Eusu Holdings Co., Ltd. (KRX:000700)
South Korea · Delayed Price · Currency is KRW 5,540.00
+80.00 (1.47%)
Last updated: Jun 10, 2026, 2:22 PM KST
Eusu Holdings 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 | 417,139 | 418,474 | 435,867 | 341,769 | 557,607 | 503,704 |
Other Revenue | -0 | -0 | - | 0 | - | -0 |
| 417,139 | 418,474 | 435,867 | 341,769 | 557,607 | 503,704 | |
Revenue Growth (YoY) | -6.57% | -3.99% | 27.53% | -38.71% | 10.70% | 50.44% |
Cost of Revenue | 317,793 | 323,815 | 350,121 | 266,221 | 463,704 | 423,807 |
Gross Profit | 99,346 | 94,659 | 85,746 | 75,548 | 93,904 | 79,898 |
Selling, General & Admin | 57,392 | 56,281 | 61,544 | 48,406 | 55,602 | 51,117 |
Research & Development | 5 | 5 | 5.54 | 4.04 | 124.56 | 182.35 |
Amortization of Goodwill & Intangibles | 411.41 | 407.8 | 494.59 | 364.42 | 457.38 | 745.84 |
Other Operating Expenses | 1,232 | 1,204 | 1,131 | 1,196 | 1,129 | 1,330 |
Operating Expenses | 74,675 | 73,439 | 67,430 | 53,563 | 64,258 | 59,303 |
Operating Income | 24,671 | 21,220 | 18,315 | 21,985 | 29,646 | 20,595 |
Interest Expense | -880.1 | -688.01 | -769.71 | -900.99 | -938.32 | -1,116 |
Interest & Investment Income | 5,511 | 5,645 | 7,271 | 8,267 | 2,667 | 1,200 |
Earnings From Equity Investments | 1,630 | 702.47 | 777.12 | 1,414 | 2,952 | -567.97 |
Currency Exchange Gain (Loss) | 2,648 | -3,323 | 14,996 | 945.14 | 9,259 | 9,451 |
Other Non Operating Income (Expenses) | 1,963 | 722.67 | -3,754 | 208.57 | 121.24 | 1,695 |
EBT Excluding Unusual Items | 35,543 | 24,279 | 36,835 | 31,919 | 43,707 | 31,257 |
Gain (Loss) on Sale of Investments | 60.77 | 60.77 | 54.28 | 1,040 | 754.18 | 1,448 |
Gain (Loss) on Sale of Assets | -78.71 | -78.71 | 49.63 | -5.63 | 0.6 | -51.06 |
Asset Writedown | - | - | - | -157.16 | -915.8 | -55.8 |
Other Unusual Items | 1.54 | 1.54 | - | - | - | 1,327 |
Pretax Income | 35,527 | 24,263 | 36,939 | 32,797 | 43,546 | 33,925 |
Income Tax Expense | 9,275 | 7,510 | 4,944 | 8,650 | -572.63 | -5,242 |
Earnings From Continuing Operations | 26,252 | 16,753 | 31,996 | 24,147 | 44,119 | 39,167 |
Earnings From Discontinued Operations | - | - | -350.88 | -883.35 | - | - |
Net Income to Company | 26,252 | 16,753 | 31,645 | 23,264 | 44,119 | 39,167 |
Minority Interest in Earnings | -16,066 | -12,182 | -15,182 | -13,052 | -15,066 | -15,140 |
Net Income | 10,185 | 4,570 | 16,463 | 10,211 | 29,053 | 24,027 |
Net Income to Common | 10,185 | 4,570 | 16,463 | 10,211 | 29,053 | 24,027 |
Net Income Growth | -36.48% | -72.24% | 61.22% | -64.85% | 20.92% | -69.96% |
Shares Outstanding (Basic) | 26 | 26 | 25 | 24 | 24 | 24 |
Shares Outstanding (Diluted) | 26 | 26 | 25 | 24 | 24 | 24 |
Shares Change (YoY) | 4.05% | 5.95% | 0.33% | 2.74% | -1.69% | -2.90% |
EPS (Basic) | 391.60 | 175.50 | 669.80 | 416.81 | 1218.37 | 990.59 |
EPS (Diluted) | 391.60 | 175.50 | 669.80 | 416.81 | 1218.37 | 990.59 |
EPS Growth | -38.96% | -73.80% | 60.70% | -65.79% | 22.99% | -69.06% |
Free Cash Flow | 27,304 | 31,911 | 3,589 | 26,435 | 47,791 | -12,084 |
Free Cash Flow Per Share | 1049.79 | 1225.36 | 146.03 | 1079.02 | 2004.19 | -498.20 |
Dividend Per Share | - | - | - | 350.000 | 400.000 | - |
Dividend Growth | - | - | - | -12.50% | - | - |
Gross Margin | 23.82% | 22.62% | 19.67% | 22.11% | 16.84% | 15.86% |
Operating Margin | 5.91% | 5.07% | 4.20% | 6.43% | 5.32% | 4.09% |
Profit Margin | 2.44% | 1.09% | 3.78% | 2.99% | 5.21% | 4.77% |
Free Cash Flow Margin | 6.55% | 7.63% | 0.82% | 7.74% | 8.57% | -2.40% |
EBITDA | 33,333 | 29,608 | 26,176 | 28,889 | 36,011 | 28,256 |
EBITDA Margin | 7.99% | 7.07% | 6.00% | 8.45% | 6.46% | 5.61% |
D&A For EBITDA | 8,662 | 8,389 | 7,860 | 6,903 | 6,364 | 7,662 |
EBIT | 24,671 | 21,220 | 18,315 | 21,985 | 29,646 | 20,595 |
EBIT Margin | 5.91% | 5.07% | 4.20% | 6.43% | 5.32% | 4.09% |
Effective Tax Rate | 26.11% | 30.95% | 13.38% | 26.37% | - | - |