NEORIGIN Co., Ltd. (KOSDAQ: 094860)
South Korea
· Delayed Price · Currency is KRW 1,090.00
+2.00 (0.18%)
Dec 20, 2024, 9:00 AM KST
NEORIGIN Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2017 | 2016 - 2012 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '17 Dec 31, 2017 | 2016 - 2012 |
| Operating Revenue | 32,173 | 25,512 | 26,086 | 20,645 | 9,473 | 9,263 | Upgrade
|
| Other Revenue | -0 | -0 | - | - | - | - | Upgrade
|
| Revenue | 32,173 | 25,512 | 26,086 | 20,645 | 9,473 | 9,263 | Upgrade
|
| Revenue Growth (YoY) | 7.43% | -2.20% | 26.35% | 117.93% | 2.27% | -13.06% | Upgrade
|
| Cost of Revenue | 27,919 | 21,202 | 22,564 | 14,613 | 5,555 | 4,141 | Upgrade
|
| Gross Profit | 4,255 | 4,310 | 3,522 | 6,032 | 3,918 | 5,122 | Upgrade
|
| Selling, General & Admin | 7,295 | 5,789 | 3,556 | 6,169 | 4,323 | 4,375 | Upgrade
|
| Research & Development | -221.75 | - | - | 1,638 | 1,008 | 367.48 | Upgrade
|
| Other Operating Expenses | 38.32 | 31.21 | 438.31 | 54.63 | 11.49 | 13.77 | Upgrade
|
| Operating Expenses | 9,401 | 6,898 | 4,680 | 8,488 | 5,619 | 4,953 | Upgrade
|
| Operating Income | -5,146 | -2,589 | -1,158 | -2,455 | -1,701 | 168.66 | Upgrade
|
| Interest Expense | -1,158 | -1,158 | -529.44 | -541.4 | -54.59 | -68 | Upgrade
|
| Interest & Investment Income | 361.16 | 361.16 | 171 | 97.12 | 58.37 | 48 | Upgrade
|
| Earnings From Equity Investments | -0 | - | - | - | - | 26.95 | Upgrade
|
| Currency Exchange Gain (Loss) | 72.9 | 72.9 | -151.92 | -82.04 | -1.37 | 4.61 | Upgrade
|
| Other Non Operating Income (Expenses) | 1,173 | 568.04 | 1,590 | 491.39 | 74.23 | 1.73 | Upgrade
|
| EBT Excluding Unusual Items | -4,698 | -2,744 | -79.22 | -2,490 | -1,624 | 181.96 | Upgrade
|
| Gain (Loss) on Sale of Investments | -988.21 | 131.32 | 762.48 | -12.31 | - | 0.09 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | -51.91 | -0.28 | 8.1 | Upgrade
|
| Asset Writedown | -476.51 | -476.51 | -240.74 | -390.95 | -71.31 | - | Upgrade
|
| Other Unusual Items | -889.17 | -889.17 | -777.74 | - | - | - | Upgrade
|
| Pretax Income | -7,051 | -3,979 | -335.21 | -2,945 | -1,696 | 190.14 | Upgrade
|
| Income Tax Expense | 572.88 | 285.7 | -17.8 | -909.95 | 105.15 | 23.94 | Upgrade
|
| Earnings From Continuing Operations | -7,624 | -4,264 | -317.41 | -2,035 | -1,801 | 166.21 | Upgrade
|
| Earnings From Discontinued Operations | - | -2,457 | -2,108 | - | - | - | Upgrade
|
| Net Income to Company | -7,624 | -6,721 | -2,425 | -2,035 | -1,801 | 166.21 | Upgrade
|
| Minority Interest in Earnings | 9.5 | - | - | - | - | - | Upgrade
|
| Net Income | -7,615 | -6,721 | -2,425 | -2,035 | -1,801 | 166.21 | Upgrade
|
| Net Income to Common | -7,615 | -6,721 | -2,425 | -2,035 | -1,801 | 166.21 | Upgrade
|
| Net Income Growth | - | - | - | - | - | -75.36% | Upgrade
|
| Shares Outstanding (Basic) | 21 | 21 | 27 | 14 | 12 | 11 | Upgrade
|
| Shares Outstanding (Diluted) | 21 | 21 | 27 | 14 | 12 | 11 | Upgrade
|
| Shares Change (YoY) | -23.56% | -23.83% | 96.35% | 14.96% | 6.50% | 5.68% | Upgrade
|
| EPS (Basic) | -358.31 | -321.77 | -88.43 | -145.73 | -148.25 | 14.57 | Upgrade
|
| EPS (Diluted) | -358.31 | -321.77 | -88.43 | -145.73 | -148.25 | 14.57 | Upgrade
|
| EPS Growth | - | - | - | - | - | -76.69% | Upgrade
|
| Free Cash Flow | -275.3 | -4,339 | -1,952 | -2,141 | -1,081 | -656.34 | Upgrade
|
| Free Cash Flow Per Share | -12.95 | -207.76 | -71.19 | -153.33 | -88.95 | -57.54 | Upgrade
|
| Gross Margin | 13.22% | 16.89% | 13.50% | 29.22% | 41.36% | 55.29% | Upgrade
|
| Operating Margin | -16.00% | -10.15% | -4.44% | -11.89% | -17.95% | 1.82% | Upgrade
|
| Profit Margin | -23.67% | -26.34% | -9.30% | -9.86% | -19.01% | 1.79% | Upgrade
|
| Free Cash Flow Margin | -0.86% | -17.01% | -7.48% | -10.37% | -11.41% | -7.09% | Upgrade
|
| EBITDA | -2,219 | -1,124 | 610.84 | -1,073 | -119.84 | 1,075 | Upgrade
|
| EBITDA Margin | -6.90% | -4.40% | 2.34% | -5.20% | -1.26% | 11.60% | Upgrade
|
| D&A For EBITDA | 2,927 | 1,465 | 1,769 | 1,382 | 1,581 | 906.08 | Upgrade
|
| EBIT | -5,146 | -2,589 | -1,158 | -2,455 | -1,701 | 168.66 | Upgrade
|
| EBIT Margin | -16.00% | -10.15% | -4.44% | -11.89% | -17.95% | 1.82% | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 12.59% | Upgrade
|
| Advertising Expenses | - | 301.44 | 80 | 29.85 | 31.92 | 29.87 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.