Studio Mir Co., LTD (KOSDAQ:408900)
South Korea · Delayed Price · Currency is KRW 1,346.00
-86.00 (-6.01%)
At close: Jun 19, 2026
Studio Mir 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 | 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 |
| 16,143 | 16,391 | 17,571 | 23,162 | 25,781 | 14,390 | |
Revenue Growth (YoY) | -2.24% | -6.71% | -24.14% | -10.16% | 79.17% | -15.43% |
Cost of Revenue | 66.64 | 70.82 | 61.18 | 57.78 | 62.2 | 42.88 |
Gross Profit | 16,077 | 16,320 | 17,510 | 23,104 | 25,719 | 14,347 |
Selling, General & Admin | 17,164 | 17,256 | 18,094 | 21,237 | 21,710 | 15,596 |
Amortization of Goodwill & Intangibles | 7.26 | 7.26 | 7.26 | 6.77 | 6.6 | 6.6 |
Other Operating Expenses | 110.88 | 117.34 | 137.39 | 112.75 | 103.86 | 145.24 |
Operating Expenses | 18,366 | 18,466 | 19,412 | 22,243 | 22,379 | 16,253 |
Operating Income | -2,289 | -2,146 | -1,902 | 861.05 | 3,340 | -1,906 |
Interest Expense | -23.56 | -26.83 | -27.63 | -23.17 | -325.59 | -421.17 |
Interest & Investment Income | 369.37 | 385.02 | 398.27 | 501.57 | 115.45 | 28.49 |
Currency Exchange Gain (Loss) | 654.54 | -76.55 | 1,829 | 267.35 | 515.56 | 513.68 |
Other Non Operating Income (Expenses) | -8.88 | -8.89 | 24.68 | 138.65 | -1,736 | -113.45 |
EBT Excluding Unusual Items | -1,298 | -1,873 | 322.34 | 1,745 | 1,910 | -1,899 |
Gain (Loss) on Sale of Investments | 168.68 | 221.5 | 42.79 | - | - | - |
Gain (Loss) on Sale of Assets | -0.09 | -0.09 | 0.1 | -44.94 | 4.81 | 3,988 |
Pretax Income | -1,129 | -1,652 | 365.23 | 1,701 | 1,914 | 2,089 |
Income Tax Expense | -217.79 | -217.79 | 256.7 | -803.24 | 403.32 | -21.37 |
Net Income | -911.51 | -1,434 | 108.52 | 2,504 | 1,511 | 2,111 |
Net Income to Common | -911.51 | -1,434 | 108.52 | 2,504 | 1,511 | 2,111 |
Net Income Growth | - | - | -95.67% | 65.70% | -28.41% | 147.90% |
Shares Outstanding (Basic) | 33 | 33 | 36 | 31 | 25 | 24 |
Shares Outstanding (Diluted) | 33 | 33 | 36 | 32 | 26 | 25 |
Shares Change (YoY) | -9.80% | -9.70% | 14.14% | 23.88% | 4.13% | 5000.01% |
EPS (Basic) | -27.80 | -43.89 | 3.00 | 79.90 | 61.24 | 87.95 |
EPS (Diluted) | -27.80 | -43.89 | 3.00 | 78.00 | 59.00 | 85.83 |
EPS Growth | - | - | -96.15% | 32.20% | -31.26% | -95.14% |
Free Cash Flow | -146.51 | -1,452 | 610.2 | 1,983 | 2,641 | -3,366 |
Free Cash Flow Per Share | -4.47 | -44.44 | 16.87 | 62.57 | 103.24 | -137.00 |
Gross Margin | 99.59% | 99.57% | 99.65% | 99.75% | 99.76% | 99.70% |
Operating Margin | -14.18% | -13.09% | -10.83% | 3.72% | 12.96% | -13.25% |
Profit Margin | -5.65% | -8.75% | 0.62% | 10.81% | 5.86% | 14.67% |
Free Cash Flow Margin | -0.91% | -8.86% | 3.47% | 8.56% | 10.24% | -23.39% |
EBITDA | -1,198 | -1,053 | -721.74 | 1,754 | 3,905 | -1,354 |
EBITDA Margin | -7.42% | -6.42% | -4.11% | 7.57% | 15.15% | -9.41% |
D&A For EBITDA | 1,091 | 1,093 | 1,180 | 893.35 | 565.39 | 551.78 |
EBIT | -2,289 | -2,146 | -1,902 | 861.05 | 3,340 | -1,906 |
EBIT Margin | -14.18% | -13.09% | -10.83% | 3.72% | 12.96% | -13.25% |
Effective Tax Rate | - | - | 70.29% | - | 21.07% | - |