Macromill Embrain Co., Ltd. (KOSDAQ:169330)
South Korea · Delayed Price · Currency is KRW 1,801.00
+22.00 (1.24%)
At close: Oct 8, 2026
Macromill Embrain Income Statement
Financials in millions KRW. Fiscal year is July - June.
Millions KRW. Fiscal year is Jul - Jun.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Operating Revenue | 58,894 | 56,161 | 53,711 | 54,944 | 51,268 |
Other Revenue | -0 | - | -0 | -0 | -0 |
| 58,894 | 56,161 | 53,711 | 54,944 | 51,268 | |
Revenue Growth | 4.87% | 4.56% | -2.25% | 7.17% | 17.15% |
Cost of Revenue | 44,992 | 47,526 | 45,099 | 43,970 | 38,413 |
Gross Profit | 13,902 | 8,635 | 8,612 | 10,974 | 12,855 |
Selling, General & Admin | 9,990 | 8,591 | 6,042 | 5,648 | 5,046 |
Amortization of Goodwill & Intangibles | 193.97 | 220.51 | 251.37 | 223.46 | 162.18 |
Other Operating Expenses | 102.37 | 83.27 | 154.64 | 148.55 | 177.51 |
Operating Expenses | 11,202 | 9,893 | 6,937 | 6,262 | 5,459 |
Operating Income | 2,700 | -1,258 | 1,675 | 4,712 | 7,396 |
Interest Expense | -235.93 | -259.27 | -38.48 | -57.88 | -87.52 |
Interest & Investment Income | 128.44 | 175.41 | 131.39 | 87.23 | 71.03 |
Earnings From Equity Investments | 138.56 | 66.59 | -195.36 | 59.64 | 69.03 |
Currency Exchange Gain (Loss) | 279.24 | -4.26 | 100.1 | 34.71 | 129.62 |
Other Non Operating Income (Expenses) | -49.71 | -41.4 | 40.26 | -49.57 | 4.5 |
EBT Excluding Unusual Items | 2,961 | -1,321 | 1,713 | 4,786 | 7,583 |
Gain (Loss) on Sale of Investments | 218.01 | 183.63 | 198.43 | 25.89 | 25.12 |
Gain (Loss) on Sale of Assets | -1.23 | 2.21 | -78.88 | -4.92 | - |
Asset Writedown | -781 | - | -39.8 | - | - |
Pretax Income | 2,397 | -1,135 | 1,793 | 4,807 | 7,608 |
Income Tax Expense | 733.23 | -70.75 | -99.22 | 862.74 | 1,554 |
Earnings From Continuing Operations | 1,663 | -1,064 | 1,892 | 3,944 | 6,054 |
Minority Interest in Earnings | 98.63 | 222.06 | -484.19 | -186.34 | -78.47 |
Net Income | 1,762 | -842.02 | 1,408 | 3,758 | 5,975 |
Net Income to Common | 1,762 | -842.02 | 1,408 | 3,758 | 5,975 |
Net Income Growth | - | - | -62.53% | -37.11% | 22.27% |
Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 |
Shares Change | 0.10% | -1.44% | -0.87% | 0.47% | -0.05% |
EPS (Basic) | 98.95 | -47.42 | 78.00 | 207.90 | 333.13 |
EPS (Diluted) | 98.95 | -47.42 | 78.00 | 206.39 | 329.73 |
EPS Growth | - | - | -62.21% | -37.41% | 22.12% |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Free Cash Flow | 3,940 | -35.77 | 4,578 | 1,903 | 9,176 |
Free Cash Flow Per Share | 221.26 | -2.01 | 253.62 | 104.52 | 506.36 |
Gross Margin | 23.61% | 15.38% | 16.03% | 19.97% | 25.07% |
Operating Margin | 4.58% | -2.24% | 3.12% | 8.58% | 14.43% |
Profit Margin | 2.99% | -1.50% | 2.62% | 6.84% | 11.65% |
Free Cash Flow Margin | 6.69% | -0.06% | 8.52% | 3.46% | 17.90% |
EBITDA | 5,550 | 1,679 | 3,943 | 6,788 | 9,180 |
EBITDA Margin | 9.42% | 2.99% | 7.34% | 12.35% | 17.91% |
D&A For EBITDA | 2,849 | 2,937 | 2,267 | 2,076 | 1,784 |
EBIT | 2,700 | -1,258 | 1,675 | 4,712 | 7,396 |
EBIT Margin | 4.58% | -2.24% | 3.12% | 8.58% | 14.43% |
Effective Tax Rate | 30.59% | - | - | 17.95% | 20.43% |
Advertising Expenses | 963.74 | 510.29 | 554.19 | 213.13 | 148.71 |