Narae Nanotech Corporation (KOSDAQ:137080)
South Korea · Delayed Price · Currency is KRW 4,685.00
-140.00 (-2.90%)
At close: Feb 13, 2026
Narae Nanotech 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 2020 |
|---|---|---|---|---|---|---|
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 '20 Dec 31, 2020 |
Other Revenue | 0 | 0 | - | - | -0 | - |
| 59,519 | 40,426 | 52,926 | 88,040 | 135,153 | 82,805 | |
Revenue Growth (YoY) | 111.47% | -23.62% | -39.88% | -34.86% | 63.22% | 92.53% |
Cost of Revenue | 64,735 | 51,263 | 56,326 | 75,808 | 100,546 | 68,008 |
Gross Profit | -5,216 | -10,838 | -3,401 | 12,232 | 34,607 | 14,797 |
Selling, General & Admin | 7,643 | 9,152 | 8,889 | 9,370 | 10,716 | 8,466 |
Amortization of Goodwill & Intangibles | 211.92 | 191.23 | 170.34 | 140.88 | 113.86 | 67.97 |
Other Operating Expenses | 96.13 | 90.77 | 79.79 | 91.31 | 129.85 | 87.12 |
Operating Expenses | 11,062 | 11,288 | 11,590 | 10,276 | 11,483 | 9,147 |
Operating Income | -16,279 | -22,125 | -14,991 | 1,956 | 23,123 | 5,650 |
Interest Expense | -3,334 | -3,356 | -2,750 | -1,351 | -1,309 | -1,560 |
Interest & Investment Income | 121.33 | 209.43 | 277.74 | 231.52 | 21.45 | 30.02 |
Currency Exchange Gain (Loss) | 1,807 | 3,946 | 350.73 | 691.56 | 483.48 | -635.76 |
Other Non Operating Income (Expenses) | 436.46 | -87.19 | 63.21 | 212 | 96.9 | 97.4 |
EBT Excluding Unusual Items | -17,248 | -21,413 | -17,050 | 1,740 | 22,416 | 3,581 |
Gain (Loss) on Sale of Investments | 5.79 | 3.59 | 368.28 | 7.48 | 8.23 | 1.47 |
Gain (Loss) on Sale of Assets | 2.69 | 27.68 | -8.33 | 161.81 | 30.05 | -670.26 |
Asset Writedown | - | - | - | 751.63 | - | - |
Pretax Income | -17,239 | -21,382 | -16,690 | 2,661 | 22,454 | 2,913 |
Income Tax Expense | -3,595 | -4,240 | -3,406 | 138.9 | 4,982 | 679.91 |
Net Income | -13,644 | -17,141 | -13,283 | 2,522 | 17,472 | 2,233 |
Net Income to Common | -13,644 | -17,141 | -13,283 | 2,522 | 17,472 | 2,233 |
Net Income Growth | - | - | - | -85.57% | 682.56% | - |
Shares Outstanding (Basic) | 11 | 11 | 11 | 11 | 8 | 8 |
Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 8 | 8 |
Shares Change (YoY) | 0.06% | - | 1.82% | 29.43% | - | - |
EPS (Basic) | -1233.64 | -1549.93 | -1201.10 | 232.18 | 2081.91 | 266.04 |
EPS (Diluted) | -1233.71 | -1550.00 | -1201.10 | 232.00 | 2081.91 | 266.00 |
EPS Growth | - | - | - | -88.86% | 682.67% | - |
Free Cash Flow | 14,609 | -17,308 | -31,449 | -35,831 | 14,661 | 9,907 |
Free Cash Flow Per Share | 1320.88 | -1564.99 | -2843.63 | -3298.70 | 1746.93 | 1180.53 |
Dividend Per Share | - | - | - | 100.000 | 200.000 | - |
Dividend Growth | - | - | - | -50.00% | - | - |
Gross Margin | -8.76% | -26.81% | -6.43% | 13.89% | 25.61% | 17.87% |
Operating Margin | -27.35% | -54.73% | -28.32% | 2.22% | 17.11% | 6.82% |
Profit Margin | -22.92% | -42.40% | -25.10% | 2.86% | 12.93% | 2.70% |
Free Cash Flow Margin | 24.55% | -42.81% | -59.42% | -40.70% | 10.85% | 11.96% |
EBITDA | -10,631 | -16,786 | -10,063 | 4,581 | 25,495 | 8,085 |
EBITDA Margin | -17.86% | -41.52% | -19.01% | 5.20% | 18.86% | 9.76% |
D&A For EBITDA | 5,648 | 5,339 | 4,928 | 2,625 | 2,372 | 2,435 |
EBIT | -16,279 | -22,125 | -14,991 | 1,956 | 23,123 | 5,650 |
EBIT Margin | -27.35% | -54.73% | -28.32% | 2.22% | 17.11% | 6.82% |
Effective Tax Rate | - | - | - | 5.22% | 22.19% | 23.34% |
Advertising Expenses | - | 53.77 | 7.13 | 14.09 | 1.01 | 11.33 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.