NEXTIN, Inc. (KOSDAQ:348210)
South Korea · Delayed Price · Currency is KRW 32,650
+1,200 (3.82%)
Sep 18, 2026, 3:30 PM KST
NEXTIN 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 | 55,433 | 66,914 | 113,720 | 87,931 | 114,943 | 57,109 |
Other Revenue | -0 | -0 | - | -0 | - | - |
| 55,433 | 66,914 | 113,720 | 87,931 | 114,943 | 57,109 | |
Revenue Growth | -47.53% | -41.16% | 29.33% | -23.50% | 101.27% | 15.50% |
Cost of Revenue | 28,701 | 34,533 | 34,368 | 25,657 | 36,871 | 22,161 |
Gross Profit | 26,732 | 32,381 | 79,352 | 62,273 | 78,072 | 34,948 |
Selling, General & Admin | 25,498 | 21,411 | 21,532 | 17,968 | 14,499 | 7,043 |
Research & Development | 12,255 | 10,805 | 9,728 | 7,200 | 6,438 | 5,429 |
Amortization of Goodwill & Intangibles | 254.3 | 222.4 | 213.72 | 167.83 | 127.62 | 5.45 |
Other Operating Expenses | 384.3 | 335.54 | 322.96 | 188.56 | 141.22 | 122.82 |
Operating Expenses | 40,214 | 33,542 | 32,378 | 26,108 | 21,539 | 12,874 |
Operating Income | -13,482 | -1,161 | 46,975 | 36,166 | 56,533 | 22,074 |
Interest Expense | -761.2 | -76.08 | -41.8 | -11.52 | -71.04 | -64.9 |
Interest & Investment Income | 605.86 | 324.73 | 287.88 | 533.44 | 413.41 | 297.96 |
Earnings From Equity Investments | -2,320 | -3,419 | -772.1 | -285.55 | - | - |
Currency Exchange Gain (Loss) | 6,034 | 72.34 | 2,799 | 20.76 | -1,157 | 900.68 |
Other Non Operating Income (Expenses) | 596.79 | 348.24 | 20.96 | -171.88 | -351.41 | -140.41 |
EBT Excluding Unusual Items | -9,326 | -3,910 | 49,268 | 36,251 | 55,367 | 23,068 |
Gain (Loss) on Sale of Investments | 646.44 | 960.63 | -136.87 | 357.83 | 121.59 | 200.88 |
Gain (Loss) on Sale of Assets | 2.99 | 3.15 | 14.82 | 988.1 | 11.97 | -228.71 |
Asset Writedown | - | - | -195.47 | - | - | - |
Other Unusual Items | - | - | - | - | - | -4.32 |
Pretax Income | -8,676 | -2,947 | 48,951 | 37,597 | 55,501 | 23,035 |
Income Tax Expense | -2,995 | -300.91 | 10,523 | 6,663 | 12,091 | 4,961 |
Earnings From Continuing Operations | -5,681 | -2,646 | 38,428 | 30,934 | 43,410 | 18,075 |
Minority Interest in Earnings | 646.22 | 184.26 | - | - | - | - |
Net Income | -5,035 | -2,461 | 38,428 | 30,934 | 43,410 | 18,075 |
Net Income to Common | -5,035 | -2,461 | 38,428 | 30,934 | 43,410 | 18,075 |
Net Income Growth | - | - | 24.23% | -28.74% | 140.17% | 22.86% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Change | -1.19% | -1.05% | -0.06% | -0.44% | -0.11% | 12.98% |
EPS (Basic) | -493.33 | -240.29 | 3748.28 | 3088.06 | 4433.40 | 1888.51 |
EPS (Diluted) | -493.33 | -240.29 | 3708.00 | 2983.00 | 4168.00 | 1734.00 |
EPS Growth | - | - | 24.30% | -28.43% | 140.37% | 4.53% |
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 | -43,921 | -41,286 | 26,722 | -41,286 | 46,575 | 6,264 |
Free Cash Flow Per Share | -4303.62 | -4026.83 | 2578.79 | -3981.79 | 4471.97 | 600.77 |
Dividend Per Share | 510.000 | 510.000 | 500.000 | 500.000 | 500.000 | 500.000 |
Dividend Growth | 2.00% | 2.00% | 0% | 0% | 0% | - |
Gross Margin | 48.22% | 48.39% | 69.78% | 70.82% | 67.92% | 61.20% |
Operating Margin | -24.32% | -1.74% | 41.31% | 41.13% | 49.18% | 38.65% |
Profit Margin | -9.08% | -3.68% | 33.79% | 35.18% | 37.77% | 31.65% |
Free Cash Flow Margin | -79.23% | -61.70% | 23.50% | -46.95% | 40.52% | 10.97% |
EBITDA | -6,936 | 3,375 | 51,412 | 39,408 | 58,456 | 24,225 |
EBITDA Margin | -12.51% | 5.04% | 45.21% | 44.82% | 50.86% | 42.42% |
D&A For EBITDA | 6,545 | 4,535 | 4,437 | 3,242 | 1,923 | 2,151 |
EBIT | -13,482 | -1,161 | 46,975 | 36,166 | 56,533 | 22,074 |
EBIT Margin | -24.32% | -1.74% | 41.31% | 41.13% | 49.18% | 38.65% |
Effective Tax Rate | - | - | 21.50% | 17.72% | 21.79% | 21.54% |
Advertising Expenses | - | 301.62 | 377.94 | 302.43 | 86.9 | 17.86 |