Openedges Technology, Inc. (KOSDAQ:394280)
South Korea · Delayed Price · Currency is KRW 14,740
+1,340 (10.00%)
At close: Jun 12, 2026
Openedges Technology 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 |
| 13,931 | 16,059 | 15,328 | 19,595 | 10,012 | 5,186 | |
Revenue Growth (YoY) | -21.05% | 4.76% | -21.77% | 95.72% | 93.06% | 376.36% |
Cost of Revenue | 2.34 | 1.59 | 1.82 | 3.52 | 12.79 | 6.85 |
Gross Profit | 13,929 | 16,057 | 15,327 | 19,591 | 9,999 | 5,179 |
Selling, General & Admin | 6,395 | 6,753 | 8,040 | 7,248 | 33,596 | 5,220 |
Research & Development | 37,609 | 37,045 | 30,900 | 27,184 | - | 10,654 |
Amortization of Goodwill & Intangibles | 86.81 | 82.76 | 64.18 | 61.34 | 37.54 | 1.83 |
Other Operating Expenses | 155.55 | 123.43 | 111.46 | 119.2 | 218.81 | 71.41 |
Operating Expenses | 45,244 | 44,965 | 39,939 | 35,455 | 35,260 | 16,234 |
Operating Income | -31,315 | -28,907 | -24,612 | -15,864 | -25,261 | -11,055 |
Interest Expense | -864.68 | -887.85 | -965.22 | -792.39 | -549.74 | -86.87 |
Interest & Investment Income | 1,247 | 1,579 | 1,435 | 988.47 | 642.89 | 121.87 |
Currency Exchange Gain (Loss) | 408.79 | 448.6 | 347.34 | 57.91 | 25.05 | -186.8 |
Other Non Operating Income (Expenses) | -1,597 | -1,595 | -3,043 | 1,121 | 329.74 | -3,317 |
EBT Excluding Unusual Items | -32,121 | -29,363 | -26,838 | -14,489 | -24,813 | -14,524 |
Gain (Loss) on Sale of Investments | 27.17 | 4.65 | 18.71 | - | - | - |
Gain (Loss) on Sale of Assets | -69.73 | -36.93 | -3.5 | -21.73 | -32.79 | - |
Pretax Income | -32,163 | -29,395 | -26,822 | -14,510 | -24,846 | -14,524 |
Income Tax Expense | 737.72 | 737.72 | 464.81 | 345.53 | 380.35 | 84.27 |
Net Income | -32,901 | -30,133 | -27,287 | -14,856 | -25,227 | -14,608 |
Net Income to Common | -32,901 | -30,133 | -27,287 | -14,856 | -25,227 | -14,608 |
Shares Outstanding (Basic) | 25 | 25 | 23 | 21 | 18 | 8 |
Shares Outstanding (Diluted) | 25 | 25 | 23 | 21 | 18 | 8 |
Shares Change (YoY) | 5.08% | 8.22% | 8.08% | 16.33% | 136.16% | 3.49% |
EPS (Basic) | -1311.96 | -1208.19 | -1184.00 | -696.70 | -1376.22 | -1882.05 |
EPS (Diluted) | -1311.96 | -1208.19 | -1184.00 | -697.00 | -1376.22 | -1882.05 |
Free Cash Flow | -22,275 | -19,303 | -10,691 | -22,095 | -28,590 | -11,120 |
Free Cash Flow Per Share | -888.23 | -773.99 | -463.87 | -1036.21 | -1559.71 | -1432.69 |
Gross Margin | 99.98% | 99.99% | 99.99% | 99.98% | 99.87% | 99.87% |
Operating Margin | -224.78% | -180.01% | -160.57% | -80.96% | -252.32% | -213.18% |
Profit Margin | -236.16% | -187.64% | -178.02% | -75.82% | -251.97% | -281.69% |
Free Cash Flow Margin | -159.89% | -120.21% | -69.74% | -112.76% | -285.57% | -214.44% |
EBITDA | -22,725 | -21,951 | -22,503 | -13,817 | -23,835 | -10,487 |
EBITDA Margin | -163.12% | -136.69% | -146.80% | -70.51% | -238.07% | -202.22% |
D&A For EBITDA | 8,590 | 6,956 | 2,110 | 2,047 | 1,426 | 568.5 |
EBIT | -31,315 | -28,907 | -24,612 | -15,864 | -25,261 | -11,055 |
EBIT Margin | -224.78% | -180.01% | -160.57% | -80.96% | -252.32% | -213.18% |
Advertising Expenses | - | 16.35 | 29.5 | 73.11 | 92.91 | - |