Noble M&B Co., Ltd. (KOSDAQ:106520)
South Korea · Delayed Price · Currency is KRW 14.00
+2.00 (16.67%)
At close: Jun 30, 2026
Noble M&B 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 | 3,598 | 3,817 | 3,929 | 5,308 | 14,950 | 20,574 |
Other Revenue | - | - | - | 0 | - | - |
| 3,598 | 3,817 | 3,929 | 5,308 | 14,950 | 20,574 | |
Revenue Growth (YoY) | -14.58% | -2.84% | -25.98% | -64.50% | -27.33% | -37.81% |
Cost of Revenue | 3,816 | 4,045 | 5,445 | 7,472 | 12,815 | 21,257 |
Gross Profit | -218.11 | -227.79 | -1,516 | -2,164 | 2,135 | -683.3 |
Selling, General & Admin | 1,825 | 1,990 | 4,272 | 6,466 | 5,887 | 7,989 |
Research & Development | 49.93 | 186.59 | 652.58 | 1,036 | 499.08 | 665.36 |
Amortization of Goodwill & Intangibles | 25.49 | 25.85 | 50.2 | 1,242 | 13.52 | 6,309 |
Other Operating Expenses | 1.94 | 3.86 | 16.89 | 67.23 | 134.29 | 98.79 |
Operating Expenses | 2,302 | 2,565 | 5,713 | 12,754 | 12,840 | 17,277 |
Operating Income | -2,520 | -2,793 | -7,229 | -14,918 | -10,705 | -17,960 |
Interest Expense | -50.3 | -47.4 | -566.41 | -583.27 | -6,629 | -5,882 |
Interest & Investment Income | 240.66 | 236.94 | 344.33 | 425.52 | 117.68 | 42.52 |
Earnings From Equity Investments | - | - | - | - | -31,056 | -1,416 |
Currency Exchange Gain (Loss) | -7.47 | -1.99 | -52.5 | -34.52 | 60.64 | 73.69 |
Other Non Operating Income (Expenses) | 1,261 | 1,208 | -285.61 | 304.59 | 509.3 | -187.95 |
EBT Excluding Unusual Items | -1,076 | -1,398 | -7,789 | -14,806 | -47,702 | -25,330 |
Gain (Loss) on Sale of Investments | - | - | 1,000 | 2,623 | -1,381 | -10.11 |
Gain (Loss) on Sale of Assets | 18.87 | 15.98 | 67.92 | 40.99 | -366.76 | -63.11 |
Asset Writedown | - | - | - | -1,954 | -31,392 | -5,613 |
Other Unusual Items | - | - | - | -48.09 | 6,993 | 11,133 |
Pretax Income | -1,057 | -1,382 | -6,721 | -14,143 | -73,848 | -19,883 |
Income Tax Expense | - | - | - | 408.1 | -8,831 | 1,119 |
Earnings From Continuing Operations | -1,057 | -1,382 | -6,721 | -14,551 | -65,017 | -21,002 |
Minority Interest in Earnings | 608.63 | 610.29 | 418.86 | 390.09 | 7,402 | 4,809 |
Net Income | -448.45 | -771.42 | -6,302 | -14,161 | -57,615 | -16,193 |
Net Income to Common | -448.45 | -771.42 | -6,302 | -14,161 | -57,615 | -16,193 |
Shares Outstanding (Basic) | 39 | 39 | 39 | 37 | 24 | 13 |
Shares Outstanding (Diluted) | 39 | 39 | 39 | 37 | 24 | 13 |
Shares Change (YoY) | -0.69% | 0.08% | 4.61% | 52.66% | 79.79% | 40.46% |
EPS (Basic) | -11.63 | -19.94 | -163.00 | -383.14 | -2379.57 | -1202.48 |
EPS (Diluted) | -11.63 | -19.94 | -163.00 | -383.14 | -2380.00 | -1202.48 |
Free Cash Flow | -723.47 | -673.01 | -5,133 | -5,177 | 2,099 | -14,157 |
Free Cash Flow Per Share | -18.77 | -17.39 | -132.76 | -140.06 | 86.68 | -1051.22 |
Gross Margin | -6.06% | -5.97% | -38.59% | -40.77% | 14.28% | -3.32% |
Operating Margin | -70.04% | -73.17% | -184.00% | -281.04% | -71.60% | -87.30% |
Profit Margin | -12.46% | -20.21% | -160.41% | -266.79% | -385.38% | -78.71% |
Free Cash Flow Margin | -20.11% | -17.63% | -130.65% | -97.53% | 14.04% | -68.81% |
EBITDA | -1,751 | -1,947 | -6,178 | -12,737 | -9,628 | -8,373 |
EBITDA Margin | -48.66% | -51.02% | -157.24% | -239.96% | -64.40% | -40.70% |
D&A For EBITDA | 769.18 | 845.56 | 1,051 | 2,181 | 1,076 | 9,587 |
EBIT | -2,520 | -2,793 | -7,229 | -14,918 | -10,705 | -17,960 |
EBIT Margin | -70.04% | -73.17% | -184.00% | -281.04% | -71.60% | -87.30% |
Advertising Expenses | - | 1.35 | 0.25 | - | - | 4.55 |