Inics Corp. (KOSDAQ:452400)
South Korea · Delayed Price · Currency is KRW 6,440.00
-140.00 (-2.13%)
At close: Jun 10, 2026
Inics 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 |
Operating Revenue | 120,196 | 122,588 | 104,518 | 118,890 | 114,302 | 99,209 |
Other Revenue | - | - | -0 | - | -0 | - |
| 120,196 | 122,588 | 104,518 | 118,890 | 114,302 | 99,209 | |
Revenue Growth (YoY) | 10.46% | 17.29% | -12.09% | 4.01% | 15.21% | - |
Cost of Revenue | 108,865 | 110,334 | 93,530 | 102,153 | 97,125 | 82,682 |
Gross Profit | 11,331 | 12,254 | 10,988 | 16,736 | 17,176 | 16,526 |
Selling, General & Admin | 11,127 | 11,482 | 11,505 | 7,050 | 7,203 | 6,336 |
Research & Development | 424.67 | 429.12 | 247.77 | - | - | - |
Amortization of Goodwill & Intangibles | 217.46 | 211.06 | 171.76 | 15.75 | 4.22 | 4.22 |
Other Operating Expenses | 431.29 | 332.34 | 219.18 | 268.42 | 256.93 | 251.87 |
Operating Expenses | 13,035 | 13,256 | 12,523 | 5,570 | 7,684 | 6,667 |
Operating Income | -1,705 | -1,001 | -1,535 | 11,166 | 9,492 | 9,859 |
Interest Expense | -170.98 | -160.74 | -157.18 | -185.04 | -60.55 | -15.35 |
Interest & Investment Income | 771.99 | 867.22 | 1,688 | 835.27 | 706.59 | 530.47 |
Earnings From Equity Investments | - | - | 123.34 | -213.49 | 41.47 | - |
Currency Exchange Gain (Loss) | 1,013 | 431.05 | 1,503 | 199.85 | 732.32 | 457.06 |
Other Non Operating Income (Expenses) | 490.9 | 522.84 | -449.04 | 430.03 | 203.1 | -24.73 |
EBT Excluding Unusual Items | 400.67 | 659.11 | 1,173 | 12,232 | 11,115 | 10,806 |
Gain (Loss) on Sale of Investments | -48.4 | -3.27 | 44.03 | 166.86 | -157.06 | 35.23 |
Gain (Loss) on Sale of Assets | 108.04 | 26.11 | 3.28 | -14.38 | 2,094 | 9.96 |
Pretax Income | 460.3 | 681.95 | 1,221 | 12,385 | 13,053 | 10,851 |
Income Tax Expense | 224.14 | 449.85 | 221.75 | 1,366 | 2,267 | 2,071 |
Earnings From Continuing Operations | 236.16 | 232.1 | 999.05 | 11,019 | 10,785 | 8,781 |
Earnings From Discontinued Operations | - | - | - | - | 16.76 | 8.03 |
Net Income to Company | 236.16 | 232.1 | 999.05 | 11,019 | 10,802 | 8,789 |
Minority Interest in Earnings | 10.93 | 14.87 | 16.07 | 0.38 | - | - |
Net Income | 247.09 | 246.97 | 1,015 | 11,020 | 10,802 | 8,789 |
Net Income to Common | 247.09 | 246.97 | 1,015 | 11,020 | 10,802 | 8,789 |
Net Income Growth | -84.36% | -75.67% | -90.79% | 2.02% | 22.91% | - |
Shares Outstanding (Basic) | 9 | 9 | 9 | 6 | 4 | 1 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 6 | 4 | 1 |
Shares Change (YoY) | -1.55% | 0.79% | 46.99% | 33.65% | 349.31% | - |
EPS (Basic) | 27.77 | 27.76 | 115.00 | 1837.00 | 2404.11 | 8788.64 |
EPS (Diluted) | 27.77 | 27.76 | 115.00 | 1835.00 | 2404.11 | 8788.64 |
EPS Growth | -84.11% | -75.86% | -93.73% | -23.67% | -72.65% | - |
Free Cash Flow | -7,097 | -9,019 | -20,764 | 5,898 | -4,088 | 4,532 |
Free Cash Flow Per Share | -797.62 | -1013.72 | -2352.33 | 982.20 | -909.77 | 4531.58 |
Dividend Per Share | - | - | - | - | 417.000 | 5000.000 |
Dividend Growth | - | - | - | - | -91.66% | - |
Gross Margin | 9.43% | 10.00% | 10.51% | 14.08% | 15.03% | 16.66% |
Operating Margin | -1.42% | -0.82% | -1.47% | 9.39% | 8.30% | 9.94% |
Profit Margin | 0.21% | 0.20% | 0.97% | 9.27% | 9.45% | 8.86% |
Free Cash Flow Margin | -5.91% | -7.36% | -19.87% | 4.96% | -3.58% | 4.57% |
EBITDA | 1,989 | 2,556 | 839.72 | 12,580 | 10,524 | 10,775 |
EBITDA Margin | 1.65% | 2.08% | 0.80% | 10.58% | 9.21% | 10.86% |
D&A For EBITDA | 3,693 | 3,557 | 2,375 | 1,414 | 1,031 | 916.29 |
EBIT | -1,705 | -1,001 | -1,535 | 11,166 | 9,492 | 9,859 |
EBIT Margin | -1.42% | -0.82% | -1.47% | 9.39% | 8.30% | 9.94% |
Effective Tax Rate | 48.69% | 65.96% | 18.16% | 11.03% | 17.37% | 19.08% |
Advertising Expenses | - | - | 3.33 | 24.26 | 12.02 | 2.62 |