Namu Tech Co.,Ltd. (KOSDAQ:242040)
South Korea
· Delayed Price · Currency is KRW 1,427.00
0.00 (0.00%)
At close: Dec 5, 2025
Namu Tech 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 - 2017 |
|---|---|---|---|---|---|---|---|
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 - 2017 |
| Operating Revenue | 101,248 | 91,419 | 90,558 | 106,219 | 94,466 | 100,108 | Upgrade
|
| Other Revenue | - | -0 | -0 | -0 | - | - | Upgrade
|
| Revenue | 101,248 | 91,419 | 90,558 | 106,219 | 94,466 | 100,108 | Upgrade
|
| Revenue Growth (YoY) | 10.27% | 0.95% | -14.74% | 12.44% | -5.64% | 18.21% | Upgrade
|
| Cost of Revenue | 81,170 | 73,770 | 72,080 | 85,351 | 78,892 | 87,467 | Upgrade
|
| Gross Profit | 20,078 | 17,649 | 18,479 | 20,868 | 15,574 | 12,642 | Upgrade
|
| Selling, General & Admin | 12,758 | 13,878 | 13,513 | 13,369 | 9,684 | 10,692 | Upgrade
|
| Research & Development | 2,328 | 2,509 | 2,672 | 2,748 | 3,291 | 2,928 | Upgrade
|
| Amortization of Goodwill & Intangibles | 767.36 | 927.99 | 944.08 | 730.41 | 268.88 | 235.29 | Upgrade
|
| Other Operating Expenses | 475.87 | 572.01 | 564.14 | 466.79 | 407.26 | 362.95 | Upgrade
|
| Operating Expenses | 18,668 | 19,989 | 19,229 | 18,690 | 14,500 | 15,169 | Upgrade
|
| Operating Income | 1,409 | -2,340 | -749.82 | 2,178 | 1,074 | -2,527 | Upgrade
|
| Interest Expense | -2,076 | -2,304 | -1,895 | -351.68 | -633.32 | -1,690 | Upgrade
|
| Interest & Investment Income | 312.22 | 422.15 | 399.69 | 134.41 | 112.51 | 142.23 | Upgrade
|
| Earnings From Equity Investments | -697.83 | -905.43 | -518.68 | -1,983 | -474.36 | 85.43 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.69 | 110.54 | -19.48 | -32.88 | 36.25 | -24.75 | Upgrade
|
| Other Non Operating Income (Expenses) | -263.98 | -296.4 | -436.94 | 258.74 | -437.33 | -2,452 | Upgrade
|
| EBT Excluding Unusual Items | -1,319 | -5,312 | -3,221 | 204.16 | -322.38 | -6,466 | Upgrade
|
| Gain (Loss) on Sale of Investments | 90.83 | 20.73 | 23.74 | 4.46 | 40.02 | 9.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | -6.12 | -55.6 | -5.1 | -63.55 | -10.94 | -97.27 | Upgrade
|
| Pretax Income | -1,235 | -5,347 | -3,202 | 145.06 | -293.3 | -6,554 | Upgrade
|
| Income Tax Expense | 843.06 | 154.78 | 326.18 | -480.68 | 698.81 | -224.7 | Upgrade
|
| Earnings From Continuing Operations | -2,078 | -5,502 | -3,528 | 625.74 | -992.12 | -6,329 | Upgrade
|
| Minority Interest in Earnings | -531.28 | 190.63 | 373.75 | -289.14 | 334.26 | 2,013 | Upgrade
|
| Net Income | -2,609 | -5,311 | -3,154 | 336.6 | -657.85 | -4,317 | Upgrade
|
| Net Income to Common | -2,609 | -5,311 | -3,154 | 336.6 | -657.85 | -4,317 | Upgrade
|
| Shares Outstanding (Basic) | 33 | 33 | 33 | 33 | 32 | 28 | Upgrade
|
| Shares Outstanding (Diluted) | 33 | 33 | 33 | 33 | 32 | 28 | Upgrade
|
| Shares Change (YoY) | 0.51% | 0.10% | 1.22% | 3.35% | 11.30% | 5.44% | Upgrade
|
| EPS (Basic) | -78.41 | -160.28 | -95.29 | 10.29 | -20.79 | -151.84 | Upgrade
|
| EPS (Diluted) | -78.41 | -160.28 | -95.29 | 10.00 | -21.00 | -152.00 | Upgrade
|
| Free Cash Flow | 5,301 | -1,074 | 2,539 | -14,619 | 112.02 | 675.61 | Upgrade
|
| Free Cash Flow Per Share | 159.34 | -32.42 | 76.70 | -446.98 | 3.54 | 23.76 | Upgrade
|
| Gross Margin | 19.83% | 19.31% | 20.41% | 19.65% | 16.49% | 12.63% | Upgrade
|
| Operating Margin | 1.39% | -2.56% | -0.83% | 2.05% | 1.14% | -2.53% | Upgrade
|
| Profit Margin | -2.58% | -5.81% | -3.48% | 0.32% | -0.70% | -4.31% | Upgrade
|
| Free Cash Flow Margin | 5.24% | -1.18% | 2.80% | -13.76% | 0.12% | 0.68% | Upgrade
|
| EBITDA | 3,639 | 40.56 | 1,535 | 4,027 | 2,286 | -1,756 | Upgrade
|
| EBITDA Margin | 3.59% | 0.04% | 1.70% | 3.79% | 2.42% | -1.75% | Upgrade
|
| D&A For EBITDA | 2,230 | 2,380 | 2,285 | 1,849 | 1,212 | 771.72 | Upgrade
|
| EBIT | 1,409 | -2,340 | -749.82 | 2,178 | 1,074 | -2,527 | Upgrade
|
| EBIT Margin | 1.39% | -2.56% | -0.83% | 2.05% | 1.14% | -2.53% | Upgrade
|
| Advertising Expenses | - | 333.16 | 254.15 | 232.17 | 153.36 | 97.27 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.