Messe eSang Co.,Ltd (KOSDAQ:408920)
South Korea
· Delayed Price · Currency is KRW 3,095.00
-25.00 (-0.80%)
At close: Dec 5, 2025
Messe eSang Co.,Ltd 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 |
|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| Operating Revenue | 80,862 | 67,077 | 50,814 | 38,334 |
| Other Revenue | - | -0 | -0 | - |
| Revenue | 80,862 | 67,077 | 50,814 | 38,334 |
| Revenue Growth (YoY) | 45.49% | 32.01% | 32.55% | - |
| Cost of Revenue | 48,528 | 41,845 | 33,580 | 25,149 |
| Gross Profit | 32,335 | 25,232 | 17,234 | 13,185 |
| Selling, General & Admin | 7,302 | 6,854 | 4,967 | 3,811 |
| Amortization of Goodwill & Intangibles | 140.32 | 206.68 | 205.57 | 192.51 |
| Other Operating Expenses | 59.5 | 116.88 | 42.03 | 28.17 |
| Operating Expenses | 8,416 | 8,132 | 6,065 | 4,630 |
| Operating Income | 23,919 | 17,100 | 11,170 | 8,555 |
| Interest Expense | -891.09 | -882.73 | -839.72 | -698.59 |
| Interest & Investment Income | 1,680 | 1,780 | 1,538 | 655.08 |
| Currency Exchange Gain (Loss) | 17.65 | 23.62 | -0.8 | -0.03 |
| Other Non Operating Income (Expenses) | -1,535 | -1,206 | -3,964 | 40.35 |
| EBT Excluding Unusual Items | 23,190 | 16,815 | 7,903 | 8,552 |
| Gain (Loss) on Sale of Investments | 0.38 | 0.22 | 0.23 | 0.13 |
| Gain (Loss) on Sale of Assets | 10 | 3.76 | -0.18 | 0.36 |
| Asset Writedown | -253.07 | -253.07 | -260.89 | - |
| Pretax Income | 22,947 | 16,566 | 7,642 | 8,552 |
| Income Tax Expense | 3,503 | 3,087 | 2,091 | 1,568 |
| Earnings From Continuing Operations | 19,444 | 13,479 | 5,551 | 6,984 |
| Minority Interest in Earnings | 35.86 | 72.92 | -219.49 | - |
| Net Income | 19,480 | 13,552 | 5,332 | 6,984 |
| Net Income to Common | 19,480 | 13,552 | 5,332 | 6,984 |
| Net Income Growth | 107.77% | 154.17% | -23.66% | - |
| Shares Outstanding (Basic) | 43 | 43 | 42 | 39 |
| Shares Outstanding (Diluted) | 43 | 43 | 42 | 39 |
| Shares Change (YoY) | -0.97% | 1.76% | 8.49% | - |
| EPS (Basic) | 456.19 | 314.51 | 125.91 | 178.93 |
| EPS (Diluted) | 456.19 | 314.51 | 125.91 | 178.93 |
| EPS Growth | 109.80% | 149.78% | -29.63% | - |
| Free Cash Flow | 18,735 | 11,664 | 8,377 | 9,315 |
| Free Cash Flow Per Share | 438.75 | 270.69 | 197.82 | 238.64 |
| Dividend Per Share | 100.000 | 100.000 | - | - |
| Gross Margin | 39.99% | 37.62% | 33.92% | 34.39% |
| Operating Margin | 29.58% | 25.49% | 21.98% | 22.32% |
| Profit Margin | 24.09% | 20.20% | 10.49% | 18.22% |
| Free Cash Flow Margin | 23.17% | 17.39% | 16.48% | 24.30% |
| EBITDA | 25,818 | 18,705 | 12,406 | 9,750 |
| EBITDA Margin | 31.93% | 27.89% | 24.41% | 25.44% |
| D&A For EBITDA | 1,899 | 1,605 | 1,236 | 1,195 |
| EBIT | 23,919 | 17,100 | 11,170 | 8,555 |
| EBIT Margin | 29.58% | 25.49% | 21.98% | 22.32% |
| Effective Tax Rate | 15.27% | 18.64% | 27.36% | 18.34% |
| Advertising Expenses | - | 385.5 | 20.7 | 158.99 |
Source: S&P Capital IQ. Standard template. Financial Sources.