Ask Warren

Macromill Embrain

169330 · KOSDAQ · ₩169330 · 엠브레인

₩1,776▼ ₩3 (0.17%)End-of-day · Oct 30, 2026 · End-of-day prices.
Trade
Alert me
SellBuy
AnnualQuarterly

Income statement

Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024
Revenue₩14B₩6.4B₩22B₩14B₩12B₩11B₩20B₩10B
Cost of sales₩13B₩9.1B₩16B₩9.7B₩11B₩9.4B₩17B₩8.3B
Gross profit₩1.5B−₩2.7B₩5.9B₩3.9B₩1.5B₩1.3B₩3.8B₩2.1B
Operating income−₩1.7B−₩2.5B₩2.5B₩335M−₩380M₩640M₩1.5B−₩120M
Net income−₩255M−₩3B₩1.9B₩225M₩2.7B−₩2.3B₩1.6B−₩151M
Net income to shareholders−₩1.3B−₩1.8B₩2B₩234M−₩295M₩556M₩1.3B−₩188M

Balance sheet

Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024
Total assets₩47B₩45B₩49B₩47B₩49B₩42B₩49B₩48B
Current assets₩28B₩26B₩32B₩29B₩28B₩28B₩29B₩27B
Cash and equivalents₩9.5B₩9.5B₩14B₩8.5B₩7.9B₩7.8B₩12B₩5.5B
Total liabilities₩18B₩16B₩20B₩20B₩19B₩11B₩19B₩19B
Current liabilities₩13B₩11B₩15B₩15B₩12B₩9.6B₩13B₩13B
Borrowings₩1B—₩1B₩1B————
Total equity₩28B₩30B₩29B₩27B₩30B₩31B₩30B₩29B
Shareholders' equity₩26B₩27B₩27B₩25B₩28B₩28B₩28B₩27B

Cash flow

Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024
Cash from operations−₩302M−₩2.7B₩7.2B−₩2.7B₩1.4B−₩692M₩6.3B−₩2B
Capital spending₩76M₩1.5B₩19M₩2.8M₩110M−₩1.2B₩220M₩1.2B
Free cash flow−₩378M−₩4.2B₩7.2B−₩2.7B₩1.3B−₩1.8B₩6.1B−₩3.3B
Dividends paid₩0₩0₩2.8B−₩1.4B₩0₩769M₩2.8B−₩1.4B

Consolidated where available. Amounts in won.

Also known as: Macromill Embrain / 엠브레인 / 169330 / KRX:169330

Source: KRX statistical information