ITOXI Corp. (KOSDAQ:052770)
South Korea
· Delayed Price · Currency is KRW 247.00
-53.00 (-17.67%)
At close: Dec 5, 2025
ITOXI 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 | 13,419 | 17,174 | 21,646 | 28,139 | 11,663 | 8,723 | Upgrade
|
| Other Revenue | 0 | - | - | - | -0 | -0 | Upgrade
|
| Revenue | 13,419 | 17,174 | 21,646 | 28,139 | 11,663 | 8,723 | Upgrade
|
| Revenue Growth (YoY) | -14.10% | -20.66% | -23.07% | 141.26% | 33.70% | 131.11% | Upgrade
|
| Cost of Revenue | 9,508 | 8,837 | 12,464 | 17,148 | 11,325 | 5,734 | Upgrade
|
| Gross Profit | 3,911 | 8,337 | 9,183 | 10,991 | 338.35 | 2,989 | Upgrade
|
| Selling, General & Admin | 13,648 | 19,417 | 12,899 | 9,800 | 4,190 | 2,933 | Upgrade
|
| Research & Development | - | - | - | - | - | 3.61 | Upgrade
|
| Amortization of Goodwill & Intangibles | 99.76 | 2.49 | 2.05 | 25.76 | 119.49 | 58.68 | Upgrade
|
| Other Operating Expenses | 86.98 | 119.75 | 13.98 | 13.49 | 1.91 | 6.04 | Upgrade
|
| Operating Expenses | 15,017 | 20,287 | 13,327 | 10,272 | 6,133 | 4,118 | Upgrade
|
| Operating Income | -11,106 | -11,950 | -4,144 | 718.99 | -5,795 | -1,129 | Upgrade
|
| Interest Expense | -286.94 | -75.97 | -186.34 | -470.32 | -420.95 | -307.12 | Upgrade
|
| Interest & Investment Income | 156.68 | 88.1 | 52.43 | 49.47 | 21.48 | 28.82 | Upgrade
|
| Earnings From Equity Investments | 75.39 | 75.39 | 4.24 | 1.1 | 51.19 | -34.93 | Upgrade
|
| Currency Exchange Gain (Loss) | 31.69 | 30.66 | 2.06 | 0.96 | -1.27 | -0.03 | Upgrade
|
| Other Non Operating Income (Expenses) | 143.32 | -3.69 | 1.63 | 64.17 | -184.16 | 131.12 | Upgrade
|
| EBT Excluding Unusual Items | -10,986 | -11,835 | -4,270 | 364.37 | -6,328 | -1,311 | Upgrade
|
| Gain (Loss) on Sale of Investments | -644.48 | -225.04 | -36.71 | -300 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -3.43 | -129.05 | -13.33 | -12.7 | Upgrade
|
| Asset Writedown | -6,912 | -5,817 | -121.9 | -761 | -1,492 | -3.77 | Upgrade
|
| Other Unusual Items | 856.53 | 1,029 | 6.49 | 418.25 | - | - | Upgrade
|
| Pretax Income | -17,686 | -16,848 | -4,426 | -407.42 | -7,833 | -1,327 | Upgrade
|
| Income Tax Expense | 59.02 | - | - | - | - | 0.95 | Upgrade
|
| Earnings From Continuing Operations | -17,745 | -16,848 | -4,426 | -407.42 | -7,833 | -1,328 | Upgrade
|
| Net Income to Company | -17,745 | -16,848 | -4,426 | -407.42 | -7,833 | -1,328 | Upgrade
|
| Minority Interest in Earnings | 46.03 | 161.28 | 18.53 | - | - | 1.6 | Upgrade
|
| Net Income | -17,699 | -16,687 | -4,407 | -407.42 | -7,833 | -1,327 | Upgrade
|
| Preferred Dividends & Other Adjustments | 30 | 30 | 60 | - | 328.77 | - | Upgrade
|
| Net Income to Common | -17,729 | -16,717 | -4,467 | -407.42 | -8,162 | -1,327 | Upgrade
|
| Shares Outstanding (Basic) | 53 | 46 | 34 | 20 | 13 | 7 | Upgrade
|
| Shares Outstanding (Diluted) | 53 | 46 | 34 | 20 | 13 | 7 | Upgrade
|
| Shares Change (YoY) | 22.55% | 36.08% | 64.99% | 54.34% | 80.78% | 138.81% | Upgrade
|
| EPS (Basic) | -334.61 | -365.51 | -132.91 | -20.00 | -618.40 | -181.74 | Upgrade
|
| EPS (Diluted) | -335.04 | -366.00 | -133.00 | -20.00 | -618.40 | -181.74 | Upgrade
|
| Free Cash Flow | -5,706 | -9,478 | -4,846 | -2,267 | -4,473 | -3,082 | Upgrade
|
| Free Cash Flow Per Share | -107.69 | -207.23 | -144.19 | -111.29 | -338.89 | -422.13 | Upgrade
|
| Gross Margin | 29.14% | 48.55% | 42.42% | 39.06% | 2.90% | 34.27% | Upgrade
|
| Operating Margin | -82.77% | -69.58% | -19.15% | 2.56% | -49.68% | -12.94% | Upgrade
|
| Profit Margin | -132.12% | -97.34% | -20.64% | -1.45% | -69.98% | -15.21% | Upgrade
|
| Free Cash Flow Margin | -42.52% | -55.19% | -22.39% | -8.06% | -38.35% | -35.33% | Upgrade
|
| EBITDA | -9,642 | -10,256 | -2,543 | 1,404 | -5,147 | -810.78 | Upgrade
|
| EBITDA Margin | -71.85% | -59.72% | -11.75% | 4.99% | -44.13% | -9.29% | Upgrade
|
| D&A For EBITDA | 1,465 | 1,694 | 1,601 | 685.33 | 647.3 | 318.09 | Upgrade
|
| EBIT | -11,106 | -11,950 | -4,144 | 718.99 | -5,795 | -1,129 | Upgrade
|
| EBIT Margin | -82.77% | -69.58% | -19.15% | 2.56% | -49.68% | -12.94% | Upgrade
|
| Advertising Expenses | - | 7,435 | 3,873 | 2,435 | 1,302 | 62 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.