Assems Inc. (KOSDAQ:136410)
South Korea · Delayed Price · Currency is KRW 3,670.00
-45.00 (-1.21%)
At close: Sep 23, 2026
Assems 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 | 54,441 | 60,273 | 57,175 | 47,735 | 53,053 | 42,027 |
Other Revenue | -0 | -0 | - | - | -0 | - |
| 54,441 | 60,273 | 57,175 | 47,735 | 53,053 | 42,027 | |
Revenue Growth | -12.12% | 5.42% | 19.78% | -10.02% | 26.23% | 23.43% |
Cost of Revenue | 34,061 | 37,752 | 37,545 | 33,086 | 35,846 | 29,668 |
Gross Profit | 20,381 | 22,521 | 19,630 | 14,649 | 17,207 | 12,359 |
Selling, General & Admin | 8,295 | 7,959 | 6,967 | 6,397 | 6,089 | 4,633 |
Research & Development | 1,830 | 1,830 | 2,554 | 1,775 | 2,002 | 1,246 |
Amortization of Goodwill & Intangibles | 99.01 | 99.01 | 100.96 | 101.99 | 99.03 | 98.95 |
Other Operating Expenses | 151.75 | 151.75 | 121.78 | 88.2 | 63.94 | 72.46 |
Operating Expenses | 10,855 | 10,520 | 10,406 | 8,640 | 8,521 | 6,250 |
Operating Income | 9,525 | 12,001 | 9,224 | 6,009 | 8,686 | 6,109 |
Interest Expense | -1,203 | -1,203 | -1,519 | -1,453 | -939.68 | -543.94 |
Interest & Investment Income | 298.81 | 298.81 | 284.65 | 609.09 | 456.21 | 19.06 |
Currency Exchange Gain (Loss) | -1,016 | -1,016 | 1,332 | 373.95 | 60.21 | 1,199 |
Other Non Operating Income (Expenses) | 598.86 | 1,072 | -1,893 | -23.2 | 588.29 | 9.89 |
EBT Excluding Unusual Items | 8,203 | 11,152 | 7,428 | 5,516 | 8,851 | 6,792 |
Gain (Loss) on Sale of Investments | -85.91 | -85.91 | -192.83 | -105 | - | - |
Gain (Loss) on Sale of Assets | 1.36 | 1.36 | 14.01 | - | -0.45 | 0.25 |
Pretax Income | 8,119 | 11,067 | 7,250 | 5,411 | 8,850 | 6,793 |
Income Tax Expense | 1,820 | 2,085 | 1,121 | 2,145 | 1,598 | 1,095 |
Earnings From Continuing Operations | 6,299 | 8,982 | 6,128 | 3,266 | 7,252 | 5,698 |
Minority Interest in Earnings | 206.23 | -160.3 | -107.56 | -143.69 | -167.93 | -347.03 |
Net Income | 6,505 | 8,822 | 6,021 | 3,122 | 7,084 | 5,351 |
Net Income to Common | 6,505 | 8,822 | 6,021 | 3,122 | 7,084 | 5,351 |
Net Income Growth | -24.07% | 46.52% | 92.82% | -55.92% | 32.40% | 604.64% |
Shares Outstanding (Basic) | 11 | 11 | 11 | 11 | 11 | 9 |
Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 11 | 9 |
Shares Change | -4.42% | -0.94% | -2.34% | 0.81% | 21.46% | - |
EPS (Basic) | 617.14 | 833.83 | 563.71 | 285.51 | 653.02 | 599.07 |
EPS (Diluted) | 617.14 | 833.83 | 563.71 | 285.51 | 653.00 | 599.00 |
EPS Growth | -20.56% | 47.92% | 97.44% | -56.28% | 9.01% | - |
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 | 9,651 | 6,468 | 6,001 | -2,563 | -6,461 | -7,756 |
Free Cash Flow Per Share | 915.64 | 611.40 | 561.89 | -234.35 | -595.56 | -868.40 |
Dividend Per Share | 130.000 | 130.000 | - | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 37.44% | 37.36% | 34.33% | 30.69% | 32.43% | 29.41% |
Operating Margin | 17.50% | 19.91% | 16.13% | 12.59% | 16.37% | 14.54% |
Profit Margin | 11.95% | 14.64% | 10.53% | 6.54% | 13.35% | 12.73% |
Free Cash Flow Margin | 17.73% | 10.73% | 10.50% | -5.37% | -12.18% | -18.45% |
EBITDA | 11,982 | 14,378 | 11,575 | 8,224 | 10,696 | 7,825 |
EBITDA Margin | 22.01% | 23.86% | 20.24% | 17.23% | 20.16% | 18.62% |
D&A For EBITDA | 2,456 | 2,377 | 2,351 | 2,215 | 2,010 | 1,716 |
EBIT | 9,525 | 12,001 | 9,224 | 6,009 | 8,686 | 6,109 |
EBIT Margin | 17.50% | 19.91% | 16.13% | 12.59% | 16.37% | 14.54% |
Effective Tax Rate | 22.42% | 18.84% | 15.47% | 39.64% | 18.06% | 16.12% |
Advertising Expenses | - | 3.69 | 1.39 | 14.54 | 21.8 | 2.07 |