M eighty-three Co.,Ltd. (KOSDAQ:476080)
South Korea · Delayed Price · Currency is KRW 4,735.00
-170.00 (-3.47%)
Jun 18, 2026, 2:20 PM KST
M eighty-three 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 | 188,449 | 132,396 | 58,163 | 42,113 | 22,972 | 2,821 |
Other Revenue | -0 | - | - | - | -0 | - |
| 188,449 | 132,396 | 58,163 | 42,113 | 22,972 | 2,821 | |
Revenue Growth (YoY) | 223.95% | 127.63% | 38.11% | 83.33% | 714.36% | - |
Cost of Revenue | 147,048 | 91,988 | 24,063 | 9,419 | 6,580 | 12 |
Gross Profit | 41,400 | 40,409 | 34,100 | 32,694 | 16,391 | 2,809 |
Selling, General & Admin | 44,179 | 43,692 | 29,419 | 25,521 | 13,263 | 3,163 |
Research & Development | 1,281 | 1,371 | 788.99 | 802.54 | 262.15 | 68.44 |
Amortization of Goodwill & Intangibles | 93.5 | 91.66 | 31.61 | 9.62 | 5.33 | 1.82 |
Other Operating Expenses | 568.02 | 540.37 | 351.47 | 270.12 | 166.93 | 56.9 |
Operating Expenses | 49,958 | 49,375 | 32,887 | 28,326 | 14,675 | 3,623 |
Operating Income | -8,558 | -8,967 | 1,213 | 4,368 | 1,716 | -814.41 |
Interest Expense | -926.49 | -887.52 | -401.26 | -312.46 | -87.34 | - |
Interest & Investment Income | 669.03 | 598.46 | 392.1 | 117.82 | 40.8 | 0.98 |
Earnings From Equity Investments | 1.97 | 234.1 | -3.12 | -37.82 | - | - |
Currency Exchange Gain (Loss) | -1,101 | 9.53 | -463.3 | -2.6 | 22.79 | 1.14 |
Other Non Operating Income (Expenses) | 718.81 | 228.03 | 104.74 | 680.37 | 30.95 | 1,018 |
EBT Excluding Unusual Items | -9,195 | -8,784 | 842.22 | 4,813 | 1,723 | 205.46 |
Gain (Loss) on Sale of Investments | 9.23 | 56.94 | 836.83 | -50.86 | -19.61 | - |
Gain (Loss) on Sale of Assets | 13.1 | 42.87 | -92.14 | -300.74 | -38.14 | -9.49 |
Asset Writedown | -267.82 | -267.82 | - | - | - | - |
Pretax Income | -9,441 | -8,952 | 1,587 | 4,462 | 1,666 | 195.97 |
Income Tax Expense | -297.74 | -95.96 | -1,233 | -1,221 | -236.99 | -545.64 |
Earnings From Continuing Operations | -9,143 | -8,856 | 2,820 | 5,682 | 1,903 | 741.61 |
Minority Interest in Earnings | 2,475 | 2,130 | -17.02 | 82.72 | 50.79 | - |
Net Income | -6,668 | -6,726 | 2,803 | 5,765 | 1,954 | 741.61 |
Net Income to Common | -6,668 | -6,726 | 2,803 | 5,765 | 1,954 | 741.61 |
Net Income Growth | - | - | -51.38% | 195.10% | 163.41% | - |
Shares Outstanding (Basic) | 8 | 8 | 7 | 5 | 0 | 0 |
Shares Outstanding (Diluted) | 8 | 8 | 7 | 6 | 0 | 0 |
Shares Change (YoY) | 3.71% | 11.27% | 14.59% | 2077.95% | 43.00% | - |
EPS (Basic) | -844.86 | -858.98 | 412.00 | 1093.65 | 8573.38 | 3701.55 |
EPS (Diluted) | -844.86 | -858.98 | 392.00 | 848.14 | 6967.71 | 3701.55 |
EPS Growth | - | - | -53.78% | -87.83% | 88.24% | - |
Free Cash Flow | -1,696 | -8,036 | -2,829 | 4,427 | 225.8 | 856.26 |
Free Cash Flow Per Share | -214.87 | -1010.14 | -395.62 | 709.50 | 788.12 | 4273.82 |
Gross Margin | 21.97% | 30.52% | 58.63% | 77.63% | 71.36% | 99.58% |
Operating Margin | -4.54% | -6.77% | 2.09% | 10.37% | 7.47% | -28.87% |
Profit Margin | -3.54% | -5.08% | 4.82% | 13.69% | 8.50% | 26.29% |
Free Cash Flow Margin | -0.90% | -6.07% | -4.86% | 10.51% | 0.98% | 30.35% |
EBITDA | -4,818 | -5,385 | 3,300 | 6,100 | 2,699 | -479.2 |
EBITDA Margin | -2.56% | -4.07% | 5.67% | 14.49% | 11.75% | -16.99% |
D&A For EBITDA | 3,739 | 3,581 | 2,087 | 1,732 | 982.91 | 335.21 |
EBIT | -8,558 | -8,967 | 1,213 | 4,368 | 1,716 | -814.41 |
EBIT Margin | -4.54% | -6.77% | 2.09% | 10.37% | 7.47% | -28.87% |
Advertising Expenses | - | 105.67 | 50.04 | 30.95 | 250.4 | - |