Chips&Media, Inc. (KOSDAQ:094360)
South Korea
· Delayed Price · Currency is KRW 19,380
+3,460 (21.73%)
At close: Dec 5, 2025
Chips&Media 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 |
| Revenue | 27,687 | 27,075 | 27,569 | 24,093 | 19,980 | 15,401 | Upgrade
|
| Revenue Growth (YoY) | 9.32% | -1.79% | 14.43% | 20.59% | 29.73% | -4.63% | Upgrade
|
| Cost of Revenue | 32.43 | 31.88 | 30.14 | 30.15 | 24.48 | 25.62 | Upgrade
|
| Gross Profit | 27,655 | 27,044 | 27,539 | 24,063 | 19,955 | 15,375 | Upgrade
|
| Selling, General & Admin | 8,399 | 8,589 | 7,814 | 6,257 | 5,089 | 4,091 | Upgrade
|
| Research & Development | 11,308 | 10,665 | 9,262 | 7,203 | 6,639 | 6,512 | Upgrade
|
| Amortization of Goodwill & Intangibles | 156.3 | 161.61 | 236.35 | 253.07 | 275.43 | 280.59 | Upgrade
|
| Other Operating Expenses | 305.59 | 971.97 | 1,048 | 1,466 | 1,214 | 927.62 | Upgrade
|
| Operating Expenses | 21,632 | 21,762 | 19,766 | 16,760 | 14,756 | 12,994 | Upgrade
|
| Operating Income | 6,023 | 5,281 | 7,774 | 7,303 | 5,199 | 2,381 | Upgrade
|
| Interest Expense | -71.07 | -42.5 | -410.52 | -116.32 | -116.55 | -63.3 | Upgrade
|
| Interest & Investment Income | 1,286 | 1,472 | 1,591 | 782.81 | 343.28 | 271.75 | Upgrade
|
| Currency Exchange Gain (Loss) | 940.21 | 1,116 | -194.93 | -20.79 | 566.69 | -612.21 | Upgrade
|
| Other Non Operating Income (Expenses) | -20.22 | -5.88 | -38,578 | 1,446 | -29.22 | -20.5 | Upgrade
|
| EBT Excluding Unusual Items | 6,444 | 7,821 | -29,818 | 9,395 | 5,964 | 1,957 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1,194 | 1,054 | 1,311 | -1,369 | -78.56 | 168.18 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0 | - | -4.18 | 0 | 7.95 | -45.18 | Upgrade
|
| Pretax Income | 7,638 | 8,874 | -28,511 | 8,026 | 5,893 | 2,080 | Upgrade
|
| Income Tax Expense | -944.08 | -1,135 | -1,818 | -1,937 | -375.28 | 151.2 | Upgrade
|
| Net Income | 8,582 | 10,009 | -26,694 | 9,963 | 6,268 | 1,928 | Upgrade
|
| Net Income to Common | 8,582 | 10,009 | -26,694 | 9,963 | 6,268 | 1,928 | Upgrade
|
| Net Income Growth | - | - | - | 58.94% | 225.06% | -57.35% | Upgrade
|
| Shares Outstanding (Basic) | 20 | 21 | 19 | 19 | 19 | 19 | Upgrade
|
| Shares Outstanding (Diluted) | 21 | 21 | 19 | 19 | 19 | 19 | Upgrade
|
| Shares Change (YoY) | 3.47% | 11.44% | -1.89% | -0.04% | -0.01% | -0.01% | Upgrade
|
| EPS (Basic) | 423.42 | 487.17 | -1411.96 | 520.70 | 325.17 | 100.03 | Upgrade
|
| EPS (Diluted) | 407.32 | 475.00 | -1411.96 | 458.67 | 325.00 | 100.00 | Upgrade
|
| EPS Growth | - | - | - | 41.13% | 225.00% | -57.36% | Upgrade
|
| Free Cash Flow | 7,678 | 6,643 | 4,580 | 14,654 | 9,788 | 3,864 | Upgrade
|
| Free Cash Flow Per Share | 364.46 | 315.31 | 242.27 | 760.53 | 507.77 | 200.44 | Upgrade
|
| Dividend Per Share | 100.000 | 100.000 | - | - | - | - | Upgrade
|
| Gross Margin | 99.88% | 99.88% | 99.89% | 99.88% | 99.88% | 99.83% | Upgrade
|
| Operating Margin | 21.75% | 19.51% | 28.20% | 30.31% | 26.02% | 15.46% | Upgrade
|
| Profit Margin | 31.00% | 36.97% | -96.82% | 41.35% | 31.37% | 12.52% | Upgrade
|
| Free Cash Flow Margin | 27.73% | 24.54% | 16.61% | 60.82% | 48.99% | 25.09% | Upgrade
|
| EBITDA | 7,761 | 6,879 | 9,392 | 8,901 | 6,815 | 3,489 | Upgrade
|
| EBITDA Margin | 28.03% | 25.41% | 34.07% | 36.94% | 34.11% | 22.65% | Upgrade
|
| D&A For EBITDA | 1,739 | 1,598 | 1,618 | 1,597 | 1,616 | 1,108 | Upgrade
|
| EBIT | 6,023 | 5,281 | 7,774 | 7,303 | 5,199 | 2,381 | Upgrade
|
| EBIT Margin | 21.75% | 19.51% | 28.20% | 30.31% | 26.02% | 15.46% | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 7.27% | Upgrade
|
| Advertising Expenses | - | 123.49 | 175.82 | 40.69 | 40.82 | 47.89 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.