Justem Co., Ltd. (KOSDAQ:417840)
South Korea · Delayed Price · Currency is KRW 17,500
+2,310 (15.21%)
At close: Jun 12, 2026
Justem 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 |
| 55,365 | 48,289 | 38,701 | 35,934 | 46,099 | |
Revenue Growth (YoY) | 22.34% | 24.77% | 7.70% | -22.05% | - |
Cost of Revenue | 30,064 | 26,270 | 25,033 | 20,526 | 26,856 |
Gross Profit | 25,301 | 22,019 | 13,668 | 15,408 | 19,242 |
Selling, General & Admin | 10,437 | 10,352 | 12,570 | 10,438 | 9,139 |
Research & Development | 6,167 | 5,455 | 4,349 | 3,810 | 2,486 |
Amortization of Goodwill & Intangibles | 277.89 | 228.52 | 100.22 | 78.72 | 54.76 |
Other Operating Expenses | 106.33 | 107.04 | 109.24 | 95.9 | 75.29 |
Operating Expenses | 18,328 | 17,472 | 18,209 | 18,123 | 12,122 |
Operating Income | 6,973 | 4,547 | -4,541 | -2,715 | 7,120 |
Interest Expense | -739.61 | -739.61 | -1,106 | -946.44 | -249.05 |
Interest & Investment Income | 49 | 49 | 337.88 | 203.89 | 85.03 |
Currency Exchange Gain (Loss) | 130.62 | 130.62 | 531.22 | 255.97 | 499.24 |
Other Non Operating Income (Expenses) | -801.28 | -1,443 | 2,424 | -1,865 | 8.21 |
EBT Excluding Unusual Items | 5,612 | 2,544 | -2,353 | -5,067 | 7,463 |
Impairment of Goodwill | - | - | -829.59 | - | - |
Gain (Loss) on Sale of Investments | 124.36 | 124.36 | -27.57 | 106.8 | -92.73 |
Gain (Loss) on Sale of Assets | -25.21 | -25.21 | 11.71 | 128.7 | - |
Other Unusual Items | 542.78 | 542.78 | - | - | - |
Pretax Income | 6,254 | 3,186 | -3,198 | -4,831 | 7,371 |
Income Tax Expense | -270.27 | -270.27 | -1,037 | -1,446 | 1,049 |
Earnings From Continuing Operations | 6,524 | 3,456 | -2,162 | -3,386 | 6,322 |
Minority Interest in Earnings | 12.01 | 13.47 | 24.55 | 0.3 | - |
Net Income | 6,536 | 3,470 | -2,137 | -3,385 | 6,322 |
Net Income to Common | 6,536 | 3,470 | -2,137 | -3,385 | 6,322 |
Shares Outstanding (Basic) | 21 | 21 | 21 | 21 | 16 |
Shares Outstanding (Diluted) | 22 | 22 | 21 | 21 | 17 |
Shares Change (YoY) | 2.10% | 1.31% | 0.54% | 23.48% | - |
EPS (Basic) | 304.10 | 162.87 | -100.66 | -160.31 | 385.24 |
EPS (Diluted) | 298.96 | 161.00 | -101.00 | -160.33 | 372.23 |
Free Cash Flow | -6,417 | -119.7 | 1,421 | -32,373 | 3,091 |
Free Cash Flow Per Share | -293.81 | -5.57 | 66.92 | -1533.04 | 180.75 |
Gross Margin | 45.70% | 45.60% | 35.32% | 42.88% | 41.74% |
Operating Margin | 12.60% | 9.42% | -11.73% | -7.56% | 15.45% |
Profit Margin | 11.80% | 7.18% | -5.52% | -9.42% | 13.71% |
Free Cash Flow Margin | -11.59% | -0.25% | 3.67% | -90.09% | 6.71% |
EBITDA | 9,113 | 6,640 | -2,744 | -1,598 | 7,817 |
EBITDA Margin | 16.46% | 13.75% | -7.09% | -4.45% | 16.96% |
D&A For EBITDA | 2,140 | 2,093 | 1,797 | 1,118 | 696.53 |
EBIT | 6,973 | 4,547 | -4,541 | -2,715 | 7,120 |
EBIT Margin | 12.60% | 9.42% | -11.73% | -7.56% | 15.45% |
Effective Tax Rate | - | - | - | - | 14.23% |