Nuriplan Co., Ltd. (KOSDAQ:069140)
South Korea · Delayed Price · Currency is KRW 2,645.00
-85.00 (-3.11%)
At close: Jan 30, 2026
Nuriplan 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 | Dec '20 Dec 31, 2020 |
Operating Revenue | 122,324 | 116,059 | 122,181 | 131,153 | 132,796 | 139,352 |
Other Revenue | 0 | - | - | -0 | - | - |
| 122,324 | 116,059 | 122,181 | 131,153 | 132,796 | 139,352 | |
Revenue Growth (YoY) | 12.13% | -5.01% | -6.84% | -1.24% | -4.70% | 52.65% |
Cost of Revenue | 90,646 | 92,129 | 124,789 | 111,171 | 106,872 | 114,053 |
Gross Profit | 31,678 | 23,930 | -2,608 | 19,982 | 25,924 | 25,299 |
Selling, General & Admin | 16,442 | 16,399 | 19,055 | 21,519 | 18,592 | 16,290 |
Research & Development | 1,103 | 1,103 | 901.09 | 1,643 | 1,268 | 1,041 |
Amortization of Goodwill & Intangibles | 511.22 | 511.22 | 623.14 | 607.53 | 599.68 | 461.82 |
Other Operating Expenses | 398.14 | 398.14 | 458.48 | 444.26 | 508.95 | 423.86 |
Operating Expenses | 19,865 | 19,815 | 22,410 | 26,302 | 22,473 | 19,329 |
Operating Income | 11,813 | 4,115 | -25,017 | -6,321 | 3,452 | 5,970 |
Interest Expense | -3,433 | -3,433 | -3,636 | -3,106 | -2,388 | -3,149 |
Interest & Investment Income | 91.62 | 91.62 | 117.64 | 291.82 | 91.61 | 77.87 |
Earnings From Equity Investments | - | - | - | 577.09 | - | - |
Currency Exchange Gain (Loss) | 607.48 | 607.48 | 52.06 | 505.05 | 481.73 | -573.17 |
Other Non Operating Income (Expenses) | -1,139 | -475.8 | 1,483 | 224.27 | 234.38 | 435.6 |
EBT Excluding Unusual Items | 7,940 | 904.79 | -27,000 | -7,829 | 1,872 | 2,761 |
Gain (Loss) on Sale of Investments | 111.29 | 111.29 | 66.82 | 333.1 | 147.93 | -504.96 |
Gain (Loss) on Sale of Assets | -5.58 | -5.58 | -94.5 | -5.61 | 6.66 | 14.23 |
Asset Writedown | - | - | -123.35 | - | - | 822.98 |
Other Unusual Items | 824.52 | 824.52 | -361.7 | - | - | - |
Pretax Income | 8,870 | 1,835 | -27,513 | -7,501 | 2,026 | 3,094 |
Income Tax Expense | 605.8 | -192.38 | 511.22 | 149.66 | 448.51 | -442.83 |
Earnings From Continuing Operations | 8,264 | 2,027 | -28,024 | -7,651 | 1,578 | 3,536 |
Earnings From Discontinued Operations | - | - | -333.76 | -880.68 | -554.06 | - |
Net Income to Company | 8,264 | 2,027 | -28,358 | -8,532 | 1,024 | 3,536 |
Minority Interest in Earnings | -1,089 | -270.13 | 3,132 | -713.54 | 6.22 | -623.21 |
Net Income | 7,175 | 1,757 | -25,226 | -9,245 | 1,030 | 2,913 |
Net Income to Common | 7,175 | 1,757 | -25,226 | -9,245 | 1,030 | 2,913 |
Net Income Growth | - | - | - | - | -64.64% | - |
Shares Outstanding (Basic) | 13 | 13 | 7 | 7 | 7 | 6 |
Shares Outstanding (Diluted) | 15 | 13 | 7 | 7 | 7 | 6 |
Shares Change (YoY) | 27.62% | 77.38% | 4.18% | - | 20.74% | 10.77% |
EPS (Basic) | 546.44 | 134.39 | -3422.22 | -1306.67 | 145.58 | 497.16 |
EPS (Diluted) | 496.58 | 134.00 | -3422.28 | -1306.67 | 145.58 | 497.00 |
EPS Growth | - | - | - | - | -70.71% | - |
Free Cash Flow | 15,307 | 4,802 | -13,565 | -450.09 | -4,837 | 2,734 |
Free Cash Flow Per Share | 1015.03 | 367.22 | -1840.32 | -63.61 | -683.59 | 466.50 |
Gross Margin | 25.90% | 20.62% | -2.13% | 15.24% | 19.52% | 18.15% |
Operating Margin | 9.66% | 3.55% | -20.48% | -4.82% | 2.60% | 4.28% |
Profit Margin | 5.87% | 1.51% | -20.65% | -7.05% | 0.78% | 2.09% |
Free Cash Flow Margin | 12.51% | 4.14% | -11.10% | -0.34% | -3.64% | 1.96% |
EBITDA | 15,406 | 7,577 | -21,912 | -2,894 | 6,747 | 8,625 |
EBITDA Margin | 12.59% | 6.53% | -17.93% | -2.21% | 5.08% | 6.19% |
D&A For EBITDA | 3,593 | 3,462 | 3,105 | 3,427 | 3,295 | 2,655 |
EBIT | 11,813 | 4,115 | -25,017 | -6,321 | 3,452 | 5,970 |
EBIT Margin | 9.66% | 3.55% | -20.48% | -4.82% | 2.60% | 4.28% |
Effective Tax Rate | 6.83% | - | - | - | 22.13% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.