GnBS eco Co.,Ltd (KOSDAQ:382800)

GnBS eco Co.,Ltd Income Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023
Operating Revenue	91,919	70,763	89,320
Other Revenue	-0	-0	-
Revenue	91,919	70,763	89,320
Revenue Growth (YoY)	29.90%	-20.78%	-
Cost of Revenue	69,496	44,015	51,725
Gross Profit	22,423	26,749	37,596
Selling, General & Admin	11,908	12,383	16,320
Research & Development	1,488	1,477	2,267
Amortization of Goodwill & Intangibles	90.86	94.19	88.75
Other Operating Expenses	265.79	408	297.89
Operating Expenses	14,667	15,100	19,305
Operating Income	7,756	11,649	18,290
Interest Expense	-432.34	-650.25	-713.54
Interest & Investment Income	850.84	986.38	1,119
Earnings From Equity Investments	-68.99	-30.09	-15.56
Currency Exchange Gain (Loss)	668.57	6,019	-881.23
Other Non Operating Income (Expenses)	-924.32	145.48	-556.41
EBT Excluding Unusual Items	7,850	18,119	17,243
Gain (Loss) on Sale of Investments	-943.31	-4,336	3,793
Gain (Loss) on Sale of Assets	-0.19	-0.83	-
Pretax Income	6,907	13,781	21,035
Income Tax Expense	590.51	1,267	3,412
Net Income	6,316	12,514	17,624
Net Income to Common	6,316	12,514	17,624
Net Income Growth	-49.53%	-28.99%	-
Shares Outstanding (Basic)	32	31	30
Shares Outstanding (Diluted)	32	32	32
Shares Change (YoY)	1.20%	0.25%	-
EPS (Basic)	199.00	403.00	588.01
EPS (Diluted)	197.00	395.00	571.94
EPS Growth	-50.13%	-30.94%	-
Free Cash Flow	795.26	-8,992	-15,041
Free Cash Flow Per Share	24.80	-283.83	-475.94
Gross Margin	24.39%	37.80%	42.09%
Operating Margin	8.44%	16.46%	20.48%
Profit Margin	6.87%	17.69%	19.73%
Free Cash Flow Margin	0.86%	-12.71%	-16.84%
EBITDA	8,869	12,604	19,082
EBITDA Margin	9.65%	17.81%	21.36%
D&A For EBITDA	1,113	955.34	791.34
EBIT	7,756	11,649	18,290
EBIT Margin	8.44%	16.46%	20.48%
Effective Tax Rate	8.55%	9.19%	16.22%
Advertising Expenses	2.34	0.73	0.42

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.