i-Scream Edu Co.,Ltd.

i-Scream Edu Co.,Ltd.

KKRX:289010
527.00
KRW
-94.00
(-15.14%)
245.08EPS
3.31P/E
12.80BMarket Cap
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
8,387.41
9,383.59
8,910.12
8,932.1
10,263.6
10,639.14
9,418.25
8,590.12
6,898.17
6,216.54
Basic EPS, GAAP
754
990
417
58
-583
65
-1,874
-461.4
-79.68
277.34
Free Cash Flow per Basic Share
544.66
626.36
333.66
-466.89
-349.92
-123.11
-1,044.52
96.23
576.08
478.91
Dividend per Share
- -
- -
- -
98.04
50.03
- -
- -
- -
- -
- -
Book Value per Share
2,481.15
3,873.32
5,877.7
5,849.34
5,315.53
5,381.14
3,521.61
3,091.27
3,052.47
3,228.88
Tangible Book Value per Share
2,292.75
3,677.64
5,735.03
5,531.3
4,851.76
4,856.82
2,619.18
2,132.61
2,392.52
2,631.08
Basic Weighted Avg Shares
10
11
12
13
13
13
12
13
13
13
Sales/Revenue/Turnover
86,608
100,102
106,436
115,520
128,568
133,842
117,614
107,627
91,587
83,474
Operating Margin (%)
10.27
12.54
5.05
-1.35
-5.37
1.56
-14.2
-1.8
1.53
5.06
Depreciation Expense
2,711
3,387
4,653
5,501
7,488
7,868
11,788
8,732
8,230
3,828
Net Income, GAAP
7,786
10,561
4,981
750
-7,303
818
-23,402
-5,781
-1,058
3,724
Effective Tax Rate (%)
15.23
16.66
- -
- -
- -
14.86
- -
- -
- -
2.46
Profit Margin (%)
8.99
10.55
4.68
0.65
-5.68
0.61
-19.9
-5.37
-1.16
4.46
Working Capital
23,175
37,156
46,894
42,542
31,665
28,504
26,080
7,521
21,719
27,183
LT Debt
- -
- -
1,480
314
658
4,459
16,475
2,914
3,237
2,823
Total Equity
31,355
48,948
74,524
73,312
66,555
67,239
44,560
38,737
42,567
45,028
Return on Invested Capital (%)
- -
23.45
- -
- -
- -
2.51
- -
- -
- -
8.27
Return on Capital (%)
- -
24.89
- -
- -
- -
1.4
- -
- -
- -
9.62
Return on Common Equity (%)
- -
26.3
8.07
1.01
-10.44
1.22
-42.03
-13.95
-2.6
9.32

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Mar'26
Jun'26
ST Debt
5,473
5,416
5,631
LT Borrowings
- -
- -
- -
LT Finance Leases
2,283
3,102
2,823
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
14
14
14
Market Capitalization
24,989
21,769
12,802

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Mar'26
Jun'26
Total Current Assets
39,521
43,789
46,370
Cash, Cash Equivalents & STI
13,326
17,809
18,372
Accounts Receivable, Net
10,596
8,870
8,816
Inventories
7,187
7,098
7,750
Total Current Liabilities
21,780
20,426
19,187
Payables & Accruals
- -
- -
- -
ST Debt
5,473
5,416
5,631
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
-9.02%
9.89%
Free Cash Flow
- -
215.05%
534.38%
Net Income, GAAP
- -
-860.74%
-81.7%
Sales/Revenue/Turnover
- -
-4.03%
-14.9%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
27,528
25,336
27,887
26,877
107,627
2025
24,387
22,932
20,958
- -
91,587
2026
20,299
19,285
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-255
-198
117
-131.86
-461.4
2025
-310.25
224
-113
- -
-79.68
2026
48.42
128
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Ki-Seok Park
Full Time Employees
263
Sector
Commercial services
Industry
Commercial printing/Forms
Address
Seoul South Korea
IPO Date
Jul 11, 2019
Business
i-Scream Edu Co., Ltd. is a South Korea-based educational technology company engaged in the development and provision of smart digital learning platforms, artificial intelligence-driven educational solutions, and interactive multimedia curricula. Founded in 2013 and headquartered in Seoul, South Korea, the company operates as an educational technology affiliate of the Sigong Tech Group. i-Scream Edu Co., Ltd. primarily serves early childhood, elementary, and middle school learners, as well as educational institutions, through integrated hardware, software, and learning management systems. The company organizes its core products and services into: smart home learning platforms, including i-Scream Home-Learn, a proprietary tablet-based digital learning service offering comprehensive national curriculum instruction for elementary school students; Little Home-Learn, a specialized smart learning platform targeting toddlers and preschool children; Home-Learn Middle School, delivering personalized digital courses, grade management, and exam preparation for secondary school students; artificial intelligence learning analytics, including AI Life Record, an intelligent diagnostic engine that analyzes student study patterns, posture, concentration levels, and real-time concept mastery; global interactive learning software, including Math Alive, an interactive digital mathematics program designed for international curricula; and educational publishing and content distribution, encompassing printed workbooks, digital literacy programs, and smart classroom teaching materials. The company operates primarily across South Korea and distributes select digital learning solutions to international markets in Southeast Asia, the Middle East, and North America. In recent developments, i-Scream Edu Co., Ltd. rolled out Home-Learn 2.0, incorporating conversational generative artificial intelligence tutors, personalized habit-forming algorithms, and adaptive learning interfaces. Furthermore, the company has entered strategic alliances with domestic and global technology partners to develop artificial intelligence-powered digital textbooks in alignment with national education modernization initiatives, while expanding its business-to-business and business-to-government partnerships for smart learning content export.