Topco Media Co.,Ltd. (KOSDAQ:134580)
South Korea · Delayed Price · Currency is KRW 4,240.00
+430.00 (11.29%)
Sep 1, 2026, 3:30 PM KST
Topco 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 | 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 | 55,494 | 48,605 | 23,340 | 19,178 | 11,703 | 22,257 |
Other Revenue | - | - | - | - | - | -0 |
| 55,494 | 48,605 | 23,340 | 19,178 | 11,703 | 22,257 | |
Revenue Growth | 69.27% | 108.24% | 21.70% | 63.88% | -47.42% | -49.99% |
Cost of Revenue | 2.06 | - | - | 4.6 | - | 17,652 |
Gross Profit | 55,492 | 48,605 | 23,340 | 19,174 | 11,703 | 4,605 |
Selling, General & Admin | 40,142 | 37,209 | 24,646 | 19,362 | 7,957 | 7,898 |
Research & Development | - | - | - | - | - | 1,457 |
Amortization of Goodwill & Intangibles | 7,207 | 6,256 | 2,003 | 2,002 | 1,500 | - |
Other Operating Expenses | 93.1 | 167.2 | 12.83 | 28.7 | 617.81 | 17.76 |
Operating Expenses | 49,375 | 45,436 | 27,067 | 21,827 | 10,301 | 9,469 |
Operating Income | 6,117 | 3,169 | -3,726 | -2,653 | 1,402 | -4,864 |
Interest Expense | -646.9 | -531.61 | -20.19 | -481.65 | -2,889 | -112.04 |
Interest & Investment Income | 393.51 | 424.25 | 398.37 | 123.33 | 30.89 | 7.3 |
Currency Exchange Gain (Loss) | 390.26 | 265.92 | 232.42 | -232 | -117.88 | 856.92 |
Other Non Operating Income (Expenses) | 197.93 | 114.12 | -221.84 | 416.19 | -721.61 | -17.96 |
EBT Excluding Unusual Items | 6,452 | 3,442 | -3,338 | -2,827 | -2,295 | -4,130 |
Gain (Loss) on Sale of Assets | -170.51 | -31.63 | -4.24 | - | - | 0.52 |
Asset Writedown | -3,501 | -3,501 | - | - | 11 | -27 |
Other Unusual Items | - | - | - | - | 229.21 | 262.77 |
Pretax Income | 2,780 | -91.35 | -3,342 | -2,827 | -2,055 | -3,894 |
Income Tax Expense | 1,806 | 2,233 | 1,382 | 1,511 | - | - |
Earnings From Continuing Operations | 973.84 | -2,324 | -4,724 | -4,338 | -2,055 | -3,894 |
Earnings From Discontinued Operations | - | - | - | -7,527 | -973.72 | - |
Net Income to Company | 973.84 | -2,324 | -4,724 | -11,865 | -3,029 | -3,894 |
Net Income | 973.84 | -2,324 | -4,724 | -11,865 | -3,029 | -3,894 |
Net Income to Common | 973.84 | -2,324 | -4,724 | -11,865 | -3,029 | -3,894 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 49 | 42 | 22 | 20 | 13 | 11 |
Shares Outstanding (Diluted) | 49 | 42 | 22 | 20 | 13 | 11 |
Shares Change | 71.63% | 95.33% | 5.92% | 57.37% | 19.19% | 0.32% |
EPS (Basic) | 19.80 | -54.92 | -218.00 | -580.00 | -233.00 | -357.00 |
EPS (Diluted) | 19.80 | -54.92 | -218.00 | -580.00 | -233.00 | -357.00 |
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 | 15,211 | 8,021 | -2,067 | -5,409 | 5,511 | -3,728 |
Free Cash Flow Per Share | 309.31 | 189.52 | -95.38 | -264.42 | 423.97 | -341.81 |
Gross Margin | 100.00% | 100.00% | 100.00% | 99.98% | 100.00% | 20.69% |
Operating Margin | 11.02% | 6.52% | -15.97% | -13.83% | 11.98% | -21.86% |
Profit Margin | 1.75% | -4.78% | -20.24% | -61.87% | -25.88% | -17.50% |
Free Cash Flow Margin | 27.41% | 16.50% | -8.86% | -28.21% | 47.09% | -16.75% |
EBITDA | 14,707 | 10,623 | -1,319 | -217.41 | 3,128 | -4,577 |
EBITDA Margin | 26.50% | 21.86% | -5.65% | -1.13% | 26.73% | -20.57% |
D&A For EBITDA | 8,590 | 7,454 | 2,408 | 2,436 | 1,726 | 287.17 |
EBIT | 6,117 | 3,169 | -3,726 | -2,653 | 1,402 | -4,864 |
EBIT Margin | 11.02% | 6.52% | -15.97% | -13.83% | 11.98% | -21.86% |
Effective Tax Rate | 64.97% | - | - | - | - | - |
Advertising Expenses | - | 7,721 | 8,959 | 6,570 | 1,301 | 10.15 |