Lumir Inc. (KOSDAQ:474170)
South Korea · Delayed Price · Currency is KRW 10,030
-300 (-2.90%)
At close: Jun 12, 2026
Lumir 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 |
| 11,053 | 10,569 | 14,277 | 12,127 | 6,367 | 4,939 | |
Revenue Growth (YoY) | -15.80% | -25.98% | 17.73% | 90.47% | 28.92% | - |
Cost of Revenue | 8,135 | 8,353 | 12,668 | 12,879 | 7,227 | 3,617 |
Gross Profit | 2,919 | 2,216 | 1,609 | -752.72 | -860.08 | 1,321 |
Selling, General & Admin | 2,100 | 1,958 | 1,607 | 1,533 | 992.95 | 640.4 |
Research & Development | 272.23 | 303.34 | 720.38 | 441.48 | 376.81 | 993.69 |
Amortization of Goodwill & Intangibles | 153.08 | 136.48 | 66.18 | 31.89 | 13.56 | 22.39 |
Other Operating Expenses | 83.24 | 79.06 | 73.09 | 30.42 | 11.89 | 12.84 |
Operating Expenses | 2,953 | 2,810 | 2,811 | 2,271 | 1,566 | 1,727 |
Operating Income | -34.11 | -594.39 | -1,202 | -3,023 | -2,427 | -406.08 |
Interest Expense | -19.28 | -19.28 | -4.35 | -307.51 | -1,039 | -129.32 |
Interest & Investment Income | 515.04 | 576.85 | 127.11 | 29.22 | 11.21 | 2.09 |
Currency Exchange Gain (Loss) | -11.47 | -19.57 | -45.41 | 2.05 | 1.77 | - |
Other Non Operating Income (Expenses) | -28.94 | -30.47 | -237.2 | -2,624 | -20,972 | 105.98 |
EBT Excluding Unusual Items | 421.24 | -86.86 | -1,362 | -5,923 | -24,425 | -427.33 |
Gain (Loss) on Sale of Investments | -5.66 | 134.57 | 139.39 | 3.25 | - | - |
Gain (Loss) on Sale of Assets | -5.18 | -2.04 | 77.38 | - | 8.14 | -15.01 |
Pretax Income | 410.4 | 45.66 | -1,145 | -5,920 | -24,417 | -442.34 |
Net Income | 410.4 | 45.66 | -1,145 | -5,920 | -24,417 | -442.34 |
Net Income to Common | 410.4 | 45.66 | -1,145 | -5,920 | -24,417 | -442.34 |
Shares Outstanding (Basic) | - | 18 | 15 | 9 | 8 | - |
Shares Outstanding (Diluted) | - | 18 | 15 | 9 | 8 | - |
Shares Change (YoY) | - | 16.19% | 72.64% | 4.64% | - | - |
EPS (Basic) | - | 2.57 | -74.95 | -669.13 | -2887.83 | - |
EPS (Diluted) | - | 2.57 | -74.95 | -669.13 | -2888.00 | - |
Free Cash Flow | 6,092 | 11,044 | -35,987 | 231.52 | -9,118 | -1,454 |
Free Cash Flow Per Share | - | 622.32 | -2356.07 | 26.17 | -1078.41 | - |
Gross Margin | 26.41% | 20.97% | 11.27% | -6.21% | -13.51% | 26.75% |
Operating Margin | -0.31% | -5.62% | -8.42% | -24.93% | -38.11% | -8.22% |
Profit Margin | 3.71% | 0.43% | -8.02% | -48.82% | -383.51% | -8.96% |
Free Cash Flow Margin | 55.11% | 104.50% | -252.06% | 1.91% | -143.22% | -29.45% |
EBITDA | 994.82 | 391.79 | -506.7 | -2,413 | -2,072 | -115.22 |
EBITDA Margin | 9.00% | 3.71% | -3.55% | -19.90% | -32.54% | -2.33% |
D&A For EBITDA | 1,029 | 986.18 | 695.05 | 610.07 | 354.61 | 290.86 |
EBIT | -34.11 | -594.39 | -1,202 | -3,023 | -2,427 | -406.08 |
EBIT Margin | -0.31% | -5.62% | -8.42% | -24.93% | -38.11% | -8.22% |
Advertising Expenses | - | 34.29 | 37.85 | 5.52 | 5.54 | 22.81 |