Chorokbaem Media Co., Ltd. (KOSDAQ:047820)
South Korea · Delayed Price · Currency is KRW 2,945.00
+90.00 (3.15%)
At close: Jul 31, 2026
Chorokbaem Media Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 146,439 | 172,197 | 210,273 | 241,316 | 192,542 | 149,110 |
Other Revenue | 0 | - | - | -0 | - | - |
| 146,439 | 172,197 | 210,273 | 241,316 | 192,542 | 149,110 | |
Revenue Growth | -31.84% | -18.11% | -12.86% | 25.33% | 29.13% | 219.01% |
Cost of Revenue | 125,251 | 146,727 | 196,435 | 214,250 | 159,691 | 129,517 |
Gross Profit | 21,189 | 25,469 | 13,838 | 27,066 | 32,851 | 19,593 |
Selling, General & Admin | 18,195 | 18,992 | 25,345 | 23,358 | 21,348 | 12,316 |
Amortization of Goodwill & Intangibles | 709.16 | 710.05 | 830.77 | 730.89 | 743.31 | 691.81 |
Other Operating Expenses | 301.53 | 296.36 | 437.99 | 811.4 | 1,030 | 455.63 |
Operating Expenses | 21,807 | 23,504 | 36,318 | 30,739 | 36,709 | 16,648 |
Operating Income | -618.64 | 1,965 | -22,480 | -3,673 | -3,858 | 2,945 |
Interest Expense | -8,103 | -7,293 | -3,889 | -8,753 | -9,909 | -3,058 |
Interest & Investment Income | 4,178 | 3,936 | 3,094 | 2,914 | 3,634 | 1,162 |
Earnings From Equity Investments | -22.42 | 15.58 | -339.61 | -4,550 | -187.8 | 4,769 |
Currency Exchange Gain (Loss) | 0.92 | -21.71 | 108.8 | 16.2 | 205.12 | 44.13 |
Other Non Operating Income (Expenses) | 8,797 | 8,423 | -1,258 | -1,288 | 10,003 | -27,340 |
EBT Excluding Unusual Items | 4,231 | 7,026 | -24,764 | -15,333 | -113.25 | -21,478 |
Gain (Loss) on Sale of Investments | -2,891 | -2,416 | -8,393 | -6,937 | -22,250 | 6,009 |
Gain (Loss) on Sale of Assets | -168.08 | -260.14 | 274.85 | -109.93 | 361.29 | 120.28 |
Asset Writedown | -538.3 | -640.99 | -8,268 | -6,275 | -28,818 | -7,709 |
Other Unusual Items | - | -49.43 | -54.8 | 2,892 | -520.46 | 101.56 |
Pretax Income | 633.77 | 3,660 | -41,205 | -25,764 | -51,340 | -22,956 |
Income Tax Expense | 1,169 | 577.34 | -2,727 | 2,187 | -833.1 | 2,022 |
Earnings From Continuing Operations | -534.86 | 3,082 | -38,477 | -27,951 | -50,507 | -24,978 |
Earnings From Discontinued Operations | - | - | 84,242 | -62,092 | - | - |
Net Income to Company | -534.86 | 3,082 | 45,765 | -90,043 | -50,507 | -24,978 |
Minority Interest in Earnings | 794.95 | -263.88 | -49,790 | 47,883 | 5,180 | 2,570 |
Net Income | 260.09 | 2,818 | -4,025 | -42,161 | -45,327 | -22,409 |
Net Income to Common | 260.09 | 2,818 | -4,025 | -42,161 | -45,327 | -22,409 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 27 | 24 | 24 | 22 | 22 | 16 |
Shares Outstanding (Diluted) | 33 | 31 | 24 | 22 | 23 | 16 |
Shares Change | 54.11% | 28.98% | 10.02% | -3.86% | 42.27% | 59.03% |
EPS (Basic) | 9.55 | 115.41 | -164.82 | -1899.42 | -2091.64 | -1380.83 |
EPS (Diluted) | -86.69 | -10.38 | -164.82 | -3948.38 | -2219.25 | -1381.00 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 13,946 | 33,548 | 51,771 | 48,758 | 1,744 | 9,612 |
Free Cash Flow Per Share | 419.04 | 1065.12 | 2120.07 | 2196.67 | 75.55 | 592.30 |
Gross Margin | 14.47% | 14.79% | 6.58% | 11.22% | 17.06% | 13.14% |
Operating Margin | -0.42% | 1.14% | -10.69% | -1.52% | -2.00% | 1.98% |
Profit Margin | 0.18% | 1.64% | -1.91% | -17.47% | -23.54% | -15.03% |
Free Cash Flow Margin | 9.52% | 19.48% | 24.62% | 20.21% | 0.91% | 6.45% |
EBITDA | 16,597 | 19,894 | 22,573 | 20,671 | 18,537 | 21,274 |
EBITDA Margin | 11.33% | 11.55% | 10.73% | 8.57% | 9.63% | 14.27% |
D&A For EBITDA | 17,216 | 17,928 | 45,053 | 24,344 | 22,395 | 18,329 |
EBIT | -618.64 | 1,965 | -22,480 | -3,673 | -3,858 | 2,945 |
EBIT Margin | -0.42% | 1.14% | -10.69% | -1.52% | -2.00% | 1.98% |
Effective Tax Rate | 184.39% | 15.78% | - | - | - | - |
Advertising Expenses | - | 1,250 | 2,638 | 1,997 | 1,795 | 1,258 |