Moorim P&P Co., Ltd. (KRX:009580)
South Korea · Delayed Price · Currency is KRW 2,410.00
+5.00 (0.21%)
Feb 5, 2026, 3:30 PM KST
Moorim P&P Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 686,304 | 771,003 | 721,014 | 732,178 | 571,185 | 486,925 |
Other Revenue | 40,120 | 40,648 | 47,906 | 41,926 | 42,514 | 40,982 |
| 726,424 | 811,651 | 768,920 | 774,104 | 613,699 | 527,908 | |
Revenue Growth (YoY) | -10.49% | 5.56% | -0.67% | 26.14% | 16.25% | -16.37% |
Cost of Revenue | 671,980 | 693,430 | 679,703 | 627,593 | 520,278 | 466,202 |
Gross Profit | 54,444 | 118,222 | 89,217 | 146,511 | 93,422 | 61,705 |
Selling, General & Admin | 57,966 | 61,781 | 54,142 | 60,423 | 48,894 | 41,214 |
Research & Development | 2,458 | 2,519 | 1,764 | 2,499 | 2,559 | 2,120 |
Amortization of Goodwill & Intangibles | 327.21 | 401.56 | 449.69 | 594.04 | 802.22 | 1,119 |
Other Operating Expenses | 304.21 | 297.84 | 294.37 | 268.78 | 309.23 | 289.54 |
Operating Expenses | 62,925 | 66,753 | 58,449 | 65,661 | 54,284 | 46,511 |
Operating Income | -8,481 | 51,469 | 30,768 | 80,849 | 39,138 | 15,194 |
Interest Expense | -31,624 | -34,756 | -39,926 | -25,894 | -19,899 | -18,597 |
Interest & Investment Income | 2,156 | 2,381 | 2,996 | 2,089 | 521.77 | 616.2 |
Currency Exchange Gain (Loss) | -552.75 | -9,105 | -1,662 | -4,000 | -4,060 | 2,226 |
Other Non Operating Income (Expenses) | 9,977 | 10,972 | 2,192 | -454.54 | 7,250 | -6,447 |
EBT Excluding Unusual Items | -28,524 | 20,960 | -5,631 | 52,589 | 22,950 | -7,008 |
Gain (Loss) on Sale of Investments | 2,104 | 849.98 | 2,658 | 9,080 | 1,769 | 4,951 |
Gain (Loss) on Sale of Assets | 97.8 | -981.25 | -1,897 | 31.85 | 589.81 | -1,090 |
Asset Writedown | -8,733 | -7,751 | -26,680 | -6,737 | 678.86 | -2,320 |
Pretax Income | -35,056 | 13,078 | -31,551 | 54,965 | 25,988 | -5,467 |
Income Tax Expense | -22,704 | -9,519 | -9,915 | 9,446 | 6,258 | 2,102 |
Earnings From Continuing Operations | -12,351 | 22,597 | -21,636 | 45,518 | 19,730 | -7,568 |
Minority Interest in Earnings | -206.3 | -83.12 | -349.84 | -580.41 | -1,140 | -1,072 |
Net Income | -12,558 | 22,514 | -21,986 | 44,938 | 18,590 | -8,640 |
Net Income to Common | -12,558 | 22,514 | -21,986 | 44,938 | 18,590 | -8,640 |
Net Income Growth | - | - | - | 141.73% | - | - |
Shares Outstanding (Basic) | 62 | 62 | 62 | 62 | 62 | 62 |
Shares Outstanding (Diluted) | 62 | 62 | 62 | 62 | 62 | 62 |
Shares Change (YoY) | -0.48% | - | - | - | - | - |
EPS (Basic) | -201.49 | 361.01 | -352.54 | 720.58 | 298.09 | -138.55 |
EPS (Diluted) | -201.49 | 361.01 | -352.54 | 720.58 | 298.09 | -138.55 |
EPS Growth | - | - | - | 141.73% | - | - |
Free Cash Flow | -180,298 | -60,955 | -95,033 | 10,901 | -63,206 | -11,895 |
Free Cash Flow Per Share | -2892.90 | -977.41 | -1523.85 | 174.80 | -1013.51 | -190.74 |
Dividend Per Share | 100.000 | 100.000 | - | 150.000 | 125.000 | 125.000 |
Dividend Growth | - | - | - | 20.00% | - | -28.57% |
Gross Margin | 7.50% | 14.57% | 11.60% | 18.93% | 15.22% | 11.69% |
Operating Margin | -1.17% | 6.34% | 4.00% | 10.44% | 6.38% | 2.88% |
Profit Margin | -1.73% | 2.77% | -2.86% | 5.80% | 3.03% | -1.64% |
Free Cash Flow Margin | -24.82% | -7.51% | -12.36% | 1.41% | -10.30% | -2.25% |
EBITDA | 50,725 | 109,571 | 84,658 | 133,616 | 90,221 | 62,021 |
EBITDA Margin | 6.98% | 13.50% | 11.01% | 17.26% | 14.70% | 11.75% |
D&A For EBITDA | 59,206 | 58,103 | 53,890 | 52,767 | 51,083 | 46,827 |
EBIT | -8,481 | 51,469 | 30,768 | 80,849 | 39,138 | 15,194 |
EBIT Margin | -1.17% | 6.34% | 4.00% | 10.44% | 6.38% | 2.88% |
Effective Tax Rate | - | - | - | 17.19% | 24.08% | - |
Advertising Expenses | - | 1,062 | 1,119 | 727.52 | 437.91 | 385.83 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.