Barunson Co., Ltd. (KOSDAQ:018700)
South Korea · Delayed Price · Currency is KRW 916.00
-2.00 (-0.22%)
At close: Feb 12, 2026
Barunson Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Mar '20 Mar 31, 2020 |
Operating Revenue | 70,389 | 67,877 | 61,503 | 58,667 | 35,641 | 5,756 |
Other Revenue | -0 | - | - | - | - | - |
| 70,389 | 67,877 | 61,503 | 58,667 | 35,641 | 5,756 | |
Revenue Growth (YoY) | 6.51% | 10.36% | 4.83% | 64.61% | 519.16% | -83.51% |
Cost of Revenue | 38,792 | 34,117 | 35,755 | 35,727 | 24,262 | 682.79 |
Gross Profit | 31,598 | 33,760 | 25,748 | 22,940 | 11,379 | 5,074 |
Selling, General & Admin | 31,229 | 35,760 | 29,040 | 25,514 | 15,930 | 6,203 |
Research & Development | -0.4 | 153.69 | 29.87 | 61.86 | 33.81 | 24.59 |
Amortization of Goodwill & Intangibles | 127.33 | 111.77 | 805.4 | 765.85 | 54.36 | 35.33 |
Other Operating Expenses | 148.47 | 129.01 | 131.7 | 129.52 | 32.4 | 39.13 |
Operating Expenses | 34,543 | 40,838 | 34,797 | 28,251 | 16,831 | 7,753 |
Operating Income | -2,946 | -7,078 | -9,049 | -5,310 | -5,452 | -2,679 |
Interest Expense | -828.13 | -1,095 | -674.74 | -399.08 | -854.68 | -242.95 |
Interest & Investment Income | 88.06 | 323.42 | 421.73 | 670.37 | 88.31 | 668.87 |
Earnings From Equity Investments | 16.04 | 16.04 | -146.63 | - | - | - |
Currency Exchange Gain (Loss) | 105.22 | 304.11 | 29.25 | 125.65 | 283.57 | 51.95 |
Other Non Operating Income (Expenses) | 1,458 | 1,217 | 581.56 | 112.07 | -1,704 | 93.39 |
EBT Excluding Unusual Items | -2,106 | -6,312 | -8,838 | -4,801 | -7,639 | -2,108 |
Gain (Loss) on Sale of Investments | -287.37 | -2,350 | -374.81 | -16,297 | 32,432 | -4,261 |
Gain (Loss) on Sale of Assets | 2,400 | 22.6 | 288.71 | 248.61 | -138.69 | -126.02 |
Asset Writedown | -4,157 | -4,157 | -7,041 | -4,604 | -8,879 | -7,798 |
Other Unusual Items | -959.46 | -692.85 | 4.6 | 0.33 | - | 110.89 |
Pretax Income | -5,111 | -13,490 | -15,960 | -25,453 | 15,774 | -14,182 |
Income Tax Expense | 0.02 | 2.86 | 1.98 | -202.48 | 99.16 | - |
Earnings From Continuing Operations | -5,111 | -13,492 | -15,962 | -25,250 | 15,675 | -14,182 |
Earnings From Discontinued Operations | - | - | - | - | - | -263.12 |
Net Income to Company | -5,111 | -13,492 | -15,962 | -25,250 | 15,675 | -14,445 |
Minority Interest in Earnings | 566.82 | 138.56 | 231.05 | 349.89 | 447.44 | 1,244 |
Net Income | -4,544 | -13,354 | -15,731 | -24,900 | 16,123 | -13,202 |
Net Income to Common | -4,544 | -13,354 | -15,731 | -24,900 | 16,123 | -13,202 |
Shares Outstanding (Basic) | 35 | 34 | 34 | 34 | 29 | 16 |
Shares Outstanding (Diluted) | 35 | 34 | 34 | 34 | 30 | 16 |
Shares Change (YoY) | 3.25% | - | 0.81% | 14.59% | 81.01% | -42.79% |
EPS (Basic) | -129.91 | -387.88 | -456.93 | -729.14 | 559.00 | -801.87 |
EPS (Diluted) | -130.03 | -388.00 | -457.00 | -729.14 | 541.00 | -802.00 |
Free Cash Flow | -1,318 | -5,995 | -5,469 | 3,761 | -7,544 | -2,697 |
Free Cash Flow Per Share | -37.67 | -174.15 | -158.85 | 110.13 | -253.15 | -163.84 |
Gross Margin | 44.89% | 49.74% | 41.86% | 39.10% | 31.93% | 88.14% |
Operating Margin | -4.18% | -10.43% | -14.71% | -9.05% | -15.30% | -46.54% |
Profit Margin | -6.46% | -19.67% | -25.58% | -42.44% | 45.24% | -229.34% |
Free Cash Flow Margin | -1.87% | -8.83% | -8.89% | 6.41% | -21.17% | -46.86% |
EBITDA | -1,628 | -5,419 | -6,619 | -3,162 | -4,804 | -1,643 |
EBITDA Margin | -2.31% | -7.98% | -10.76% | -5.39% | -13.48% | -28.55% |
D&A For EBITDA | 1,317 | 1,658 | 2,430 | 2,149 | 648.38 | 1,036 |
EBIT | -2,946 | -7,078 | -9,049 | -5,310 | -5,452 | -2,679 |
EBIT Margin | -4.18% | -10.43% | -14.71% | -9.05% | -15.30% | -46.54% |
Effective Tax Rate | - | - | - | - | 0.63% | - |
Advertising Expenses | - | 762.11 | 1,387 | 401.06 | 402.97 | 118.18 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.