Intops Co., Ltd. (KOSDAQ:049070)
South Korea
· Delayed Price · Currency is KRW 18,570
-210 (-1.12%)
Apr 29, 2026, 10:50 AM KST
Intops Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Operating Revenue | 590,782 | 614,667 | 577,376 | 1,097,963 | 1,052,038 | Upgrade
|
| Other Revenue | - | -0 | - | -0 | - | Upgrade
|
| Revenue | 590,782 | 614,667 | 577,376 | 1,097,963 | 1,052,038 | Upgrade
|
| Revenue Growth (YoY) | -3.89% | 6.46% | -47.41% | 4.37% | 35.25% | Upgrade
|
| Cost of Revenue | 552,872 | 559,338 | 507,786 | 891,581 | 897,543 | Upgrade
|
| Gross Profit | 37,910 | 55,329 | 69,589 | 206,382 | 154,495 | Upgrade
|
| Selling, General & Admin | 44,655 | 46,604 | 46,110 | 48,865 | 55,042 | Upgrade
|
| Research & Development | 4,559 | 4,940 | 5,174 | 15,760 | 11,885 | Upgrade
|
| Operating Expenses | 50,006 | 51,545 | 51,306 | 64,626 | 66,927 | Upgrade
|
| Operating Income | -12,096 | 3,784 | 18,283 | 141,757 | 87,568 | Upgrade
|
| Interest Expense | -1,426 | -1,090 | -781.39 | -420 | -423.06 | Upgrade
|
| Interest & Investment Income | 12,953 | 15,195 | 19,183 | 8,889 | 6,317 | Upgrade
|
| Earnings From Equity Investments | -1,998 | 7.87 | -4,422 | -1,409 | -1,145 | Upgrade
|
| Currency Exchange Gain (Loss) | 4,059 | 17,210 | 6,453 | 13,408 | 9,281 | Upgrade
|
| Other Non Operating Income (Expenses) | 359.44 | 186.43 | -625.24 | 1,249 | 3,411 | Upgrade
|
| EBT Excluding Unusual Items | 1,851 | 35,295 | 38,089 | 163,474 | 105,010 | Upgrade
|
| Impairment of Goodwill | - | - | -588.75 | -1,075 | -2,952 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1,490 | 398.51 | 553.48 | -1,486 | 1,793 | Upgrade
|
| Gain (Loss) on Sale of Assets | 12,591 | 605.45 | 380.87 | 309.63 | 2,190 | Upgrade
|
| Asset Writedown | -2,791 | -2,982 | -38.25 | -14,391 | - | Upgrade
|
| Pretax Income | 13,141 | 33,317 | 38,397 | 146,832 | 106,041 | Upgrade
|
| Income Tax Expense | 4,980 | 9,929 | 4,179 | 29,018 | 25,258 | Upgrade
|
| Earnings From Continuing Operations | 8,161 | 23,388 | 34,218 | 117,813 | 80,783 | Upgrade
|
| Earnings From Discontinued Operations | - | 1.92 | 4,224 | 377.93 | - | Upgrade
|
| Net Income to Company | 8,161 | 23,390 | 38,442 | 118,191 | 80,783 | Upgrade
|
| Minority Interest in Earnings | 8,046 | -1,880 | -10,780 | -17,815 | -5,607 | Upgrade
|
| Net Income | 16,207 | 21,509 | 27,662 | 100,377 | 75,176 | Upgrade
|
| Net Income to Common | 16,207 | 21,509 | 27,662 | 100,377 | 75,176 | Upgrade
|
| Net Income Growth | -24.65% | -22.24% | -72.44% | 33.52% | 86.19% | Upgrade
|
| Shares Outstanding (Basic) | 16 | 16 | 16 | 16 | 17 | Upgrade
|
| Shares Outstanding (Diluted) | 16 | 16 | 16 | 16 | 17 | Upgrade
|
| Shares Change (YoY) | 0.03% | -0.84% | -1.25% | -3.64% | -0.56% | Upgrade
|
| EPS (Basic) | 1023.54 | 1345.30 | 1715.54 | 6147.21 | 4436.21 | Upgrade
|
| EPS (Diluted) | 1020.03 | 1345.12 | 1715.54 | 6147.21 | 4436.21 | Upgrade
|
| EPS Growth | -24.17% | -21.59% | -72.09% | 38.57% | 87.26% | Upgrade
|
| Free Cash Flow | -6,776 | -78,022 | 35,545 | 139,225 | 33,511 | Upgrade
|
| Free Cash Flow Per Share | -423.69 | -4879.91 | 2204.46 | 8526.32 | 1977.54 | Upgrade
|
| Dividend Per Share | 200.000 | 200.000 | 235.000 | 860.000 | 470.000 | Upgrade
|
| Dividend Growth | - | -14.89% | -72.67% | 82.98% | 88.00% | Upgrade
|
| Gross Margin | 6.42% | 9.00% | 12.05% | 18.80% | 14.69% | Upgrade
|
| Operating Margin | -2.05% | 0.62% | 3.17% | 12.91% | 8.32% | Upgrade
|
| Profit Margin | 2.74% | 3.50% | 4.79% | 9.14% | 7.15% | Upgrade
|
| Free Cash Flow Margin | -1.15% | -12.69% | 6.16% | 12.68% | 3.19% | Upgrade
|
| EBITDA | 6,543 | 22,498 | 36,826 | 162,615 | 106,822 | Upgrade
|
| EBITDA Margin | 1.11% | 3.66% | 6.38% | 14.81% | 10.15% | Upgrade
|
| D&A For EBITDA | 18,638 | 18,713 | 18,543 | 20,858 | 19,253 | Upgrade
|
| EBIT | -12,096 | 3,784 | 18,283 | 141,757 | 87,568 | Upgrade
|
| EBIT Margin | -2.05% | 0.62% | 3.17% | 12.91% | 8.32% | Upgrade
|
| Effective Tax Rate | 37.90% | 29.80% | 10.88% | 19.76% | 23.82% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.