KineMaster Corporation (KOSDAQ:139670)
South Korea · Delayed Price · Currency is KRW 2,280.00
-10.00 (-0.44%)
At close: Feb 12, 2026
KineMaster 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 |
| 12,602 | 13,334 | 16,774 | 19,430 | 23,616 | 29,805 | |
Revenue Growth (YoY) | -8.49% | -20.51% | -13.67% | -17.73% | -20.77% | 53.45% |
Cost of Revenue | 3.6 | 3.23 | 3.02 | 7.2 | 13.12 | 11.81 |
Gross Profit | 12,598 | 13,331 | 16,771 | 19,423 | 23,603 | 29,794 |
Selling, General & Admin | 8,851 | 8,966 | 10,788 | 30,836 | 19,715 | 20,877 |
Research & Development | 2,515 | 3,153 | 3,435 | 3,564 | 4,303 | 3,759 |
Amortization of Goodwill & Intangibles | 112.84 | 112.74 | 119.5 | 124.46 | 82.36 | 53.87 |
Other Operating Expenses | 22.59 | 27.16 | 26.71 | 107.75 | 37.72 | 128.15 |
Operating Expenses | 11,739 | 12,738 | 14,909 | 35,439 | 24,842 | 25,690 |
Operating Income | 858.52 | 592.22 | 1,862 | -16,017 | -1,239 | 4,104 |
Interest Expense | -11.16 | -14.34 | -13.03 | -33.86 | -13.13 | -16.39 |
Interest & Investment Income | 1,267 | 1,103 | 675.49 | 199.34 | 36.84 | 9.38 |
Currency Exchange Gain (Loss) | 746.28 | 1,388 | -33.34 | 902.38 | 696.1 | -888.5 |
Other Non Operating Income (Expenses) | 72.62 | -90.97 | 422.3 | 2,507 | 21.3 | 25.67 |
EBT Excluding Unusual Items | 2,933 | 2,978 | 2,913 | -12,442 | -497.53 | 3,234 |
Gain (Loss) on Sale of Investments | 3,426 | 1,533 | 13.79 | - | 0.35 | 6.12 |
Gain (Loss) on Sale of Assets | -0.02 | -3.57 | -0.02 | -148.45 | -0.05 | - |
Asset Writedown | - | - | - | -1,000 | - | - |
Pretax Income | 6,359 | 4,507 | 2,927 | -13,591 | -497.23 | 3,240 |
Income Tax Expense | 7.61 | 13.89 | 35.82 | 11.04 | 337 | 781.74 |
Earnings From Continuing Operations | 6,352 | 4,493 | 2,891 | -13,602 | -834.23 | 2,458 |
Earnings From Discontinued Operations | -82.19 | -96.56 | -267.69 | -1,745 | -446.15 | - |
Net Income | 6,269 | 4,397 | 2,623 | -15,346 | -1,280 | 2,458 |
Net Income to Common | 6,269 | 4,397 | 2,623 | -15,346 | -1,280 | 2,458 |
Net Income Growth | 654.55% | 67.61% | - | - | - | 3882.32% |
Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 13 | 13 |
Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 13 | 13 |
Shares Change (YoY) | 0.64% | 1.53% | 2.53% | 1.84% | 1.86% | - |
EPS (Basic) | 443.46 | 311.81 | 188.88 | -1132.88 | -96.26 | 188.24 |
EPS (Diluted) | 443.46 | 311.81 | 188.73 | -1132.88 | -96.54 | 188.00 |
EPS Growth | 655.41% | 65.22% | - | - | - | 3877.14% |
Free Cash Flow | 2,856 | 3,485 | 3,932 | -15,477 | -1,965 | 3,216 |
Free Cash Flow Per Share | 202.01 | 247.12 | 283.11 | -1142.52 | -147.76 | 246.25 |
Gross Margin | 99.97% | 99.98% | 99.98% | 99.96% | 99.94% | 99.96% |
Operating Margin | 6.81% | 4.44% | 11.10% | -82.43% | -5.24% | 13.77% |
Profit Margin | 49.75% | 32.97% | 15.64% | -78.98% | -5.42% | 8.25% |
Free Cash Flow Margin | 22.66% | 26.13% | 23.44% | -79.66% | -8.32% | 10.79% |
EBITDA | 1,386 | 1,230 | 2,521 | -14,792 | -227.09 | 5,040 |
EBITDA Margin | 11.00% | 9.22% | 15.03% | -76.13% | -0.96% | 16.91% |
D&A For EBITDA | 527.13 | 637.74 | 659.53 | 1,224 | 1,012 | 935.87 |
EBIT | 858.52 | 592.22 | 1,862 | -16,017 | -1,239 | 4,104 |
EBIT Margin | 6.81% | 4.44% | 11.10% | -82.43% | -5.24% | 13.77% |
Effective Tax Rate | 0.12% | 0.31% | 1.22% | - | - | 24.13% |
Advertising Expenses | - | 65.31 | 186.42 | 1,901 | 216.57 | 672.93 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.