax Expense | 2,218 | 1,382 | 1,511 | - | - | 823.29 |
Earnings From Continuing Operations | 355.32 | -4,724 | -4,338 | -2,055 | -3,894 | 1,465 |
Earnings From Discontinued Operations | - | - | -7,527 | -973.72 | - | - |
Net Income to Company | 355.32 | -4,724 | -11,865 | -3,029 | -3,894 | 1,465 |
Minority Interest in Earnings | - | - | - | - | - | 2.9 |
Net Income | 355.32 | -4,724 | -11,865 | -3,029 | -3,894 | 1,468 |
Net Income to Common | 355.32 | -4,724 | -11,865 | -3,029 | -3,894 | 1,468 |
Shares Outstanding (Basic) | 35 | 22 | 20 | 13 | 11 | 11 |
Shares Outstanding (Diluted) | 35 | 22 | 20 | 13 | 11 | 11 |
Shares Change (YoY) | 63.03% | 5.81% | 57.37% | 19.19% | 0.32% | 0.00% |
EPS (Basic) | 10.03 | -218.22 | -580.00 | -233.00 | -357.00 | 135.05 |
EPS (Diluted) | 10.03 | -218.22 | -580.00 | -233.00 | -357.00 | 135.05 |
Free Cash Flow | 3,907 | -2,067 | -5,409 | 5,511 | -3,728 | -6,605 |
Free Cash Flow Per Share | 110.33 | -95.48 | -264.42 | 423.97 | -341.81 | -607.48 |
Gross Margin | 100.00% | 100.00% | 99.98% | 100.00% | 20.69% | 21.75% |
Operating Margin | 5.60% | -15.97% | -13.83% | 11.98% | -21.86% | 3.47% |
Profit Margin | 0.88% | -20.24% | -61.87% | -25.88% | -17.50% | 3.30% |
Free Cash Flow Margin | 9.68% | -8.86% | -28.21% | 47.09% | -16.75% | -14.84% |
EBITDA | 7,979 | -1,319 | -217.41 | 3,128 | -4,577 | 1,743 |
EBITDA Margin | 19.76% | -5.65% | -1.13% | 26.73% | -20.57% | 3.92% |
D&A For EBITDA | 5,718 | 2,408 | 2,436 | 1,726 | 287.17 | 200.19 |
EBIT | 2,261 | -3,726 | -2,653 | 1,402 | -4,864 | 1,543 |
EBIT Margin | 5.60% | -15.97% | -13.83% | 11.98% | -21.86% | 3.47% |
Effective Tax Rate | 86.19% | - | - | - | - | 35.97% |
Advertising Expenses | - | 8,959 | 6,570 | 1,301 | 10.15 | 63.2 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.