KODI CO., LTD (KOSDAQ:080530)
South Korea
· Delayed Price · Currency is KRW 1,103.00
-9.00 (-0.81%)
At close: Dec 5, 2025
KODI 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 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Other Revenue | - | -0 | -0 | - | - | - | Upgrade
|
| Revenue | 79,370 | 78,414 | 79,243 | 55,200 | 49,250 | 58,793 | Upgrade
|
| Revenue Growth (YoY) | 0.98% | -1.05% | 43.56% | 12.08% | -16.23% | 19.24% | Upgrade
|
| Cost of Revenue | 66,422 | 68,227 | 70,376 | 49,139 | 42,038 | 44,512 | Upgrade
|
| Gross Profit | 12,948 | 10,187 | 8,868 | 6,061 | 7,212 | 14,282 | Upgrade
|
| Selling, General & Admin | 5,037 | 5,149 | 4,892 | 6,603 | 5,296 | 9,364 | Upgrade
|
| Research & Development | 2,946 | 2,835 | 3,316 | 3,159 | 1,826 | 548.19 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | - | - | 955.91 | 919.92 | 1,035 | Upgrade
|
| Other Operating Expenses | 116.57 | 153.83 | 165.86 | 182.02 | 129.05 | 143.17 | Upgrade
|
| Operating Expenses | 8,471 | 8,643 | 9,640 | 11,261 | 9,394 | 12,634 | Upgrade
|
| Operating Income | 4,477 | 1,543 | -772.37 | -5,200 | -2,182 | 1,648 | Upgrade
|
| Interest Expense | -2,214 | -3,295 | -3,237 | -2,996 | -3,021 | -3,374 | Upgrade
|
| Interest & Investment Income | 445.53 | 578.52 | 158.02 | 132.07 | 547.98 | 116.35 | Upgrade
|
| Currency Exchange Gain (Loss) | -17.74 | 30.15 | -9.74 | 39.3 | 11.64 | -14.89 | Upgrade
|
| Other Non Operating Income (Expenses) | -137.94 | 1,750 | -193.54 | -1,414 | -618.36 | -138.12 | Upgrade
|
| EBT Excluding Unusual Items | 2,553 | 607.52 | -4,055 | -9,439 | -5,261 | -1,763 | Upgrade
|
| Gain (Loss) on Sale of Investments | 250.21 | 133.11 | 247.53 | 75.66 | 1,294 | 414.13 | Upgrade
|
| Gain (Loss) on Sale of Assets | -13.65 | -53.84 | -539.86 | -497.52 | -104.54 | -1,164 | Upgrade
|
| Asset Writedown | -923.22 | -923.22 | -4,357 | -2,355 | -2,429 | -1,948 | Upgrade
|
| Other Unusual Items | - | -316.65 | 1,614 | -397.26 | -580.9 | - | Upgrade
|
| Pretax Income | 1,866 | -553.08 | -7,090 | -12,613 | -7,081 | -4,461 | Upgrade
|
| Income Tax Expense | -765.43 | -1,158 | -874.08 | -805.38 | -769.14 | -1,412 | Upgrade
|
| Earnings From Continuing Operations | 2,631 | 604.84 | -6,216 | -11,808 | -6,312 | -3,048 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | -1,148 | -1,019 | - | Upgrade
|
| Net Income to Company | 2,631 | 604.84 | -6,216 | -12,955 | -7,331 | -3,048 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | 92.46 | Upgrade
|
| Net Income | 2,631 | 604.84 | -6,216 | -12,955 | -7,331 | -2,956 | Upgrade
|
| Net Income to Common | 2,631 | 604.84 | -6,216 | -12,955 | -7,331 | -2,956 | Upgrade
|
| Shares Outstanding (Basic) | 47 | 39 | 29 | 28 | 26 | 20 | Upgrade
|
| Shares Outstanding (Diluted) | 47 | 40 | 29 | 28 | 26 | 20 | Upgrade
|
| Shares Change (YoY) | 32.03% | 38.55% | 1.44% | 7.09% | 30.33% | 60.16% | Upgrade
|
| EPS (Basic) | 55.71 | 15.33 | -217.73 | -460.32 | -278.94 | -146.58 | Upgrade
|
| EPS (Diluted) | 55.48 | 15.00 | -218.00 | -460.78 | -278.94 | -146.58 | Upgrade
|
| Free Cash Flow | 8,559 | 3,201 | -7,146 | -12,876 | -8,708 | 1,889 | Upgrade
|
| Free Cash Flow Per Share | 181.21 | 80.93 | -250.31 | -457.50 | -331.34 | 93.67 | Upgrade
|
| Gross Margin | 16.31% | 12.99% | 11.19% | 10.98% | 14.64% | 24.29% | Upgrade
|
| Operating Margin | 5.64% | 1.97% | -0.97% | -9.42% | -4.43% | 2.80% | Upgrade
|
| Profit Margin | 3.31% | 0.77% | -7.84% | -23.47% | -14.89% | -5.03% | Upgrade
|
| Free Cash Flow Margin | 10.78% | 4.08% | -9.02% | -23.33% | -17.68% | 3.21% | Upgrade
|
| EBITDA | 8,588 | 5,749 | 3,826 | -1,277 | 1,213 | 4,888 | Upgrade
|
| EBITDA Margin | 10.82% | 7.33% | 4.83% | -2.31% | 2.46% | 8.31% | Upgrade
|
| D&A For EBITDA | 4,111 | 4,206 | 4,598 | 3,923 | 3,395 | 3,240 | Upgrade
|
| EBIT | 4,477 | 1,543 | -772.37 | -5,200 | -2,182 | 1,648 | Upgrade
|
| EBIT Margin | 5.64% | 1.97% | -0.97% | -9.42% | -4.43% | 2.80% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.