Ghost Studio Co., Ltd. (KOSDAQ:950190)
South Korea · Delayed Price · Currency is KRW 8,180.00
+110.00 (1.36%)
At close: Jun 1, 2026
Ghost Studio 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 | 112,749 | 112,524 | 85,748 | 99,132 | 98,116 | 94,434 |
Other Revenue | - | - | -0 | - | - | 0 |
| 112,749 | 112,524 | 85,748 | 99,132 | 98,116 | 94,434 | |
Revenue Growth (YoY) | 35.95% | 31.23% | -13.50% | 1.04% | 3.90% | -16.40% |
Cost of Revenue | 68,128 | 68,334 | 41,911 | 38,778 | 32,796 | 28,092 |
Gross Profit | 44,621 | 44,190 | 43,836 | 60,354 | 65,319 | 66,343 |
Selling, General & Admin | 25,558 | 25,383 | 24,605 | 32,566 | 33,704 | 27,186 |
Amortization of Goodwill & Intangibles | 952.41 | 952.41 | 952.35 | 576.66 | 183.39 | 105.64 |
Operating Expenses | 30,365 | 30,190 | 28,423 | 35,244 | 35,978 | 29,644 |
Operating Income | 14,256 | 14,000 | 15,413 | 25,110 | 29,341 | 36,699 |
Interest Expense | -308.68 | -308.68 | -334.17 | -250.01 | -136.39 | -145.77 |
Interest & Investment Income | 4,158 | 4,158 | 4,042 | 2,994 | 1,051 | 440.83 |
Earnings From Equity Investments | -1,212 | -1,212 | - | - | - | - |
Currency Exchange Gain (Loss) | -299.62 | -299.62 | 10.9 | -255.38 | -341.97 | -488.38 |
Other Non Operating Income (Expenses) | -23.21 | 106.34 | 65.69 | 310.33 | 336.39 | 277.2 |
EBT Excluding Unusual Items | 16,570 | 16,443 | 19,198 | 27,909 | 30,250 | 36,782 |
Gain (Loss) on Sale of Investments | 38.14 | 38.14 | 10.72 | - | - | 17.96 |
Gain (Loss) on Sale of Assets | -14.03 | -14.03 | -8.49 | -23.76 | -12.36 | -10.4 |
Asset Writedown | -6,595 | -6,595 | -8,168 | -2,063 | - | - |
Other Unusual Items | 23.8 | 23.8 | - | - | - | - |
Pretax Income | 10,023 | 9,896 | 11,033 | 25,821 | 30,237 | 36,790 |
Income Tax Expense | 3,056 | 2,031 | 2,807 | 4,673 | 5,367 | 6,420 |
Earnings From Continuing Operations | 6,968 | 7,865 | 8,225 | 21,148 | 24,871 | 30,370 |
Minority Interest in Earnings | 722.08 | 646.21 | 338.1 | 907.17 | 993.08 | -20.35 |
Net Income | 7,690 | 8,512 | 8,563 | 22,055 | 25,864 | 30,350 |
Net Income to Common | 7,690 | 8,512 | 8,563 | 22,055 | 25,864 | 30,350 |
Net Income Growth | -7.61% | -0.61% | -61.17% | -14.73% | -14.78% | -21.64% |
Shares Outstanding (Basic) | 13 | 13 | 13 | 12 | 12 | 13 |
Shares Outstanding (Diluted) | 13 | 13 | 13 | 13 | 12 | 13 |
Shares Change (YoY) | -2.40% | -2.58% | 6.73% | 0.24% | -7.02% | 11.88% |
EPS (Basic) | 594.18 | 654.00 | 641.00 | 1770.73 | 2072.27 | 2285.95 |
EPS (Diluted) | 594.18 | 654.00 | 641.00 | 1762.00 | 2012.18 | 2285.95 |
EPS Growth | -5.02% | 2.03% | -63.62% | -12.43% | -11.98% | -28.45% |
Free Cash Flow | 19,048 | 20,503 | 22,632 | 18,883 | 28,328 | 30,768 |
Free Cash Flow Per Share | 1471.89 | 1575.39 | 1694.05 | 1508.61 | 2268.64 | 2291.18 |
Dividend Per Share | - | - | - | 674.315 | 1270.186 | 977.347 |
Dividend Growth | - | - | - | -46.91% | 29.96% | -15.16% |
Gross Margin | 39.57% | 39.27% | 51.12% | 60.88% | 66.57% | 70.25% |
Operating Margin | 12.64% | 12.44% | 17.97% | 25.33% | 29.90% | 38.86% |
Profit Margin | 6.82% | 7.56% | 9.99% | 22.25% | 26.36% | 32.14% |
Free Cash Flow Margin | 16.89% | 18.22% | 26.39% | 19.05% | 28.87% | 32.58% |
EBITDA | 18,053 | 17,749 | 19,893 | 27,867 | 31,614 | 39,245 |
EBITDA Margin | 16.01% | 15.77% | 23.20% | 28.11% | 32.22% | 41.56% |
D&A For EBITDA | 3,797 | 3,750 | 4,480 | 2,758 | 2,273 | 2,546 |
EBIT | 14,256 | 14,000 | 15,413 | 25,110 | 29,341 | 36,699 |
EBIT Margin | 12.64% | 12.44% | 17.97% | 25.33% | 29.90% | 38.86% |
Effective Tax Rate | 30.49% | 20.52% | 25.45% | 18.10% | 17.75% | 17.45% |
Advertising Expenses | - | 10,881 | 10,340 | 17,249 | 18,336 | 17,379 |