GMB Korea Corp. (KRX:013870)
South Korea · Delayed Price · Currency is KRW 3,945.00
+205.00 (5.48%)
At close: Jun 9, 2026
GMB Korea 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 |
Other Revenue | -0 | - | - | -0 | - | -0 |
| 807,890 | 787,272 | 726,708 | 690,906 | 610,506 | 531,332 | |
Revenue Growth (YoY) | 10.86% | 8.33% | 5.18% | 13.17% | 14.90% | 19.19% |
Cost of Revenue | 674,893 | 660,568 | 611,770 | 587,825 | 525,454 | 459,073 |
Gross Profit | 132,997 | 126,704 | 114,938 | 103,081 | 85,052 | 72,259 |
Selling, General & Admin | 81,606 | 78,127 | 69,069 | 63,631 | 58,383 | 49,330 |
Research & Development | 20,312 | 19,407 | 17,632 | 14,495 | 10,376 | 9,115 |
Amortization of Goodwill & Intangibles | 286.24 | 305.66 | 335.72 | 348.35 | 426.02 | 444.63 |
Other Operating Expenses | 1,929 | 1,941 | 1,833 | 1,606 | 1,633 | 1,292 |
Operating Expenses | 106,586 | 102,484 | 92,253 | 82,515 | 73,929 | 63,882 |
Operating Income | 26,412 | 24,220 | 22,685 | 20,567 | 11,123 | 8,378 |
Interest Expense | -8,475 | -8,559 | -9,371 | -9,385 | -5,282 | -3,271 |
Interest & Investment Income | 1,244 | 1,286 | 1,182 | 687 | 764.52 | 505.12 |
Earnings From Equity Investments | 1,503 | 1,152 | 232.02 | -191.63 | -1,308 | 907.92 |
Currency Exchange Gain (Loss) | 3,148 | 2,819 | 3,818 | -789.75 | 3,269 | 690.22 |
Other Non Operating Income (Expenses) | -539.25 | -9.13 | 3,282 | 3,379 | 6,034 | 5,169 |
EBT Excluding Unusual Items | 23,292 | 20,909 | 21,826 | 14,266 | 14,600 | 12,379 |
Gain (Loss) on Sale of Investments | 70.07 | 72.83 | -3.19 | 106.76 | 139.39 | 131.6 |
Gain (Loss) on Sale of Assets | -55.16 | -176.98 | -565.78 | -559.02 | -1,382 | -76.49 |
Asset Writedown | -1,399 | -1,399 | -718 | -405.85 | -66.77 | 784.84 |
Pretax Income | 21,908 | 19,406 | 20,539 | 13,408 | 13,290 | 13,219 |
Income Tax Expense | 7,206 | 5,844 | 5,744 | 2,595 | 1,201 | 2,718 |
Earnings From Continuing Operations | 14,702 | 13,562 | 14,795 | 10,813 | 12,090 | 10,501 |
Minority Interest in Earnings | 1,346 | 974.19 | 571.43 | 711.44 | -244.97 | -746.84 |
Net Income | 16,048 | 14,536 | 15,367 | 11,525 | 11,845 | 9,754 |
Net Income to Common | 16,048 | 14,536 | 15,367 | 11,525 | 11,845 | 9,754 |
Net Income Growth | 18.07% | -5.41% | 33.34% | -2.70% | 21.44% | - |
Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Change (YoY) | 0.11% | 0.04% | -0.04% | - | - | - |
EPS (Basic) | 841.08 | 762.16 | 806.00 | 604.27 | 621.05 | 511.41 |
EPS (Diluted) | 841.08 | 762.16 | 806.00 | 604.27 | 621.05 | 511.41 |
EPS Growth | 17.96% | -5.44% | 33.38% | -2.70% | 21.44% | - |
Free Cash Flow | 6,738 | -24,446 | -8,934 | -12,218 | 13,633 | -20,639 |
Free Cash Flow Per Share | 353.12 | -1281.76 | -468.62 | -640.61 | 714.79 | -1082.14 |
Dividend Per Share | - | - | - | 150.000 | 80.000 | - |
Dividend Growth | - | - | - | 87.50% | - | - |
Gross Margin | 16.46% | 16.09% | 15.82% | 14.92% | 13.93% | 13.60% |
Operating Margin | 3.27% | 3.08% | 3.12% | 2.98% | 1.82% | 1.58% |
Profit Margin | 1.99% | 1.85% | 2.11% | 1.67% | 1.94% | 1.84% |
Free Cash Flow Margin | 0.83% | -3.10% | -1.23% | -1.77% | 2.23% | -3.88% |
EBITDA | 58,255 | 55,362 | 51,592 | 49,428 | 39,760 | 37,170 |
EBITDA Margin | 7.21% | 7.03% | 7.10% | 7.15% | 6.51% | 7.00% |
D&A For EBITDA | 31,844 | 31,142 | 28,907 | 28,861 | 28,637 | 28,793 |
EBIT | 26,412 | 24,220 | 22,685 | 20,567 | 11,123 | 8,378 |
EBIT Margin | 3.27% | 3.08% | 3.12% | 2.98% | 1.82% | 1.58% |
Effective Tax Rate | 32.89% | 30.11% | 27.97% | 19.35% | 9.03% | 20.56% |
Advertising Expenses | - | 757.04 | 557.68 | 563.24 | 346.15 | 332.04 |