Messe eSang Co.,Ltd (KOSDAQ:408920)
South Korea · Delayed Price · Currency is KRW 3,105.00
+25.00 (0.81%)
At close: Jun 5, 2026
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 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
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 |
Operating Revenue | 76,215 | 72,822 | 67,077 | 50,814 | 38,334 |
Other Revenue | - | -0 | -0 | -0 | - |
| 76,215 | 72,822 | 67,077 | 50,814 | 38,334 | |
Revenue Growth (YoY) | 11.58% | 8.57% | 32.01% | 32.55% | - |
Cost of Revenue | 47,637 | 46,176 | 41,845 | 33,580 | 25,149 |
Gross Profit | 28,578 | 26,646 | 25,232 | 17,234 | 13,185 |
Selling, General & Admin | 6,479 | 6,244 | 6,854 | 4,967 | 3,811 |
Amortization of Goodwill & Intangibles | 147.03 | 143 | 206.68 | 205.57 | 192.51 |
Other Operating Expenses | 47.26 | 45.5 | 116.88 | 42.03 | 28.17 |
Operating Expenses | 7,913 | 7,648 | 8,132 | 6,065 | 4,630 |
Operating Income | 20,666 | 18,997 | 17,100 | 11,170 | 8,555 |
Interest Expense | -882.11 | -882.72 | -882.73 | -839.72 | -698.59 |
Interest & Investment Income | 1,661 | 1,625 | 1,780 | 1,538 | 655.08 |
Currency Exchange Gain (Loss) | -2.6 | -3.98 | 23.62 | -0.8 | -0.03 |
Other Non Operating Income (Expenses) | -1,123 | -1,082 | -1,206 | -3,964 | 40.35 |
EBT Excluding Unusual Items | 20,626 | 18,654 | 16,815 | 7,903 | 8,552 |
Gain (Loss) on Sale of Investments | 0.1 | 0.38 | 0.22 | 0.23 | 0.13 |
Gain (Loss) on Sale of Assets | 11.33 | 11.33 | 3.76 | -0.18 | 0.36 |
Asset Writedown | - | - | -253.07 | -260.89 | - |
Pretax Income | 20,638 | 18,666 | 16,566 | 7,642 | 8,552 |
Income Tax Expense | 3,400 | 3,191 | 3,087 | 2,091 | 1,568 |
Earnings From Continuing Operations | 17,238 | 15,474 | 13,479 | 5,551 | 6,984 |
Minority Interest in Earnings | 31.7 | 31.45 | 72.92 | -219.49 | - |
Net Income | 17,270 | 15,505 | 13,552 | 5,332 | 6,984 |
Net Income to Common | 17,270 | 15,505 | 13,552 | 5,332 | 6,984 |
Net Income Growth | 26.61% | 14.41% | 154.17% | -23.66% | - |
Shares Outstanding (Basic) | 42 | 43 | 43 | 42 | 39 |
Shares Outstanding (Diluted) | 42 | 43 | 43 | 42 | 39 |
Shares Change (YoY) | -1.32% | -1.31% | 1.76% | 8.49% | - |
EPS (Basic) | 406.92 | 364.60 | 314.51 | 125.91 | 178.93 |
EPS (Diluted) | 406.92 | 364.60 | 314.51 | 125.91 | 178.93 |
EPS Growth | 28.30% | 15.93% | 149.78% | -29.63% | - |
Free Cash Flow | 20,461 | 19,433 | 11,664 | 8,377 | 9,315 |
Free Cash Flow Per Share | 482.11 | 456.95 | 270.69 | 197.82 | 238.64 |
Gross Margin | 37.50% | 36.59% | 37.62% | 33.92% | 34.39% |
Operating Margin | 27.12% | 26.09% | 25.49% | 21.98% | 22.32% |
Profit Margin | 22.66% | 21.29% | 20.20% | 10.49% | 18.22% |
Free Cash Flow Margin | 26.85% | 26.68% | 17.39% | 16.48% | 24.30% |
EBITDA | 22,611 | 20,874 | 18,705 | 12,406 | 9,750 |
EBITDA Margin | 29.67% | 28.66% | 27.89% | 24.41% | 25.44% |
D&A For EBITDA | 1,945 | 1,877 | 1,605 | 1,236 | 1,195 |
EBIT | 20,666 | 18,997 | 17,100 | 11,170 | 8,555 |
EBIT Margin | 27.12% | 26.09% | 25.49% | 21.98% | 22.32% |
Effective Tax Rate | 16.47% | 17.10% | 18.64% | 27.36% | 18.34% |
Advertising Expenses | - | 31.99 | 385.5 | 20.7 | 158.99 |