Boryung Corporation (KRX:003850)
South Korea · Delayed Price · Currency is KRW 9,730.00
+330.00 (3.51%)
Apr 8, 2026, 3:30 PM KST
Boryung Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 1,017,427 | 1,017,107 | 859,626 | 760,476 | 627,279 |
Other Revenue | - | -0 | - | -0 | -0 |
| 1,017,427 | 1,017,107 | 859,626 | 760,476 | 627,279 | |
Revenue Growth (YoY) | 0.03% | 18.32% | 13.04% | 21.23% | 11.64% |
Cost of Revenue | 645,145 | 653,750 | 506,196 | 453,289 | 362,342 |
Gross Profit | 372,282 | 363,357 | 353,430 | 307,187 | 264,937 |
Selling, General & Admin | 216,348 | 217,094 | 214,051 | 192,386 | 171,687 |
Research & Development | 65,089 | 51,469 | 47,286 | 41,705 | 39,146 |
Amortization of Goodwill & Intangibles | 17,905 | 18,617 | 18,767 | 9,715 | 5,953 |
Other Operating Expenses | 5,819 | 3,789 | 3,427 | 3,145 | 2,915 |
Operating Expenses | 307,216 | 292,885 | 285,728 | 250,584 | 223,489 |
Operating Income | 65,067 | 70,472 | 67,702 | 56,603 | 41,448 |
Interest Expense | -11,575 | -8,998 | -9,549 | -6,127 | -4,478 |
Interest & Investment Income | 8,560 | 5,966 | 871.77 | 6,956 | 1,399 |
Earnings From Equity Investments | 475.4 | -902.28 | - | 250.46 | - |
Currency Exchange Gain (Loss) | -235.21 | 18,990 | 1,030 | 10,851 | 2,379 |
Other Non Operating Income (Expenses) | -5,068 | 21.59 | -2,096 | -1,989 | -1,865 |
EBT Excluding Unusual Items | 57,223 | 85,550 | 57,958 | 66,544 | 38,882 |
Gain (Loss) on Sale of Investments | 11,889 | -17,429 | -1,436 | -5,651 | 32,303 |
Gain (Loss) on Sale of Assets | 1,139 | -11.12 | -216.25 | -164.17 | -466.76 |
Asset Writedown | -401.53 | -5,151 | - | -1,857 | - |
Pretax Income | 69,849 | 62,959 | 56,306 | 58,872 | 70,718 |
Income Tax Expense | 5,547 | -6,676 | 16,092 | 16,934 | 27,599 |
Earnings From Continuing Operations | 64,303 | 69,636 | 40,213 | 41,938 | 43,119 |
Minority Interest in Earnings | - | -2.47 | -10.34 | -43.88 | -74.99 |
Net Income | 64,303 | 69,633 | 40,203 | 41,894 | 43,044 |
Net Income to Common | 64,303 | 69,633 | 40,203 | 41,894 | 43,044 |
Net Income Growth | -7.66% | 73.20% | -4.04% | -2.67% | 60.28% |
Shares Outstanding (Basic) | 84 | 68 | 66 | 66 | 62 |
Shares Outstanding (Diluted) | 84 | 69 | 66 | 66 | 63 |
Shares Change (YoY) | 22.48% | 3.95% | -0.29% | 4.92% | 8.12% |
EPS (Basic) | 766.00 | 1020.00 | 610.38 | 635.91 | 688.72 |
EPS (Diluted) | 766.00 | 1016.00 | 610.00 | 634.00 | 683.00 |
EPS Growth | -24.61% | 66.56% | -3.79% | -7.17% | 48.16% |
Free Cash Flow | 110,938 | 67,732 | 27,204 | 7,538 | 44,034 |
Free Cash Flow Per Share | 1321.53 | 988.26 | 412.61 | 113.99 | 698.64 |
Dividend Per Share | - | - | 100.000 | 100.000 | 100.000 |
Dividend Growth | - | - | - | - | 31.97% |
Gross Margin | 36.59% | 35.73% | 41.11% | 40.39% | 42.24% |
Operating Margin | 6.40% | 6.93% | 7.88% | 7.44% | 6.61% |
Profit Margin | 6.32% | 6.85% | 4.68% | 5.51% | 6.86% |
Free Cash Flow Margin | 10.90% | 6.66% | 3.16% | 0.99% | 7.02% |
EBITDA | 108,589 | 113,321 | 112,089 | 94,247 | 73,522 |
EBITDA Margin | 10.67% | 11.14% | 13.04% | 12.39% | 11.72% |
D&A For EBITDA | 43,522 | 42,849 | 44,387 | 37,644 | 32,074 |
EBIT | 65,067 | 70,472 | 67,702 | 56,603 | 41,448 |
EBIT Margin | 6.40% | 6.93% | 7.88% | 7.44% | 6.61% |
Effective Tax Rate | 7.94% | - | 28.58% | 28.76% | 39.03% |
Advertising Expenses | 45,230 | 47,882 | 45,365 | 44,060 | 40,486 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.