KineMaster Corporation (KOSDAQ:139670)
South Korea · Delayed Price · Currency is KRW 1,524.00
+12.00 (0.79%)
At close: Jun 9, 2026
KineMaster 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 | Mar '26 Mar 31, 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 |
| 11,944 | 12,259 | 13,334 | 16,774 | 19,430 | 23,616 | |
Revenue Growth (YoY) | -9.58% | -8.06% | -20.51% | -13.67% | -17.73% | -20.77% |
Cost of Revenue | 3.94 | 3.89 | 3.23 | 3.02 | 7.2 | 13.12 |
Gross Profit | 11,940 | 12,256 | 13,331 | 16,771 | 19,423 | 23,603 |
Selling, General & Admin | 8,569 | 8,770 | 8,966 | 10,788 | 30,836 | 19,715 |
Research & Development | 1,907 | 2,225 | 3,153 | 3,435 | 3,564 | 4,303 |
Amortization of Goodwill & Intangibles | 113.06 | 113.06 | 112.74 | 119.5 | 124.46 | 82.36 |
Other Operating Expenses | 19.69 | 21.07 | 27.16 | 26.71 | 107.75 | 37.72 |
Operating Expenses | 10,972 | 11,330 | 12,738 | 14,909 | 35,439 | 24,842 |
Operating Income | 967.96 | 925.5 | 592.22 | 1,862 | -16,017 | -1,239 |
Interest Expense | -9.69 | -10.73 | -14.34 | -13.03 | -33.86 | -13.13 |
Interest & Investment Income | 1,388 | 1,265 | 1,103 | 675.49 | 199.34 | 36.84 |
Currency Exchange Gain (Loss) | 40.95 | -122.64 | 1,388 | -33.34 | 902.38 | 696.1 |
Other Non Operating Income (Expenses) | 129.8 | 117.9 | -90.97 | 422.3 | 2,507 | 21.3 |
EBT Excluding Unusual Items | 2,517 | 2,175 | 2,978 | 2,913 | -12,442 | -497.53 |
Gain (Loss) on Sale of Investments | 2,259 | 1,782 | 1,533 | 13.79 | - | 0.35 |
Gain (Loss) on Sale of Assets | -0.01 | -0.01 | -3.57 | -0.02 | -148.45 | -0.05 |
Asset Writedown | - | - | - | - | -1,000 | - |
Pretax Income | 4,775 | 3,957 | 4,507 | 2,927 | -13,591 | -497.23 |
Income Tax Expense | 551.12 | 542.65 | 13.89 | 35.82 | 11.04 | 337 |
Earnings From Continuing Operations | 4,224 | 3,415 | 4,493 | 2,891 | -13,602 | -834.23 |
Earnings From Discontinued Operations | - | - | -96.56 | -267.69 | -1,745 | -446.15 |
Net Income | 4,224 | 3,415 | 4,397 | 2,623 | -15,346 | -1,280 |
Net Income to Common | 4,224 | 3,415 | 4,397 | 2,623 | -15,346 | -1,280 |
Net Income Growth | -18.24% | -22.34% | 67.61% | - | - | - |
Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 14 | 13 |
Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 14 | 13 |
Shares Change (YoY) | 0.17% | 0.19% | 1.46% | 2.53% | 1.84% | 1.86% |
EPS (Basic) | 299.00 | 241.86 | 312.00 | 188.88 | -1132.88 | -96.26 |
EPS (Diluted) | 299.00 | 241.86 | 312.00 | 188.73 | -1132.88 | -96.54 |
EPS Growth | -18.38% | -22.48% | 65.32% | - | - | - |
Free Cash Flow | 3,233 | 2,920 | 3,485 | 3,932 | -15,477 | -1,965 |
Free Cash Flow Per Share | 228.88 | 206.81 | 247.27 | 283.11 | -1142.52 | -147.76 |
Gross Margin | 99.97% | 99.97% | 99.98% | 99.98% | 99.96% | 99.94% |
Operating Margin | 8.10% | 7.55% | 4.44% | 11.10% | -82.43% | -5.24% |
Profit Margin | 35.37% | 27.85% | 32.97% | 15.64% | -78.98% | -5.42% |
Free Cash Flow Margin | 27.07% | 23.82% | 26.13% | 23.44% | -79.66% | -8.32% |
EBITDA | 1,445 | 1,416 | 1,230 | 2,521 | -14,792 | -227.09 |
EBITDA Margin | 12.10% | 11.55% | 9.22% | 15.03% | -76.13% | -0.96% |
D&A For EBITDA | 476.67 | 490.63 | 637.74 | 659.53 | 1,224 | 1,012 |
EBIT | 967.96 | 925.5 | 592.22 | 1,862 | -16,017 | -1,239 |
EBIT Margin | 8.10% | 7.55% | 4.44% | 11.10% | -82.43% | -5.24% |
Effective Tax Rate | 11.54% | 13.71% | 0.31% | 1.22% | - | - |
Advertising Expenses | - | 1,061 | 65.31 | 186.42 | 1,901 | 216.57 |