iMarketKorea Inc. (KRX:122900)
South Korea · Delayed Price · Currency is KRW 7,330.00
+30.00 (0.41%)
Jun 10, 2026, 3:30 PM KST
iMarketKorea 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 | 3,149,373 | 3,054,423 | 3,318,335 | 3,425,596 | 3,588,175 | 3,132,492 |
Other Revenue | -0 | -0 | -0 | -0 | - | - |
| 3,149,373 | 3,054,423 | 3,318,335 | 3,425,596 | 3,588,175 | 3,132,492 | |
Revenue Growth (YoY) | -0.45% | -7.95% | -3.13% | -4.53% | 14.55% | 10.32% |
Cost of Revenue | 2,988,216 | 2,898,161 | 3,160,893 | 3,269,851 | 3,430,991 | 2,986,476 |
Gross Profit | 161,157 | 156,262 | 157,442 | 155,745 | 157,183 | 146,016 |
Selling, General & Admin | 95,096 | 95,851 | 94,210 | 87,065 | 84,917 | 85,375 |
Amortization of Goodwill & Intangibles | 8,849 | 8,876 | 8,970 | 9,104 | 9,813 | 9,060 |
Other Operating Expenses | 1,203 | 1,137 | 1,180 | 1,024 | 923.93 | 670.81 |
Operating Expenses | 134,221 | 136,167 | 112,671 | 104,636 | 100,884 | 100,594 |
Operating Income | 26,936 | 20,094 | 44,771 | 51,109 | 56,299 | 45,421 |
Interest Expense | -2,853 | -2,968 | -2,855 | -3,073 | -2,055 | -1,517 |
Interest & Investment Income | 5,217 | 5,114 | 6,272 | 6,382 | 1,787 | 586.08 |
Currency Exchange Gain (Loss) | 867.88 | -1,616 | 5,023 | 1,086 | 3,753 | 3,265 |
Other Non Operating Income (Expenses) | -3,295 | 1,961 | -13,017 | -1,218 | -10,723 | -2,036 |
EBT Excluding Unusual Items | 26,873 | 22,585 | 40,194 | 54,286 | 49,060 | 45,719 |
Gain (Loss) on Sale of Investments | 22,498 | 15,552 | 9,272 | -23,832 | -11,688 | 16,821 |
Gain (Loss) on Sale of Assets | -357.07 | -201.51 | 1,637 | 34.12 | -76.02 | -147.87 |
Asset Writedown | -7.18 | -7.18 | - | - | -11.96 | -166.74 |
Pretax Income | 49,007 | 37,928 | 51,102 | 30,488 | 37,284 | 62,225 |
Income Tax Expense | 10,411 | 8,287 | 16,788 | 6,188 | 8,181 | 17,726 |
Earnings From Continuing Operations | 38,595 | 29,641 | 34,314 | 24,301 | 29,103 | 44,499 |
Minority Interest in Earnings | -9,593 | -8,695 | -7,359 | -9,173 | -6,879 | -6,333 |
Net Income | 29,003 | 20,946 | 26,955 | 15,128 | 22,224 | 38,166 |
Net Income to Common | 29,003 | 20,946 | 26,955 | 15,128 | 22,224 | 38,166 |
Net Income Growth | 24.87% | -22.29% | 78.18% | -31.93% | -41.77% | 78.68% |
Shares Outstanding (Basic) | 31 | 31 | 31 | 31 | 31 | 31 |
Shares Outstanding (Diluted) | 34 | 33 | 33 | 33 | 31 | 31 |
Shares Change (YoY) | 2.94% | -0.03% | 2.15% | 4.00% | - | -0.98% |
EPS (Basic) | 920.78 | 665.70 | 856.68 | 480.79 | 706.32 | 1212.99 |
EPS (Diluted) | 872.36 | 642.90 | 828.14 | 476.00 | 706.00 | 1212.99 |
EPS Growth | 20.70% | -22.37% | 73.98% | -32.58% | -41.80% | 80.51% |
Free Cash Flow | 6,580 | 32,485 | -15,868 | 14,518 | 62,580 | 51,641 |
Free Cash Flow Per Share | 194.31 | 972.09 | -474.67 | 443.66 | 1988.92 | 1641.27 |
Dividend Per Share | 450.000 | 450.000 | 600.000 | 600.000 | 600.000 | 150.000 |
Dividend Growth | -25.00% | -25.00% | - | - | 300.00% | -75.00% |
Gross Margin | 5.12% | 5.12% | 4.75% | 4.55% | 4.38% | 4.66% |
Operating Margin | 0.85% | 0.66% | 1.35% | 1.49% | 1.57% | 1.45% |
Profit Margin | 0.92% | 0.69% | 0.81% | 0.44% | 0.62% | 1.22% |
Free Cash Flow Margin | 0.21% | 1.06% | -0.48% | 0.42% | 1.74% | 1.65% |
EBITDA | 51,412 | 45,002 | 69,208 | 74,128 | 77,949 | 65,073 |
EBITDA Margin | 1.63% | 1.47% | 2.09% | 2.16% | 2.17% | 2.08% |
D&A For EBITDA | 24,475 | 24,907 | 24,437 | 23,018 | 21,649 | 19,651 |
EBIT | 26,936 | 20,094 | 44,771 | 51,109 | 56,299 | 45,421 |
EBIT Margin | 0.85% | 0.66% | 1.35% | 1.49% | 1.57% | 1.45% |
Effective Tax Rate | 21.25% | 21.85% | 32.85% | 20.29% | 21.94% | 28.49% |