Solborn, Inc. (KOSDAQ:035610)
South Korea
· Delayed Price · Currency is KRW 3,620.00
+110.00 (3.13%)
At close: Dec 5, 2025
Solborn 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Operating Revenue | 103,288 | 102,329 | 89,277 | 88,993 | 78,867 | 71,344 | Upgrade
|
| Other Revenue | 26,177 | 19,573 | 30,563 | 4,824 | 21,333 | 10,695 | Upgrade
|
| Revenue | 129,465 | 121,901 | 119,840 | 93,816 | 100,199 | 82,039 | Upgrade
|
| Revenue Growth (YoY) | 3.84% | 1.72% | 27.74% | -6.37% | 22.14% | 2.15% | Upgrade
|
| Cost of Revenue | 41,695 | 40,327 | 38,937 | 70,885 | 44,449 | 37,010 | Upgrade
|
| Gross Profit | 87,769 | 81,574 | 80,903 | 22,931 | 55,751 | 45,029 | Upgrade
|
| Selling, General & Admin | 39,661 | 40,376 | 37,353 | 36,793 | 31,154 | 29,269 | Upgrade
|
| Research & Development | 8,000 | 9,208 | 8,635 | 8,039 | 7,378 | 5,757 | Upgrade
|
| Amortization of Goodwill & Intangibles | 127.97 | 134.47 | 133.61 | 138.67 | 108.54 | 110.85 | Upgrade
|
| Operating Expenses | 55,547 | 54,375 | 48,226 | 49,407 | 41,008 | 37,877 | Upgrade
|
| Operating Income | 32,222 | 27,199 | 32,677 | -26,476 | 14,743 | 7,152 | Upgrade
|
| Interest Expense | -120.98 | -133.33 | -133.52 | -124.97 | -115.23 | -141.16 | Upgrade
|
| Interest & Investment Income | 3,074 | 3,198 | 1,880 | 1,229 | 781.95 | 469.59 | Upgrade
|
| Earnings From Equity Investments | -70.02 | 138.75 | 2,157 | -5,186 | -209.05 | 633.48 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,759 | 4,007 | 706.1 | -491.79 | 2,055 | -1,304 | Upgrade
|
| Other Non Operating Income (Expenses) | 331.33 | 161.11 | 11.8 | 373.15 | 2,411 | 239.73 | Upgrade
|
| EBT Excluding Unusual Items | 37,195 | 34,570 | 37,299 | -30,677 | 19,667 | 7,049 | Upgrade
|
| Gain (Loss) on Sale of Investments | 31,267 | 35,758 | 17,628 | -14,676 | 14,229 | -1,498 | Upgrade
|
| Gain (Loss) on Sale of Assets | 9.59 | -30.97 | -5.79 | 0.46 | -1.11 | 19.92 | Upgrade
|
| Asset Writedown | -0.08 | -0.08 | - | - | - | -122.76 | Upgrade
|
| Other Unusual Items | - | - | 20.38 | 8.84 | - | 1,611 | Upgrade
|
| Pretax Income | 68,472 | 70,296 | 54,941 | -45,344 | 33,895 | 7,060 | Upgrade
|
| Income Tax Expense | 5,501 | 7,736 | 5,228 | -3,427 | 3,928 | 1,919 | Upgrade
|
| Earnings From Continuing Operations | 62,971 | 62,560 | 49,713 | -41,917 | 29,967 | 5,141 | Upgrade
|
| Earnings From Discontinued Operations | -2,066 | -2,066 | -818.32 | -0.01 | -0.01 | -0.69 | Upgrade
|
| Net Income to Company | 60,906 | 60,495 | 48,895 | -41,917 | 29,967 | 5,140 | Upgrade
|
| Minority Interest in Earnings | -19,356 | -23,574 | -10,646 | 204.86 | -12,145 | -3,693 | Upgrade
|
| Net Income | 41,549 | 36,921 | 38,249 | -41,712 | 17,822 | 1,447 | Upgrade
|
| Net Income to Common | 41,549 | 36,921 | 38,249 | -41,712 | 17,822 | 1,447 | Upgrade
|
| Net Income Growth | 10.97% | -3.47% | - | - | 1131.32% | -18.63% | Upgrade
|
| Shares Outstanding (Basic) | 22 | 22 | 22 | 22 | 22 | 23 | Upgrade
|
| Shares Outstanding (Diluted) | 22 | 22 | 22 | 22 | 22 | 23 | Upgrade
|
| Shares Change (YoY) | -0.05% | -0.05% | -0.30% | -0.54% | -0.89% | -0.57% | Upgrade
|
| EPS (Basic) | 1863.77 | 1655.66 | 1714.39 | -1863.90 | 792.10 | 63.76 | Upgrade
|
| EPS (Diluted) | 1863.77 | 1655.66 | 1714.39 | -1863.90 | 792.10 | 63.76 | Upgrade
|
| EPS Growth | 11.02% | -3.43% | - | - | 1142.34% | -18.17% | Upgrade
|
| Free Cash Flow | 16,411 | 14,907 | 10,555 | 14,361 | 15,023 | 16,567 | Upgrade
|
| Free Cash Flow Per Share | 736.16 | 668.46 | 473.10 | 641.73 | 667.69 | 729.81 | Upgrade
|
| Gross Margin | 67.79% | 66.92% | 67.51% | 24.44% | 55.64% | 54.89% | Upgrade
|
| Operating Margin | 24.89% | 22.31% | 27.27% | -28.22% | 14.71% | 8.72% | Upgrade
|
| Profit Margin | 32.09% | 30.29% | 31.92% | -44.46% | 17.79% | 1.76% | Upgrade
|
| Free Cash Flow Margin | 12.68% | 12.23% | 8.81% | 15.31% | 14.99% | 20.19% | Upgrade
|
| EBITDA | 34,833 | 29,962 | 35,468 | -23,740 | 17,262 | 9,440 | Upgrade
|
| EBITDA Margin | 26.91% | 24.58% | 29.60% | -25.30% | 17.23% | 11.51% | Upgrade
|
| D&A For EBITDA | 2,611 | 2,763 | 2,791 | 2,737 | 2,519 | 2,288 | Upgrade
|
| EBIT | 32,222 | 27,199 | 32,677 | -26,476 | 14,743 | 7,152 | Upgrade
|
| EBIT Margin | 24.89% | 22.31% | 27.27% | -28.22% | 14.71% | 8.72% | Upgrade
|
| Effective Tax Rate | 8.03% | 11.00% | 9.52% | - | 11.59% | 27.18% | Upgrade
|
| Advertising Expenses | - | 2,099 | 1,999 | 1,695 | 804.23 | 820.39 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.