Me2on 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	Jun '26 Jun 30, 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
Operating Revenue	123,483	120,924	94,316	108,995	112,012	109,734
Other Revenue	-	-0	-	-0	-0	-0
Revenue	123,483	120,924	94,316	108,995	112,012	109,734
Revenue Growth	37.68%	28.21%	-13.47%	-2.69%	2.08%	-16.04%
Cost of Revenue	73,353	72,779	46,917	43,752	39,365	36,279
Gross Profit	50,130	48,145	47,398	65,243	72,647	73,456
Selling, General & Admin	28,540	28,989	28,836	37,527	40,158	33,649
Amortization of Goodwill & Intangibles	3,562	3,510	3,405	2,925	2,807	2,363
Other Operating Expenses	98.58	105.39	119.39	80.56	90.03	18.09
Operating Expenses	36,466	36,863	35,587	43,112	45,760	38,941
Operating Income	13,664	11,282	11,811	22,131	26,887	34,515
Interest Expense	-377.37	-459.08	-886.93	-814.06	-2,383	-2,474
Interest & Investment Income	4,072	3,890	4,133	3,035	1,249	491.85
Earnings From Equity Investments	4.88	-1,212	-	-	483.82	-
Currency Exchange Gain (Loss)	-1,890	-199.23	-270.61	-203.98	-21.55	-373.88
Other Non Operating Income (Expenses)	-53.62	-8.16	64.99	306.52	345.94	290.52
EBT Excluding Unusual Items	15,419	13,294	14,852	24,455	26,561	32,449
Impairment of Goodwill	-7,642	-7,642	-8,168	-	-	-
Gain (Loss) on Sale of Investments	31.51	38.14	10.72	-	-	20.45
Gain (Loss) on Sale of Assets	-17.84	-17.01	-8.49	-23.76	-12.36	-10.39
Asset Writedown	-	-	-	-2,063	-2,039	-
Other Unusual Items	0	23.8	-	-	533.89	-
Pretax Income	7,791	5,697	6,686	22,367	25,044	32,459
Income Tax Expense	3,142	2,002	2,653	4,919	4,416	6,579
Earnings From Continuing Operations	4,649	3,695	4,033	17,449	20,628	25,880
Minority Interest in Earnings	-3,467	-2,923	-3,482	-9,670	-11,971	-16,721
Net Income	1,182	772.21	551.15	7,779	8,657	9,160
Net Income to Common	1,182	772.21	551.15	7,779	8,657	9,160
Net Income Growth	84100.42%	40.11%	-92.92%	-10.14%	-5.49%	-12.01%
Shares Outstanding (Basic)	32	31	31	31	31	31
Shares Outstanding (Diluted)	34	35	31	35	35	31
Shares Change	11.46%	13.66%	-12.76%	-	12.29%	-
EPS (Basic)	37.31	25.27	18.00	248.86	276.96	293.05
EPS (Diluted)	34.67	24.00	18.00	233.83	247.65	293.00
EPS Growth	-	33.33%	-92.30%	-5.58%	-15.48%	-12.01%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Free Cash Flow	20,078	19,805	20,499	18,538	31,127	30,007
Free Cash Flow Per Share	585.82	569.06	669.46	528.17	886.86	960.00
Gross Margin	40.60%	39.81%	50.26%	59.86%	64.86%	66.94%
Operating Margin	11.06%	9.33%	12.52%	20.30%	24.00%	31.45%
Profit Margin	0.96%	0.64%	0.58%	7.14%	7.73%	8.35%
Free Cash Flow Margin	16.26%	16.38%	21.73%	17.01%	27.79%	27.35%
EBITDA	20,294	17,837	18,762	27,750	32,303	39,789
EBITDA Margin	16.43%	14.75%	19.89%	25.46%	28.84%	36.26%
D&A For EBITDA	6,631	6,555	6,951	5,619	5,416	5,274
EBIT	13,664	11,282	11,811	22,131	26,887	34,515
EBIT Margin	11.06%	9.33%	12.52%	20.30%	24.00%	31.45%
Effective Tax Rate	40.33%	35.14%	39.67%	21.99%	17.63%	20.27%
Advertising Expenses	-	12,449	12,254	19,917	21,882	20,986