Mobidays Inc. (KOSDAQ:363260)
South Korea · Delayed Price · Currency is KRW 1,070.00
+18.00 (1.71%)
At close: Jun 4, 2026
Mobidays 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 | 42,812 | 44,359 | 37,232 | 23,891 | 16,050 | 18,685 |
Other Revenue | 0 | - | - | -0 | 0 | - |
| 42,812 | 44,359 | 37,232 | 23,891 | 16,050 | 18,685 | |
Revenue Growth (YoY) | 2.96% | 19.14% | 55.84% | 48.85% | -14.10% | 27.62% |
Cost of Revenue | 16,633 | 18,254 | 12,414 | 4,092 | -1.35 | 32.81 |
Gross Profit | 26,179 | 26,105 | 24,818 | 19,799 | 16,052 | 18,652 |
Selling, General & Admin | 20,836 | 20,255 | 20,901 | 18,451 | 11,075 | 7,621 |
Research & Development | 440.57 | 372.61 | 247.58 | 314.56 | 138.87 | 51.06 |
Amortization of Goodwill & Intangibles | 34.75 | 34.02 | 13.3 | 18.45 | 102 | 74.76 |
Other Operating Expenses | 251.57 | 246.47 | 86.8 | 126.47 | -33.69 | 27.12 |
Operating Expenses | 22,509 | 21,599 | 24,503 | 21,622 | 11,466 | 8,639 |
Operating Income | 3,670 | 4,507 | 315.01 | -1,823 | 4,586 | 10,014 |
Interest Expense | -797.38 | -780.74 | -894.55 | -497.37 | -54.92 | -85.46 |
Interest & Investment Income | 587.53 | 544.6 | 596.49 | 900.92 | 513.94 | 42.14 |
Currency Exchange Gain (Loss) | -13.79 | -70.78 | 205.74 | 40.02 | 90.48 | -65.66 |
Other Non Operating Income (Expenses) | -16.36 | -18.99 | 5.72 | -42.51 | -10,609 | -97.57 |
EBT Excluding Unusual Items | 3,430 | 4,181 | 228.41 | -1,422 | -5,473 | 9,807 |
Gain (Loss) on Sale of Investments | -355.03 | -386.44 | -725.65 | -8.21 | -500 | - |
Gain (Loss) on Sale of Assets | 190.8 | 190.64 | -8.78 | -17.87 | -12.08 | 0.39 |
Asset Writedown | - | - | -1,462 | -439.44 | -175.72 | - |
Pretax Income | 3,266 | 3,985 | -1,968 | -1,887 | -6,161 | 9,808 |
Income Tax Expense | 888.48 | 888.48 | -254.58 | -972.51 | 506.95 | 1,995 |
Earnings From Continuing Operations | 2,377 | 3,096 | -1,714 | -914.78 | -6,668 | 7,812 |
Minority Interest in Earnings | -197.74 | -77.99 | -289.95 | 5.13 | 1.54 | - |
Net Income | 2,180 | 3,018 | -2,004 | -909.65 | -6,667 | 7,812 |
Net Income to Common | 2,180 | 3,018 | -2,004 | -909.65 | -6,667 | 7,812 |
Net Income Growth | - | - | - | - | - | 143.12% |
Shares Outstanding (Basic) | 32 | 32 | 32 | 32 | 31 | 29 |
Shares Outstanding (Diluted) | 32 | 32 | 32 | 32 | 31 | 50 |
Shares Change (YoY) | 3.98% | -0.47% | -0.61% | 2.03% | -36.73% | 2754.57% |
EPS (Basic) | 67.97 | 95.35 | -63.00 | -28.42 | -212.55 | 269.58 |
EPS (Diluted) | 67.97 | 95.35 | -63.00 | -28.42 | -215.00 | 163.00 |
EPS Growth | - | - | - | - | - | -91.19% |
Free Cash Flow | 14,069 | 22,636 | -2,373 | -18,061 | 5,302 | 16,268 |
Free Cash Flow Per Share | 438.70 | 715.03 | -74.62 | -564.37 | 169.06 | 328.18 |
Gross Margin | 61.15% | 58.85% | 66.66% | 82.87% | 100.01% | 99.82% |
Operating Margin | 8.57% | 10.16% | 0.85% | -7.63% | 28.57% | 53.59% |
Profit Margin | 5.09% | 6.80% | -5.38% | -3.81% | -41.53% | 41.81% |
Free Cash Flow Margin | 32.86% | 51.03% | -6.38% | -75.60% | 33.04% | 87.06% |
EBITDA | 5,045 | 5,829 | 1,529 | -1,035 | 4,897 | 10,421 |
EBITDA Margin | 11.78% | 13.14% | 4.11% | -4.33% | 30.51% | 55.77% |
D&A For EBITDA | 1,375 | 1,322 | 1,214 | 787.62 | 310.88 | 406.74 |
EBIT | 3,670 | 4,507 | 315.01 | -1,823 | 4,586 | 10,014 |
EBIT Margin | 8.57% | 10.16% | 0.85% | -7.63% | 28.57% | 53.59% |
Effective Tax Rate | 27.21% | 22.30% | - | - | - | 20.34% |
Advertising Expenses | - | 209.93 | 807.66 | 373.93 | 36.92 | 38.07 |