Namu Tech Co.,Ltd. (KOSDAQ:242040)
South Korea · Delayed Price · Currency is KRW 7,490.00
+870.00 (13.14%)
At close: May 28, 2026
Namu Tech 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 |
Operating Revenue | 122,214 | 102,273 | 91,419 | 90,558 | 106,219 | 94,466 |
Other Revenue | -0 | - | -0 | -0 | -0 | - |
| 122,214 | 102,273 | 91,419 | 90,558 | 106,219 | 94,466 | |
Revenue Growth (YoY) | 32.24% | 11.87% | 0.95% | -14.74% | 12.44% | -5.64% |
Cost of Revenue | 100,729 | 81,936 | 73,770 | 72,080 | 85,351 | 78,892 |
Gross Profit | 21,485 | 20,337 | 17,649 | 18,479 | 20,868 | 15,574 |
Selling, General & Admin | 12,805 | 12,589 | 13,878 | 13,513 | 13,369 | 9,684 |
Research & Development | 2,649 | 2,713 | 2,509 | 2,672 | 2,748 | 3,291 |
Amortization of Goodwill & Intangibles | 735.99 | 739.13 | 927.99 | 944.08 | 730.41 | 268.88 |
Other Operating Expenses | 513.77 | 445.54 | 572.01 | 564.14 | 466.79 | 407.26 |
Operating Expenses | 18,155 | 18,086 | 19,989 | 19,229 | 18,690 | 14,500 |
Operating Income | 3,330 | 2,251 | -2,340 | -749.82 | 2,178 | 1,074 |
Interest Expense | -1,541 | -2,056 | -2,304 | -1,895 | -351.68 | -633.32 |
Interest & Investment Income | 445.82 | 415.96 | 422.15 | 399.69 | 134.41 | 112.51 |
Earnings From Equity Investments | -568.33 | -810.74 | -905.43 | -518.68 | -1,983 | -474.36 |
Currency Exchange Gain (Loss) | 167.54 | 2.03 | 110.54 | -19.48 | -32.88 | 36.25 |
Other Non Operating Income (Expenses) | 88.88 | 4.04 | -296.4 | -436.94 | 258.74 | -437.33 |
EBT Excluding Unusual Items | 1,923 | -193.58 | -5,312 | -3,221 | 204.16 | -322.38 |
Gain (Loss) on Sale of Investments | 80.46 | 1.86 | 20.73 | 23.74 | 4.46 | 40.02 |
Gain (Loss) on Sale of Assets | 101.38 | 5.25 | -55.6 | -5.1 | -63.55 | -10.94 |
Other Unusual Items | -98.44 | -98.44 | - | - | - | - |
Pretax Income | 2,007 | -284.91 | -5,347 | -3,202 | 145.06 | -293.3 |
Income Tax Expense | 1,730 | 1,594 | 154.78 | 326.18 | -480.68 | 698.81 |
Earnings From Continuing Operations | 276.93 | -1,879 | -5,502 | -3,528 | 625.74 | -992.12 |
Minority Interest in Earnings | -1,632 | -931.21 | 190.63 | 373.75 | -289.14 | 334.26 |
Net Income | -1,355 | -2,810 | -5,311 | -3,154 | 336.6 | -657.85 |
Net Income to Common | -1,355 | -2,810 | -5,311 | -3,154 | 336.6 | -657.85 |
Shares Outstanding (Basic) | - | 33 | 33 | 33 | 33 | 32 |
Shares Outstanding (Diluted) | - | 33 | 33 | 33 | 33 | 32 |
Shares Change (YoY) | - | -0.18% | 0.27% | 1.22% | 3.35% | 11.30% |
EPS (Basic) | - | -84.80 | -160.00 | -95.29 | 10.29 | -20.79 |
EPS (Diluted) | - | -84.80 | -160.00 | -95.29 | 10.00 | -21.00 |
Free Cash Flow | 17,978 | 9,715 | -1,074 | 2,539 | -14,619 | 112.02 |
Free Cash Flow Per Share | - | 293.18 | -32.37 | 76.70 | -446.98 | 3.54 |
Gross Margin | 17.58% | 19.89% | 19.31% | 20.41% | 19.65% | 16.49% |
Operating Margin | 2.73% | 2.20% | -2.56% | -0.83% | 2.05% | 1.14% |
Profit Margin | -1.11% | -2.75% | -5.81% | -3.48% | 0.32% | -0.70% |
Free Cash Flow Margin | 14.71% | 9.50% | -1.18% | 2.80% | -13.76% | 0.12% |
EBITDA | 5,485 | 4,394 | 40.56 | 1,535 | 4,027 | 2,286 |
EBITDA Margin | 4.49% | 4.30% | 0.04% | 1.70% | 3.79% | 2.42% |
D&A For EBITDA | 2,155 | 2,143 | 2,380 | 2,285 | 1,849 | 1,212 |
EBIT | 3,330 | 2,251 | -2,340 | -749.82 | 2,178 | 1,074 |
EBIT Margin | 2.73% | 2.20% | -2.56% | -0.83% | 2.05% | 1.14% |
Effective Tax Rate | 86.20% | - | - | - | - | - |
Advertising Expenses | - | 247.06 | 333.16 | 254.15 | 232.17 | 153.36 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.