iCRAFT Co., Ltd. (KOSDAQ:052460)
South Korea
· Delayed Price · Currency is KRW 2,560.00
+15.00 (0.59%)
At close: Dec 5, 2025
iCRAFT Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 127,351 | 100,488 | 138,664 | 112,898 | 105,293 | 97,028 | Upgrade
|
| Other Revenue | -0 | -0 | - | - | -0 | - | Upgrade
|
| Revenue | 127,351 | 100,488 | 138,664 | 112,898 | 105,293 | 97,028 | Upgrade
|
| Revenue Growth (YoY) | 21.26% | -27.53% | 22.82% | 7.22% | 8.52% | 31.55% | Upgrade
|
| Cost of Revenue | 114,967 | 83,906 | 117,810 | 93,140 | 85,068 | 79,005 | Upgrade
|
| Gross Profit | 12,384 | 16,582 | 20,854 | 19,759 | 20,225 | 18,023 | Upgrade
|
| Selling, General & Admin | 12,767 | 13,106 | 13,706 | 17,497 | 16,192 | 16,216 | Upgrade
|
| Research & Development | 761.19 | 686.22 | 1,046 | 944.22 | 819.51 | 786.32 | Upgrade
|
| Amortization of Goodwill & Intangibles | 5.76 | 6.23 | 6.49 | 8.48 | 27.39 | 26.84 | Upgrade
|
| Other Operating Expenses | 138.66 | 155.9 | 178.25 | 131.71 | 141.46 | 111.78 | Upgrade
|
| Operating Expenses | 14,886 | 14,983 | 15,651 | 19,565 | 18,125 | 17,989 | Upgrade
|
| Operating Income | -2,503 | 1,598 | 5,203 | 193.18 | 2,100 | 33.81 | Upgrade
|
| Interest Expense | -663.54 | -697.73 | -1,079 | -845.08 | -458.28 | -134.62 | Upgrade
|
| Interest & Investment Income | 327.39 | 314.05 | 195.91 | 193.09 | 106.87 | 145.77 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | 6.31 | - | Upgrade
|
| Currency Exchange Gain (Loss) | -401.96 | -722.39 | -478.89 | 35.88 | -880.88 | 518.01 | Upgrade
|
| Other Non Operating Income (Expenses) | -146.53 | -361.32 | -91.87 | 28.98 | 115.49 | -9.53 | Upgrade
|
| EBT Excluding Unusual Items | -3,387 | 131.03 | 3,749 | -393.96 | 989.07 | 553.44 | Upgrade
|
| Gain (Loss) on Sale of Investments | 5,360 | -1,585 | 2,134 | -374.82 | 1,963 | 542.33 | Upgrade
|
| Gain (Loss) on Sale of Assets | -2.65 | - | 0.31 | 1,232 | -6.43 | 42 | Upgrade
|
| Asset Writedown | -40.03 | 666.05 | - | - | - | - | Upgrade
|
| Pretax Income | 1,930 | -787.51 | 5,884 | 463.2 | 2,946 | 1,138 | Upgrade
|
| Income Tax Expense | 630.11 | 58.38 | 1,292 | 140.04 | 596.48 | 128.67 | Upgrade
|
| Earnings From Continuing Operations | 1,299 | -845.9 | 4,592 | 323.16 | 2,350 | 1,009 | Upgrade
|
| Minority Interest in Earnings | 11.29 | -80.21 | -36.3 | 181.4 | -247.19 | 20.86 | Upgrade
|
| Net Income | 1,311 | -926.1 | 4,555 | 504.56 | 2,102 | 1,030 | Upgrade
|
| Net Income to Common | 1,311 | -926.1 | 4,555 | 504.56 | 2,102 | 1,030 | Upgrade
|
| Net Income Growth | -30.95% | - | 802.85% | -76.00% | 104.12% | - | Upgrade
|
| Shares Outstanding (Basic) | 12 | 12 | 12 | 12 | 12 | 12 | Upgrade
|
| Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 12 | 12 | Upgrade
|
| Shares Change (YoY) | -2.46% | - | - | - | -1.55% | -6.78% | Upgrade
|
| EPS (Basic) | 110.83 | -77.45 | 380.96 | 42.19 | 175.81 | 84.80 | Upgrade
|
| EPS (Diluted) | 110.83 | -77.45 | 380.96 | 42.19 | 175.81 | 84.80 | Upgrade
|
| EPS Growth | -29.11% | - | 802.85% | -76.00% | 107.32% | - | Upgrade
|
| Free Cash Flow | -1,559 | -1,108 | 7,748 | -7,886 | -5,007 | -8,372 | Upgrade
|
| Free Cash Flow Per Share | -131.78 | -92.66 | 647.96 | -659.51 | -418.75 | -689.28 | Upgrade
|
| Gross Margin | 9.72% | 16.50% | 15.04% | 17.50% | 19.21% | 18.57% | Upgrade
|
| Operating Margin | -1.97% | 1.59% | 3.75% | 0.17% | 1.99% | 0.03% | Upgrade
|
| Profit Margin | 1.03% | -0.92% | 3.28% | 0.45% | 2.00% | 1.06% | Upgrade
|
| Free Cash Flow Margin | -1.22% | -1.10% | 5.59% | -6.98% | -4.76% | -8.63% | Upgrade
|
| EBITDA | -797.95 | 3,158 | 6,570 | 1,640 | 3,282 | 1,075 | Upgrade
|
| EBITDA Margin | -0.63% | 3.14% | 4.74% | 1.45% | 3.12% | 1.11% | Upgrade
|
| D&A For EBITDA | 1,705 | 1,560 | 1,366 | 1,447 | 1,182 | 1,042 | Upgrade
|
| EBIT | -2,503 | 1,598 | 5,203 | 193.18 | 2,100 | 33.81 | Upgrade
|
| EBIT Margin | -1.97% | 1.59% | 3.75% | 0.17% | 1.99% | 0.03% | Upgrade
|
| Effective Tax Rate | 32.66% | - | 21.96% | 30.23% | 20.25% | 11.31% | Upgrade
|
| Advertising Expenses | - | 44.49 | 372.89 | 283.68 | 136.97 | 161.09 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.