Mr. Blue Corporation (KOSDAQ:207760)
South Korea · Delayed Price · Currency is KRW 586.00
-38.00 (-6.09%)
At close: Jun 18, 2026
Mr. Blue 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 |
| 66,831 | 67,463 | 70,342 | 74,126 | 77,157 | 61,455 | |
Revenue Growth (YoY) | -6.77% | -4.09% | -5.10% | -3.93% | 25.55% | -23.84% |
Cost of Revenue | 271.55 | 148.12 | 199.76 | -245.19 | 466.14 | 56.9 |
Gross Profit | 66,559 | 67,315 | 70,142 | 74,371 | 76,691 | 61,398 |
Selling, General & Admin | 60,753 | 62,143 | 73,531 | 65,597 | 64,158 | 49,635 |
Research & Development | 2,457 | 2,472 | 2,299 | 2,113 | 1,596 | 1,543 |
Amortization of Goodwill & Intangibles | 541.44 | 692.45 | 2,830 | 1,389 | 1,300 | 1,658 |
Other Operating Expenses | 1,214 | 1,188 | 1,375 | 1,357 | 868.01 | 747.34 |
Operating Expenses | 68,167 | 69,888 | 83,998 | 73,804 | 69,250 | 54,630 |
Operating Income | -1,608 | -2,572 | -13,856 | 567.39 | 7,441 | 6,768 |
Interest Expense | -1,121 | -1,165 | -1,349 | -2,032 | -1,388 | -22.66 |
Interest & Investment Income | 791.79 | 865.05 | 964.79 | 1,289 | 258.45 | 148.09 |
Currency Exchange Gain (Loss) | 1,503 | 1,339 | 901.6 | 115.63 | 266.99 | 307.95 |
Other Non Operating Income (Expenses) | 286.15 | 5,855 | 7,679 | 2,469 | -2,170 | 171.35 |
EBT Excluding Unusual Items | -147.9 | 4,322 | -5,659 | 2,408 | 4,408 | 7,373 |
Gain (Loss) on Sale of Investments | 1,800 | 1,075 | -1,441 | 419.5 | -227.21 | 110.44 |
Gain (Loss) on Sale of Assets | -43.9 | -43.9 | - | -72.12 | -37.14 | -0.4 |
Asset Writedown | -25,523 | -25,108 | -10,213 | -12,652 | - | - |
Other Unusual Items | -27.53 | -27.53 | 458.05 | - | - | - |
Pretax Income | -23,942 | -19,782 | -16,855 | -9,897 | 4,144 | 7,483 |
Income Tax Expense | -659.85 | -1,224 | -111.85 | 1,332 | 1,009 | 735.77 |
Earnings From Continuing Operations | -23,282 | -18,559 | -16,743 | -11,229 | 3,135 | 6,747 |
Minority Interest in Earnings | -0.03 | 2.56 | 105.71 | 3.96 | -15.72 | -2.57 |
Net Income | -23,282 | -18,556 | -16,638 | -11,225 | 3,120 | 6,745 |
Net Income to Common | -23,282 | -18,556 | -16,638 | -11,225 | 3,120 | 6,745 |
Net Income Growth | - | - | - | - | -53.75% | -44.93% |
Shares Outstanding (Basic) | 82 | 82 | 81 | 75 | 74 | 74 |
Shares Outstanding (Diluted) | 82 | 82 | 81 | 75 | 74 | 75 |
Shares Change (YoY) | -1.89% | 2.00% | 8.07% | 0.52% | -0.64% | 2.17% |
EPS (Basic) | -282.30 | -225.24 | -206.00 | -150.19 | 41.96 | 90.65 |
EPS (Diluted) | -282.30 | -225.24 | -206.00 | -150.19 | 41.96 | 90.00 |
EPS Growth | - | - | - | - | -53.38% | -46.22% |
Free Cash Flow | 1,621 | 2,328 | -6,411 | 1,465 | 7,132 | 8,071 |
Free Cash Flow Per Share | 19.65 | 28.26 | -79.38 | 19.60 | 95.94 | 107.86 |
Gross Margin | 99.59% | 99.78% | 99.72% | 100.33% | 99.40% | 99.91% |
Operating Margin | -2.41% | -3.81% | -19.70% | 0.77% | 9.64% | 11.01% |
Profit Margin | -34.84% | -27.51% | -23.65% | -15.14% | 4.04% | 10.97% |
Free Cash Flow Margin | 2.43% | 3.45% | -9.12% | 1.98% | 9.24% | 13.13% |
EBITDA | 2,021 | 1,398 | -7,388 | 5,179 | 10,069 | 9,476 |
EBITDA Margin | 3.02% | 2.07% | -10.50% | 6.99% | 13.05% | 15.42% |
D&A For EBITDA | 3,629 | 3,970 | 6,468 | 4,612 | 2,628 | 2,707 |
EBIT | -1,608 | -2,572 | -13,856 | 567.39 | 7,441 | 6,768 |
EBIT Margin | -2.41% | -3.81% | -19.70% | 0.77% | 9.64% | 11.01% |
Effective Tax Rate | - | - | - | - | 24.34% | 9.83% |
Advertising Expenses | - | 4,847 | 11,819 | 6,861 | 5,767 | 6,838 |