NRB Inc. (KOSDAQ:475230)
South Korea · Delayed Price · Currency is KRW 10,250
+1,140 (12.51%)
Sep 10, 2026, 3:30 PM KST
NRB Inc. 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 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
Operating Revenue | 73,711 | 59,482 | 52,801 | 51,533 | 17,997 |
Other Revenue | - | - | - | -0 | - |
| 73,711 | 59,482 | 52,801 | 51,533 | 17,997 | |
Revenue Growth | 59.27% | 12.65% | 2.46% | 186.34% | - |
Cost of Revenue | 59,140 | 47,177 | 38,519 | 34,851 | 13,640 |
Gross Profit | 14,572 | 12,305 | 14,282 | 16,682 | 4,357 |
Selling, General & Admin | 5,257 | 4,126 | 3,891 | 2,497 | 1,583 |
Research & Development | 1,059 | 1,131 | 1,742 | 1,579 | 428.44 |
Amortization of Goodwill & Intangibles | 48.96 | 55.26 | 43.71 | 8.93 | 2.35 |
Other Operating Expenses | 267.11 | 87.69 | 183.83 | 121 | 40.66 |
Operating Expenses | 8,334 | 7,806 | 8,066 | 4,541 | 2,131 |
Operating Income | 6,238 | 4,499 | 6,216 | 12,141 | 2,226 |
Interest Expense | -4,205 | -5,354 | -4,815 | -4,790 | -1,164 |
Interest & Investment Income | 333.92 | 279.86 | 86.4 | 109.56 | 12.41 |
Currency Exchange Gain (Loss) | -30.98 | -21.08 | 6.54 | -0.12 | - |
Other Non Operating Income (Expenses) | 3,006 | -1,502 | -376.53 | -3,832 | -16,904 |
EBT Excluding Unusual Items | 5,354 | -2,098 | 1,117 | 3,628 | -15,830 |
Gain (Loss) on Sale of Investments | 0.81 | -176.22 | -27.73 | 1.47 | 0.39 |
Gain (Loss) on Sale of Assets | 109.88 | 109.88 | -104.81 | -2.66 | - |
Pretax Income | 5,465 | -2,165 | 984.69 | 3,627 | -15,802 |
Income Tax Expense | 59.45 | -1,632 | -1,016 | 2,124 | -194.66 |
Net Income | 5,406 | -532.66 | 2,001 | 1,503 | -15,607 |
Net Income to Common | 5,406 | -532.66 | 2,001 | 1,503 | -15,607 |
Net Income Growth | - | - | 33.14% | - | - |
Shares Outstanding (Basic) | 10 | 9 | 8 | 6 | 1 |
Shares Outstanding (Diluted) | 11 | 9 | 8 | 6 | 1 |
Shares Change | 29.91% | 14.53% | 43.49% | 702.71% | - |
EPS (Basic) | 515.02 | -57.68 | 261.48 | 268.22 | -22295.89 |
EPS (Diluted) | 501.98 | -58.00 | 248.00 | 267.00 | -22295.90 |
EPS Growth | - | - | -7.12% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
Free Cash Flow | -54,221 | -36,262 | -5,858 | -26,361 | -41,295 |
Free Cash Flow Per Share | -5037.93 | -3926.99 | -726.57 | -4691.44 | -58992.61 |
Gross Margin | 19.77% | 20.69% | 27.05% | 32.37% | 24.21% |
Operating Margin | 8.46% | 7.56% | 11.77% | 23.56% | 12.37% |
Profit Margin | 7.33% | -0.90% | 3.79% | 2.92% | -86.72% |
Free Cash Flow Margin | -73.56% | -60.96% | -11.09% | -51.15% | -229.46% |
EBITDA | 17,643 | 19,585 | 23,710 | 21,859 | 3,688 |
EBITDA Margin | 23.94% | 32.93% | 44.90% | 42.42% | 20.50% |
D&A For EBITDA | 11,406 | 15,086 | 17,494 | 9,719 | 1,463 |
EBIT | 6,238 | 4,499 | 6,216 | 12,141 | 2,226 |
EBIT Margin | 8.46% | 7.56% | 11.77% | 23.56% | 12.37% |
Effective Tax Rate | 1.09% | - | - | 58.57% | - |