KoMiCo Ltd. (KOSDAQ:183300)
South Korea flag South Korea · Delayed Price · Currency is KRW
63,400
+2,600 (4.28%)
Jun 5, 2025, 3:30 PM KST

KoMiCo Income Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Operating Revenue
524,082507,139307,267288,376257,042200,828
Upgrade
Other Revenue
---0-0-00
Upgrade
Revenue
524,082507,139307,267288,376257,042200,828
Upgrade
Revenue Growth (YoY)
44.71%65.05%6.55%12.19%27.99%15.78%
Upgrade
Cost of Revenue
284,688274,869192,618164,153140,959111,403
Upgrade
Gross Profit
239,393232,270114,649124,223116,08389,425
Upgrade
Selling, General & Admin
83,95081,58956,12948,70643,40636,952
Upgrade
Research & Development
31,07229,93417,52612,6479,4727,566
Upgrade
Other Operating Expenses
3,3743,1792,6952,5442,2301,671
Upgrade
Operating Expenses
123,199119,72081,61268,82657,24953,844
Upgrade
Operating Income
116,194112,54933,03755,39858,83435,581
Upgrade
Interest Expense
-11,438-10,374-6,862-3,443-2,082-4,498
Upgrade
Interest & Investment Income
5,4515,3034,4011,704673.01853.45
Upgrade
Earnings From Equity Investments
-830.74-587.54----
Upgrade
Currency Exchange Gain (Loss)
3,9025,813-882.94-1,4952,1551,594
Upgrade
Other Non Operating Income (Expenses)
2,3462,547-1,0181,1361,566-81.21
Upgrade
EBT Excluding Unusual Items
115,624115,25128,67453,29961,14633,449
Upgrade
Gain (Loss) on Sale of Investments
-1,071-942.323,808-2.55-1,471
Upgrade
Gain (Loss) on Sale of Assets
41.516.86234.86-218.74-340.67-120.17
Upgrade
Asset Writedown
-1,142-1,142-341---
Upgrade
Other Unusual Items
------795.9
Upgrade
Pretax Income
113,453113,18452,37653,07860,80534,004
Upgrade
Income Tax Expense
24,94225,3386,86511,11113,6559,754
Upgrade
Earnings From Continuing Operations
88,51187,84645,51141,96747,15024,251
Upgrade
Minority Interest in Earnings
-31,157-31,986-13,985---
Upgrade
Net Income
57,35355,86031,52641,96747,15024,251
Upgrade
Net Income to Common
57,35355,86031,52641,96747,15024,251
Upgrade
Net Income Growth
51.31%77.19%-24.88%-10.99%94.43%9.89%
Upgrade
Shares Outstanding (Basic)
10101010109
Upgrade
Shares Outstanding (Diluted)
10101010109
Upgrade
Shares Change (YoY)
-0.08%1.54%2.23%-0.18%10.24%-4.73%
Upgrade
EPS (Basic)
5575.705401.613095.574212.574724.582688.54
Upgrade
EPS (Diluted)
5575.705401.613095.574212.574724.582680.50
Upgrade
EPS Growth
51.43%74.50%-26.52%-10.84%76.26%11.83%
Upgrade
Free Cash Flow
-63,552-37,74332,28949,64611,26124,289
Upgrade
Free Cash Flow Per Share
-6178.32-3649.743170.544983.351128.432683.10
Upgrade
Dividend Per Share
1000.0001000.000----
Upgrade
Gross Margin
45.68%45.80%37.31%43.08%45.16%44.53%
Upgrade
Operating Margin
22.17%22.19%10.75%19.21%22.89%17.72%
Upgrade
Profit Margin
10.94%11.02%10.26%14.55%18.34%12.07%
Upgrade
Free Cash Flow Margin
-12.13%-7.44%10.51%17.22%4.38%12.10%
Upgrade
EBITDA
160,067155,02071,02283,64380,26255,519
Upgrade
EBITDA Margin
30.54%30.57%23.11%29.00%31.23%27.64%
Upgrade
D&A For EBITDA
43,87342,47137,98528,24621,42819,938
Upgrade
EBIT
116,194112,54933,03755,39858,83435,581
Upgrade
EBIT Margin
22.17%22.19%10.75%19.21%22.89%17.72%
Upgrade
Effective Tax Rate
21.98%22.39%13.11%20.93%22.46%28.68%
Upgrade
Advertising Expenses
-524.04398.33199.54111.563.51
Upgrade
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.