Topco Media Co., Ltd. (134580.KQ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	54.9B	48.6B	23.3B	19.2B	11.7B
Cost of Revenue	23.7B	20.8B	26.1B	21.5B	9.6B
Gross Profit	43.3B	27.8B	23.3B	19.2B	2.1B
Operating Expenses
R&D Expense	2.1B	4.4B	—	—	281.1M
SG&A Expense	23.9B	20.0B	21.3B	16.4B	7.1B
General & Admin Expense	1.4B	—	2.1B	1.7B	724.4M
Selling & Marketing Expense	11.0B	—	19.1B	14.7B	6.3B
Other Expenses	11.8B	167.2M	5.8B	5.5B	(6.6B)
Total Operating Expenses	37.8B	24.6B	27.1B	21.8B	745.0M
Cost and Expenses	49.5B	45.4B	27.1B	21.8B	10.3B
Operating Income (EBIT)	5.4B	3.2B	(3.7B)	(2.7B)	1.4B
Non-Operating
Interest Income	468.9M	424.3M	398.4M	123.3M	30.9M
Interest Expense	714.5M	531.6M	20.2M	481.6M	2.9B
Net Interest Income	(245.6M)	(107.4M)	378.2M	(358.3M)	(2.9B)
Other Non-Op Income/Expense	(3.8B)	(3.3B)	384.5M	(174.1M)	(3.5B)
Non-Operating Income (excl Interest)	78.6M	—	(404.7M)	(307.5M)	568.4M
EBT (Pre-Tax Income)	1.6B	(91.4M)	(3.3B)	(2.8B)	(2.1B)
Income Tax Expense	2.2B	2.2B	1.4B	1.5B	—
Bottom Line
Net Income	(625.6M)	(2.3B)	(4.7B)	(11.9B)	(3.0B)
Earnings from Cont. Ops	(625.6M)	(2.3B)	(4.7B)	(4.3B)	(2.1B)
Earnings from Discont. Ops	—	—	—	(7.5B)	(973.7M)
Bottom Line Net Income	(625.6M)	(2.3B)	(4.7B)	(11.9B)	(3.0B)
Per Share
Basic EPS	(₩13)	(₩55)	(₩218)	(₩580)	(₩233)
Diluted EPS	(₩13)	(₩55)	(₩218)	(₩580)	(₩233)
Revenue Per Share	₩1,118	₩1,148	₩1,078	₩937	₩900
Shares
Basic Shares Outstanding	49.1M	42.3M	21.6M	20.5M	13.0M
Diluted Shares Outstanding	49.1M	42.3M	21.6M	20.5M	13.0M
Profitability Metrics
EBITDA	14.2B	10.6B	(914.1M)	90.1M	2.6B
D&A	8.8B	7.5B	2.4B	2.4B	1.7B
EBIT	5.4B	3.2B	(3.3B)	(2.3B)	834.1M

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026