The Born Korea (KRX:475560)
South Korea · Delayed Price · Currency is KRW 16,150
+110 (0.69%)
At close: Jun 12, 2026
The Born 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 |
Operating Revenue | - | 361,239 | 464,151 | 410,658 | 282,177 | 194,148 |
Other Revenue | -0 | -0 | - | - | - | - |
| 330,129 | 361,239 | 464,151 | 410,658 | 282,177 | 194,148 | |
Revenue Growth (YoY) | -29.30% | -22.17% | 13.03% | 45.53% | 45.34% | 28.81% |
Cost of Revenue | 253,332 | 271,678 | 309,630 | 272,355 | 172,773 | 110,951 |
Gross Profit | 76,797 | 89,560 | 154,522 | 138,303 | 109,403 | 83,197 |
Selling, General & Admin | 101,853 | 105,036 | 109,040 | 103,398 | 71,160 | 53,070 |
Research & Development | - | - | - | 1.1 | 0.79 | 8.63 |
Amortization of Goodwill & Intangibles | 573.36 | 562.62 | 574.4 | 1,207 | 632.23 | 241.91 |
Other Operating Expenses | 2,060 | 2,041 | 2,495 | 1,815 | 1,725 | 1,478 |
Operating Expenses | 111,258 | 113,631 | 118,498 | 112,701 | 83,643 | 63,995 |
Operating Income | -34,461 | -24,070 | 36,024 | 25,602 | 25,760 | 19,201 |
Interest Expense | -421.55 | -298.08 | -469.49 | -618.72 | -559.2 | -658.19 |
Interest & Investment Income | 5,350 | 5,959 | 3,825 | 2,282 | 881.49 | 537.01 |
Earnings From Equity Investments | 9.32 | 18.02 | -41.08 | -178.91 | 139.64 | -1.3 |
Currency Exchange Gain (Loss) | 1,074 | 7 | 1,007 | -5.43 | 89.83 | 210.83 |
Other Non Operating Income (Expenses) | 133.4 | 137.75 | 320.16 | 676.05 | 121.97 | 187.12 |
EBT Excluding Unusual Items | -28,314 | -18,246 | 40,665 | 27,757 | 26,434 | 19,477 |
Gain (Loss) on Sale of Investments | -1,042 | -1,042 | - | - | - | -217.53 |
Gain (Loss) on Sale of Assets | -1,350 | -632.98 | -248.53 | 317.54 | -141.59 | -823.63 |
Asset Writedown | -1,457 | -1,335 | -1,135 | -109.82 | -5,695 | -4,368 |
Pretax Income | -32,163 | -21,255 | 39,282 | 27,965 | 20,597 | 14,067 |
Income Tax Expense | -6,184 | -3,862 | 8,289 | 7,050 | 4,638 | 2,420 |
Earnings From Continuing Operations | -25,979 | -17,394 | 30,993 | 20,915 | 15,960 | 11,647 |
Minority Interest in Earnings | -0.01 | 9.82 | 62.84 | 149.58 | 185.61 | 62.9 |
Net Income | -25,979 | -17,384 | 31,055 | 21,064 | 16,145 | 11,710 |
Net Income to Common | -25,979 | -17,384 | 31,055 | 21,064 | 16,145 | 11,710 |
Net Income Growth | - | - | 47.43% | 30.47% | 37.88% | 49.19% |
Shares Outstanding (Basic) | 15 | 15 | 12 | 11 | 11 | 4 |
Shares Outstanding (Diluted) | 15 | 15 | 13 | 11 | 11 | 4 |
Shares Change (YoY) | 8.82% | 21.49% | 10.10% | - | 200.00% | - |
EPS (Basic) | -1757.44 | -1178.91 | 2593.00 | 1837.11 | 1408.09 | 3063.78 |
EPS (Diluted) | -1757.44 | -1178.91 | 2460.00 | 1837.00 | 1408.09 | 3063.78 |
EPS Growth | - | - | 33.91% | 30.46% | -54.04% | 49.19% |
Free Cash Flow | -53,496 | -43,346 | 41,642 | 27,097 | 34,093 | 27,113 |
Free Cash Flow Per Share | -3618.97 | -2826.19 | 3298.56 | 2363.22 | 2973.43 | 7093.92 |
Gross Margin | 23.26% | 24.79% | 33.29% | 33.68% | 38.77% | 42.85% |
Operating Margin | -10.44% | -6.66% | 7.76% | 6.23% | 9.13% | 9.89% |
Profit Margin | -7.87% | -4.81% | 6.69% | 5.13% | 5.72% | 6.03% |
Free Cash Flow Margin | -16.20% | -12.00% | 8.97% | 6.60% | 12.08% | 13.96% |
EBITDA | -26,399 | -16,751 | 44,267 | 34,371 | 35,515 | 29,542 |
EBITDA Margin | -8.00% | -4.64% | 9.54% | 8.37% | 12.59% | 15.22% |
D&A For EBITDA | 8,061 | 7,319 | 8,243 | 8,769 | 9,755 | 10,341 |
EBIT | -34,461 | -24,070 | 36,024 | 25,602 | 25,760 | 19,201 |
EBIT Margin | -10.44% | -6.66% | 7.76% | 6.23% | 9.13% | 9.89% |
Effective Tax Rate | - | - | 21.10% | 25.21% | 22.52% | 17.21% |
Advertising Expenses | - | 7,673 | 5,102 | 7,837 | 4,608 | 1,772 |