Nsys Co., Ltd. (KOSDAQ:333620)
South Korea · Delayed Price · Currency is KRW 6,200.00
-120.00 (-1.90%)
At close: Dec 24, 2025
Nsys Co., Ltd. Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
Operating Revenue | 52,991 | 62,899 | 51,226 | 41,960 | 42,689 | 36,387 | Upgrade |
Other Revenue | 0 | - | - | - | - | - | Upgrade |
| 52,991 | 62,899 | 51,226 | 41,960 | 42,689 | 36,387 | Upgrade | |
Revenue Growth (YoY) | -13.72% | 22.79% | 22.08% | -1.71% | 17.32% | 14.12% | Upgrade |
Cost of Revenue | 43,684 | 44,736 | 39,535 | 31,957 | 29,972 | 24,519 | Upgrade |
Gross Profit | 9,307 | 18,163 | 11,691 | 10,003 | 12,717 | 11,868 | Upgrade |
Selling, General & Admin | 5,858 | 5,130 | 8,545 | 4,846 | 4,121 | 3,107 | Upgrade |
Research & Development | 2,876 | 1,167 | 705.55 | 745.05 | 714.95 | 1,193 | Upgrade |
Amortization of Goodwill & Intangibles | 14.49 | 11.12 | 9.34 | 8.25 | 6.98 | 4.64 | Upgrade |
Other Operating Expenses | 213.93 | 177.95 | 168.91 | 168.07 | 84.27 | 66.97 | Upgrade |
Operating Expenses | 13,159 | 7,712 | 9,837 | 5,944 | 5,018 | 4,453 | Upgrade |
Operating Income | -3,852 | 10,451 | 1,854 | 4,059 | 7,699 | 7,415 | Upgrade |
Interest Expense | -977.96 | -977.96 | -750.71 | -264.05 | -16.06 | -104.87 | Upgrade |
Interest & Investment Income | 937.55 | 937.55 | 663.27 | 547.24 | 279.87 | 2.93 | Upgrade |
Earnings From Equity Investments | -447.44 | -446.81 | - | - | - | - | Upgrade |
Currency Exchange Gain (Loss) | 1,540 | 1,540 | 27.19 | 57.13 | 597.66 | -368.07 | Upgrade |
Other Non Operating Income (Expenses) | 1,279 | 559.79 | 590.11 | -427.03 | -2,342 | -1,758 | Upgrade |
EBT Excluding Unusual Items | -1,521 | 12,064 | 2,384 | 3,972 | 6,218 | 5,187 | Upgrade |
Impairment of Goodwill | -263.57 | -263.57 | - | - | - | - | Upgrade |
Gain (Loss) on Sale of Investments | 113.17 | 113.17 | 55.56 | 28.75 | 29.75 | 24.48 | Upgrade |
Gain (Loss) on Sale of Assets | 1,223 | 1,223 | 127.86 | 20.69 | 32.36 | 46.82 | Upgrade |
Asset Writedown | -506.65 | -506.65 | -507.02 | -451.62 | -201.28 | -277.22 | Upgrade |
Other Unusual Items | -176.9 | -176.9 | - | - | - | - | Upgrade |
Pretax Income | -1,132 | 12,454 | 2,060 | 3,570 | 6,079 | 4,981 | Upgrade |
Income Tax Expense | -177.21 | 2,469 | -188.87 | 35.42 | 1,250 | 1,404 | Upgrade |
Earnings From Continuing Operations | -954.32 | 9,985 | 2,249 | 3,535 | 4,829 | 3,577 | Upgrade |
Minority Interest in Earnings | 329.94 | 173.92 | - | - | - | - | Upgrade |
Net Income | -624.38 | 10,159 | 2,249 | 3,535 | 4,829 | 3,577 | Upgrade |
Net Income to Common | -624.38 | 10,159 | 2,249 | 3,535 | 4,829 | 3,577 | Upgrade |
Net Income Growth | - | 351.64% | -36.36% | -26.80% | 34.99% | 87.10% | Upgrade |
Shares Outstanding (Basic) | 10 | 10 | 10 | 11 | 10 | 8 | Upgrade |
Shares Outstanding (Diluted) | 10 | 11 | 10 | 11 | 10 | 8 | Upgrade |
Shares Change (YoY) | - | 7.93% | -1.62% | 3.13% | 27.12% | 4.24% | Upgrade |
EPS (Basic) | -60.43 | 983.22 | 217.70 | 336.54 | 476.90 | 446.53 | Upgrade |
EPS (Diluted) | -126.48 | 958.76 | 217.70 | 336.54 | 474.00 | 446.53 | Upgrade |
EPS Growth | - | 340.40% | -35.31% | -29.00% | 6.15% | 79.49% | Upgrade |
Free Cash Flow | -3,447 | 11,728 | -719.05 | 920.62 | -7,204 | 3,108 | Upgrade |
Free Cash Flow Per Share | -333.65 | 1051.69 | -69.59 | 87.66 | -707.37 | 387.98 | Upgrade |
Dividend Per Share | 160.000 | 160.000 | - | - | - | - | Upgrade |
Gross Margin | 17.56% | 28.88% | 22.82% | 23.84% | 29.79% | 32.62% | Upgrade |
Operating Margin | -7.27% | 16.62% | 3.62% | 9.67% | 18.03% | 20.38% | Upgrade |
Profit Margin | -1.18% | 16.15% | 4.39% | 8.42% | 11.31% | 9.83% | Upgrade |
Free Cash Flow Margin | -6.50% | 18.64% | -1.40% | 2.19% | -16.88% | 8.54% | Upgrade |
EBITDA | -2,406 | 11,575 | 2,710 | 4,573 | 8,049 | 7,737 | Upgrade |
EBITDA Margin | -4.54% | 18.40% | 5.29% | 10.90% | 18.86% | 21.26% | Upgrade |
D&A For EBITDA | 1,446 | 1,124 | 855.42 | 513.94 | 350.46 | 321.4 | Upgrade |
EBIT | -3,852 | 10,451 | 1,854 | 4,059 | 7,699 | 7,415 | Upgrade |
EBIT Margin | -7.27% | 16.62% | 3.62% | 9.67% | 18.03% | 20.38% | Upgrade |
Effective Tax Rate | - | 19.82% | - | 0.99% | 20.57% | 28.19% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.