i-Scream Media Co. Ltd. (461300.KQ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	210.4B	195.9B	152.2B	123.1B	104.1B
Cost of Revenue	73.8B	67.2B	47.7B	41.5B	36.1B
Gross Profit	136.5B	128.7B	104.5B	81.5B	68.1B
Operating Expenses
R&D Expense	7.3B	15.6B	8.5B	5.6B	2.5B
SG&A Expense	37.1B	26.8B	24.2B	21.6B	19.3B
General & Admin Expense	3.5B	4.5B	3.9B	3.3B	1.8B
Selling & Marketing Expense	10.7B	22.3B	20.4B	18.3B	17.5B
Other Expenses	30.0B	24.5B	25.7B	20.3B	15.7B
Total Operating Expenses	65.1B	66.9B	58.4B	47.5B	37.5B
Cost and Expenses	138.9B	134.1B	106.1B	89.0B	73.6B
Operating Income (EBIT)	71.4B	61.8B	46.1B	34.0B	30.6B
Non-Operating
Interest Income	3.9B	3.3B	2.2B	1.6B	357.3M
Interest Expense	599.8M	146.9M	81.5M	85.5M	83.2M
Net Interest Income	3.3B	3.1B	2.1B	1.5B	274.1M
Other Non-Op Income/Expense	20.8B	(103.3M)	(6.7B)	2.7B	(1.4B)
Non-Operating Income (excl Interest)	(514.3M)	(41.1M)	6.7B	(2.8B)	1.3B
EBT (Pre-Tax Income)	92.2B	61.7B	39.4B	36.8B	29.2B
Income Tax Expense	20.2B	12.5B	8.3B	6.5B	6.8B
Bottom Line
Net Income	72.0B	49.2B	31.1B	30.2B	22.4B
Earnings from Cont. Ops	72.0B	49.2B	31.1B	30.2B	22.4B
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	72.0B	49.2B	31.1B	30.2B	22.4B
Per Share
Basic EPS	₩5,545	₩3,893	₩2,461	₩2,851	₩2,113
Diluted EPS	₩5,385	₩3,888	₩2,461	₩2,818	₩2,093
Revenue Per Share	₩16,533	₩14,731	₩12,050	₩11,604	₩9,823
Shares
Basic Shares Outstanding	12.7M	13.3M	12.6M	10.6M	10.6M
Diluted Shares Outstanding	13.4M	13.3M	12.6M	10.7M	10.7M
Profitability Metrics
EBITDA	82.0B	69.0B	44.9B	41.2B	32.9B
D&A	8.0B	7.3B	5.4B	4.4B	3.6B
EBIT	74.1B	61.8B	39.4B	36.8B	29.3B

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 Jun 1, 2026