MakinaRocks Co., Ltd. (477850.KQ) Financial Statements

Income statement

Metric	2025	2024	2023	2022
Revenue
Total Revenue	11.5B	8.3B	5.2B	3.2B
Cost of Revenue	988.8M	971.8M	876.8M	501.0M
Gross Profit	10.5B	7.3B	4.3B	2.7B
Operating Expenses
R&D Expense	3.4B	3.3B	2.7B	1.7B
SG&A Expense	14.8B	14.5B	12.5B	7.8B
General & Admin Expense	—	—	—	—
Selling & Marketing Expense	—	—	—	—
Other Expenses	353.1M	365.8M	287.5M	172.3M
Total Operating Expenses	18.5B	18.2B	15.5B	9.7B
Cost and Expenses	19.5B	19.2B	16.4B	10.2B
Operating Income (EBIT)	(8.0B)	(10.9B)	(11.2B)	(7.0B)
Non-Operating
Interest Income	444.9M	152.2M	337.7M	160.4M
Interest Expense	1.1B	1.2B	2.3B	1.2B
Net Interest Income	(676.6M)	(1.1B)	(1.9B)	(1.1B)
Other Non-Op Income/Expense	(5.7B)	4.8B	(7.2B)	(9.5B)
Non-Operating Income (excl Interest)	—	—	—	—
EBT (Pre-Tax Income)	(13.8B)	(6.1B)	(18.3B)	(16.5B)
Income Tax Expense	—	—	—	—
Bottom Line
Net Income	(13.8B)	(6.1B)	(18.3B)	(16.5B)
Earnings from Cont. Ops	(13.8B)	(6.1B)	(18.3B)	(16.5B)
Earnings from Discont. Ops	—	—	—	—
Bottom Line Net Income	(13.8B)	(6.1B)	(18.3B)	(16.5B)
Per Share
Basic EPS	(₩5,200)	(₩2,289)	(₩6,927)	(₩6,243)
Diluted EPS	(₩5,200)	(₩2,289)	(₩6,927)	(₩6,243)
Revenue Per Share	₩4,349	₩3,148	₩1,976	₩1,203
Shares
Basic Shares Outstanding	2.6M	2.6M	2.6M	2.6M
Diluted Shares Outstanding	2.6M	2.6M	2.6M	2.6M
Profitability Metrics
EBITDA	(7.1B)	(9.9B)	(10.3B)	(6.5B)
D&A	988.8M	971.8M	876.8M	501.0M
EBIT	(8.0B)	(10.9B)	(11.2B)	(7.0B)

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