T3 Entertainment Inc. (KOSDAQ:204610)
South Korea · Delayed Price · Currency is KRW 3,140.00
-90.00 (-2.79%)
At close: Sep 11, 2026
T3 Entertainment 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 | 81,685 | 69,512 | 59,318 | 50,964 | 76,179 | 68,666 |
Other Revenue | 0 | 0 | -0 | 0 | -0 | -0 |
| 81,685 | 69,512 | 59,318 | 50,964 | 76,179 | 68,666 | |
Revenue Growth | 26.42% | 17.18% | 16.39% | -33.10% | 10.94% | 15.55% |
Cost of Revenue | 21,594 | 12,237 | 8,057 | 11,179 | 35,462 | 27,394 |
Gross Profit | 60,091 | 57,275 | 51,261 | 39,785 | 40,718 | 41,272 |
Selling, General & Admin | 37,689 | 36,445 | 36,552 | 26,713 | 24,682 | 28,025 |
Research & Development | 1,868 | 1,931 | 2,265 | 4,275 | 2,458 | 3,168 |
Amortization of Goodwill & Intangibles | 626.14 | 627.32 | 549.74 | 54.55 | 77.57 | 97.54 |
Other Operating Expenses | 108.88 | 103.95 | 244.64 | 184.31 | 139.34 | 274.53 |
Operating Expenses | 41,447 | 40,262 | 40,738 | 32,226 | 27,895 | 32,099 |
Operating Income | 18,644 | 17,014 | 10,523 | 7,560 | 12,822 | 9,173 |
Interest Expense | -32.92 | -216.58 | -851.24 | -1,502 | -1,910 | -1,229 |
Interest & Investment Income | 1,464 | 1,518 | 1,895 | 3,026 | 1,561 | 254.97 |
Earnings From Equity Investments | 5,066 | 5,994 | 1,943 | -153.9 | -1,555 | -1,232 |
Currency Exchange Gain (Loss) | 1,358 | -157.45 | 1,023 | 34.81 | 1,077 | 484.38 |
Other Non Operating Income (Expenses) | 145.51 | 75.2 | 1,109 | 528.16 | 4,399 | 1,237 |
EBT Excluding Unusual Items | 26,645 | 24,227 | 15,641 | 9,493 | 16,394 | 8,688 |
Gain (Loss) on Sale of Investments | - | 0.52 | 3.01 | -336.26 | -1,133 | 5,115 |
Gain (Loss) on Sale of Assets | -55.98 | -52.38 | -9.47 | -182.69 | 17.16 | 24.54 |
Asset Writedown | - | - | - | -3,823 | -450 | - |
Other Unusual Items | - | -353.98 | -60.95 | -2,488 | - | - |
Pretax Income | 26,589 | 23,821 | 15,574 | 2,663 | 14,828 | 13,827 |
Income Tax Expense | 3,361 | 3,259 | 2,948 | 3,592 | 2,338 | 3,721 |
Earnings From Continuing Operations | 23,228 | 20,562 | 12,625 | -929.38 | 12,490 | 10,106 |
Net Income to Company | 23,228 | 20,562 | 12,625 | -929.38 | 12,490 | 10,106 |
Minority Interest in Earnings | -6,046 | -3,627 | -1,165 | 6,530 | -1,409 | -167.58 |
Net Income | 17,182 | 16,935 | 11,460 | 5,601 | 11,081 | 9,939 |
Net Income to Common | 17,182 | 16,935 | 11,460 | 5,601 | 11,081 | 9,939 |
Net Income Growth | 20.68% | 47.77% | 104.62% | -49.46% | 11.50% | 241.86% |
Shares Outstanding (Basic) | 52 | 55 | 61 | 65 | 50 | 48 |
Shares Outstanding (Diluted) | 53 | 56 | 61 | 65 | 54 | 52 |
Shares Change | -6.11% | -9.00% | -6.42% | 20.78% | 3.65% | 9.68% |
EPS (Basic) | 327.50 | 307.86 | 189.00 | 86.58 | 219.87 | 208.37 |
EPS (Diluted) | 322.69 | 304.00 | 187.00 | 86.00 | 204.00 | 198.61 |
EPS Growth | 28.68% | 62.57% | 117.44% | -57.84% | 2.71% | 225.85% |
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 | -2,489 | 2,386 | 10,512 | 1,156 | 12,952 | 4,017 |
Free Cash Flow Per Share | -46.69 | 42.78 | 171.53 | 17.66 | 238.89 | 76.79 |
Dividend Per Share | - | - | - | - | 60.000 | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 73.56% | 82.40% | 86.42% | 78.07% | 53.45% | 60.10% |
Operating Margin | 22.82% | 24.48% | 17.74% | 14.83% | 16.83% | 13.36% |
Profit Margin | 21.04% | 24.36% | 19.32% | 10.99% | 14.55% | 14.47% |
Free Cash Flow Margin | -3.05% | 3.43% | 17.72% | 2.27% | 17.00% | 5.85% |
EBITDA | 20,451 | 18,823 | 12,199 | 8,516 | 13,517 | 9,859 |
EBITDA Margin | 25.04% | 27.08% | 20.57% | 16.71% | 17.74% | 14.36% |
D&A For EBITDA | 1,807 | 1,810 | 1,676 | 956.33 | 694.63 | 685.75 |
EBIT | 18,644 | 17,014 | 10,523 | 7,560 | 12,822 | 9,173 |
EBIT Margin | 22.82% | 24.48% | 17.74% | 14.83% | 16.83% | 13.36% |
Effective Tax Rate | 12.64% | 13.68% | 18.93% | 134.90% | 15.77% | 26.91% |
Advertising Expenses | - | 1,809 | 1,869 | 878.94 | 1,070 | 1,043 |