JI-Tech Co., Ltd. (KOSDAQ:417500)
South Korea · Delayed Price · Currency is KRW 3,600.00
-20.00 (-0.55%)
At close: Aug 28, 2026
JI-Tech 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 | Jun '26 Jun 30, 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 | 66,700 | 53,551 | 57,293 | 43,363 | 68,282 | 20,498 |
Other Revenue | -0 | - | - | -0 | - | -0 |
| 66,700 | 53,551 | 57,293 | 43,363 | 68,282 | 20,498 | |
Revenue Growth | 33.13% | -6.53% | 32.12% | -36.49% | 233.13% | 3.04% |
Cost of Revenue | 43,549 | 36,714 | 41,162 | 32,946 | 53,378 | 12,566 |
Gross Profit | 23,151 | 16,837 | 16,131 | 10,417 | 14,905 | 7,931 |
Selling, General & Admin | 4,752 | 4,469 | 5,675 | 5,281 | 2,507 | 1,811 |
Research & Development | 779.48 | 1,167 | 940.08 | 568.19 | 827.87 | 531.48 |
Amortization of Goodwill & Intangibles | 13.62 | 9.05 | 8.04 | - | - | - |
Other Operating Expenses | 145.12 | 157.11 | 175.19 | 115.84 | 2.86 | 78.91 |
Operating Expenses | 6,851 | 6,293 | 9,327 | 6,845 | 3,511 | 2,434 |
Operating Income | 16,300 | 10,544 | 6,803 | 3,572 | 11,394 | 5,497 |
Interest Expense | -1,399 | -1,382 | -1,054 | -491.93 | -283.41 | -607.57 |
Interest & Investment Income | 306.15 | 235.06 | 259.4 | 473.85 | 84.12 | 98.32 |
Earnings From Equity Investments | 142.05 | 185.96 | 245.17 | 118.58 | - | - |
Currency Exchange Gain (Loss) | 1,650 | -21.51 | 1,048 | -277.1 | -362.67 | 263.63 |
Other Non Operating Income (Expenses) | -702.48 | 450.31 | -1,692 | 99.83 | 1,846 | 888.1 |
EBT Excluding Unusual Items | 16,297 | 10,012 | 5,609 | 3,495 | 12,678 | 6,139 |
Gain (Loss) on Sale of Investments | - | - | 3.22 | - | - | - |
Gain (Loss) on Sale of Assets | 135.96 | 115.87 | -21.02 | 245.31 | - | -9.76 |
Asset Writedown | -3,873 | -3,873 | -342.37 | - | - | - |
Other Unusual Items | 127.12 | 595.1 | - | - | - | - |
Pretax Income | 12,687 | 6,850 | 5,249 | 3,740 | 12,678 | 6,129 |
Income Tax Expense | 2,042 | 177.42 | -2,830 | 450.27 | 1,754 | 631.68 |
Earnings From Continuing Operations | 10,645 | 6,673 | 8,080 | 3,290 | 10,924 | 5,498 |
Earnings From Discontinued Operations | - | - | - | - | - | -758.81 |
Net Income to Company | 10,645 | 6,673 | 8,080 | 3,290 | 10,924 | 4,739 |
Minority Interest in Earnings | 262.83 | 65.49 | 2,655 | 456.63 | -0.45 | 157.1 |
Net Income | 10,907 | 6,738 | 10,735 | 3,747 | 10,924 | 4,896 |
Net Income to Common | 10,907 | 6,738 | 10,735 | 3,747 | 10,924 | 4,896 |
Net Income Growth | -2.79% | -37.23% | 186.53% | -65.70% | 123.11% | 27.94% |
Shares Outstanding (Basic) | 31 | 31 | 32 | 33 | 27 | 20 |
Shares Outstanding (Diluted) | 32 | 31 | 32 | 33 | 27 | 25 |
Shares Change | 2.38% | -1.83% | -3.57% | 23.73% | 6.17% | - |
EPS (Basic) | 346.54 | 214.89 | 337.00 | 114.35 | 406.72 | 244.27 |
EPS (Diluted) | 345.34 | 214.00 | 335.00 | 113.95 | 406.72 | 210.59 |
EPS Growth | -2.82% | -36.12% | 193.99% | -71.98% | 93.13% | 26.77% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 1,632 | -6,658 | 550.55 | -20,367 | -20,192 | 17.48 |
Free Cash Flow Per Share | 50.45 | -211.66 | 17.18 | -612.89 | -751.80 | 0.69 |
Gross Margin | 34.71% | 31.44% | 28.16% | 24.02% | 21.83% | 38.69% |
Operating Margin | 24.44% | 19.69% | 11.87% | 8.24% | 16.69% | 26.82% |
Profit Margin | 16.35% | 12.58% | 18.74% | 8.64% | 16.00% | 23.89% |
Free Cash Flow Margin | 2.45% | -12.43% | 0.96% | -46.97% | -29.57% | 0.08% |
EBITDA | 22,893 | 16,628 | 11,242 | 6,016 | 13,245 | 6,545 |
EBITDA Margin | 34.32% | 31.05% | 19.62% | 13.88% | 19.40% | 31.93% |
D&A For EBITDA | 6,593 | 6,084 | 4,438 | 2,445 | 1,851 | 1,049 |
EBIT | 16,300 | 10,544 | 6,803 | 3,572 | 11,394 | 5,497 |
EBIT Margin | 24.44% | 19.69% | 11.87% | 8.24% | 16.69% | 26.82% |
Effective Tax Rate | 16.10% | 2.59% | - | 12.04% | 13.83% | 10.31% |