Nsys Co., Ltd. (KOSDAQ:333620)
South Korea · Delayed Price · Currency is KRW 5,300.00
-110.00 (-2.03%)
At close: Aug 24, 2026
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 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 |
Other Revenue | -0 | -0 | - | - | - | - |
| 57,654 | 48,836 | 62,899 | 51,226 | 41,960 | 42,689 | |
Revenue Growth | -3.82% | -22.36% | 22.79% | 22.08% | -1.71% | 17.32% |
Cost of Revenue | 46,597 | 42,028 | 44,736 | 39,535 | 31,957 | 29,972 |
Gross Profit | 11,058 | 6,808 | 18,163 | 11,691 | 10,003 | 12,717 |
Selling, General & Admin | 6,563 | 5,749 | 5,130 | 8,545 | 4,846 | 4,121 |
Research & Development | 3,123 | 3,018 | 1,167 | 705.55 | 745.05 | 714.95 |
Amortization of Goodwill & Intangibles | 44.94 | 17.21 | 11.12 | 9.34 | 8.25 | 6.98 |
Other Operating Expenses | 263.66 | 212.57 | 177.95 | 168.91 | 168.07 | 84.27 |
Operating Expenses | 12,476 | 12,916 | 7,712 | 9,837 | 5,944 | 5,018 |
Operating Income | -1,418 | -6,107 | 10,451 | 1,854 | 4,059 | 7,699 |
Interest Expense | -834.78 | -834.78 | -977.96 | -750.71 | -264.05 | -16.06 |
Interest & Investment Income | 572.1 | 572.1 | 937.55 | 663.27 | 547.24 | 279.87 |
Earnings From Equity Investments | -1,273 | -1,236 | -446.81 | - | - | - |
Currency Exchange Gain (Loss) | -65.43 | -65.43 | 1,540 | 27.19 | 57.13 | 597.66 |
Other Non Operating Income (Expenses) | 2,793 | 1,303 | 559.79 | 590.11 | -427.03 | -2,342 |
EBT Excluding Unusual Items | -226.5 | -6,369 | 12,064 | 2,384 | 3,972 | 6,218 |
Impairment of Goodwill | -1,678 | -1,678 | -263.57 | - | - | - |
Gain (Loss) on Sale of Investments | 121.79 | 121.79 | 113.17 | 55.56 | 28.75 | 29.75 |
Gain (Loss) on Sale of Assets | -3.66 | -3.66 | 1,223 | 127.86 | 20.69 | 32.36 |
Asset Writedown | -437.05 | -437.05 | -506.65 | -507.02 | -451.62 | -201.28 |
Other Unusual Items | - | - | -176.9 | - | - | - |
Pretax Income | -2,224 | -8,366 | 12,454 | 2,060 | 3,570 | 6,079 |
Income Tax Expense | -311.95 | -1,528 | 2,469 | -188.87 | 35.42 | 1,250 |
Earnings From Continuing Operations | -1,912 | -6,838 | 9,985 | 2,249 | 3,535 | 4,829 |
Minority Interest in Earnings | -37.88 | 79.43 | 173.92 | - | - | - |
Net Income | -1,949 | -6,758 | 10,159 | 2,249 | 3,535 | 4,829 |
Net Income to Common | -1,949 | -6,758 | 10,159 | 2,249 | 3,535 | 4,829 |
Net Income Growth | - | - | 351.64% | -36.36% | -26.80% | 34.99% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 11 | 10 |
Shares Outstanding (Diluted) | 10 | 12 | 11 | 10 | 11 | 10 |
Shares Change | -1.85% | 10.74% | 2.53% | -1.62% | 3.13% | 27.12% |
EPS (Basic) | -187.48 | -654.10 | 983.00 | 217.70 | 336.54 | 476.90 |
EPS (Diluted) | -306.94 | -682.00 | 959.00 | 217.70 | 336.54 | 474.00 |
EPS Growth | - | - | 340.51% | -35.31% | -29.00% | 6.15% |
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 | -6,873 | 1,982 | 11,728 | -719.05 | 920.62 | -7,204 |
Free Cash Flow Per Share | -660.97 | 168.91 | 1107.11 | -69.59 | 87.66 | -707.37 |
Gross Margin | 19.18% | 13.94% | 28.88% | 22.82% | 23.84% | 29.79% |
Operating Margin | -2.46% | -12.51% | 16.62% | 3.62% | 9.67% | 18.03% |
Profit Margin | -3.38% | -13.84% | 16.15% | 4.39% | 8.42% | 11.31% |
Free Cash Flow Margin | -11.92% | 4.06% | 18.64% | -1.40% | 2.19% | -16.88% |
EBITDA | 310.43 | -4,587 | 11,575 | 2,710 | 4,573 | 8,049 |
EBITDA Margin | 0.54% | -9.39% | 18.40% | 5.29% | 10.90% | 18.86% |
D&A For EBITDA | 1,729 | 1,521 | 1,124 | 855.42 | 513.94 | 350.46 |
EBIT | -1,418 | -6,107 | 10,451 | 1,854 | 4,059 | 7,699 |
EBIT Margin | -2.46% | -12.51% | 16.62% | 3.62% | 9.67% | 18.03% |
Effective Tax Rate | - | - | 19.82% | - | 0.99% | 20.57% |