Messe eSang Co.,Ltd (KOSDAQ:408920)

South Korea · Delayed Price · Currency is KRW

3,355.00

-10.00 (-0.30%)

Last updated: Oct 2, 2025, 9:00 AM KST

Messe eSang Co.,Ltd Income Statement

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Operating Revenue	72,723	67,077	50,814	38,334
Other Revenue	-0	-0	-0	-
Revenue	72,723	67,077	50,814	38,334
Revenue Growth (YoY)	35.18%	32.01%	32.55%	-
Cost of Revenue	43,542	41,845	33,580	25,149
Gross Profit	29,181	25,232	17,234	13,185
Selling, General & Admin	7,342	6,854	4,967	3,811
Other Operating Expenses	58.44	116.88	42.03	28.17
Operating Expenses	8,444	8,132	6,065	4,630
Operating Income	20,737	17,100	11,170	8,555
Interest Expense	-908.27	-882.73	-839.72	-698.59
Interest & Investment Income	1,737	1,780	1,538	655.08
Currency Exchange Gain (Loss)	19.62	23.62	-0.8	-0.03
Other Non Operating Income (Expenses)	-1,323	-1,206	-3,964	40.35
EBT Excluding Unusual Items	20,262	16,815	7,903	8,552
Gain (Loss) on Sale of Investments	0.39	0.22	0.23	0.13
Gain (Loss) on Sale of Assets	-	3.76	-0.18	0.36
Asset Writedown	-253.07	-253.07	-260.89	-
Pretax Income	20,010	16,566	7,642	8,552
Income Tax Expense	3,184	3,087	2,091	1,568
Earnings From Continuing Operations	16,825	13,479	5,551	6,984
Minority Interest in Earnings	28.06	72.92	-219.49	-
Net Income	16,853	13,552	5,332	6,984
Net Income to Common	16,853	13,552	5,332	6,984
Net Income Growth	96.55%	154.17%	-23.66%	-
Shares Outstanding (Basic)	43	43	42	39
Shares Outstanding (Diluted)	43	43	42	39
Shares Change (YoY)	-0.24%	1.76%	8.49%	-
EPS (Basic)	393.84	314.51	125.91	178.93
EPS (Diluted)	393.84	314.51	125.91	178.93
EPS Growth	97.03%	149.78%	-29.63%	-
Free Cash Flow	16,184	11,664	8,377	9,315
Free Cash Flow Per Share	378.21	270.69	197.82	238.64
Dividend Per Share	100.000	100.000	-	-
Gross Margin	40.13%	37.62%	33.92%	34.39%
Operating Margin	28.52%	25.49%	21.98%	22.32%
Profit Margin	23.18%	20.20%	10.49%	18.22%
Free Cash Flow Margin	22.25%	17.39%	16.48%	24.30%
EBITDA	22,554	18,705	12,406	9,750
EBITDA Margin	31.01%	27.89%	24.41%	25.44%
D&A For EBITDA	1,817	1,605	1,236	1,195
EBIT	20,737	17,100	11,170	8,555
EBIT Margin	28.52%	25.49%	21.98%	22.32%
Effective Tax Rate	15.92%	18.64%	27.36%	18.34%
Advertising Expenses	-	385.5	20.7	158.99

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.