Chorokbaem Media Co., Ltd. (KOSDAQ:047820)
South Korea
· Delayed Price · Currency is KRW 4,755.00
-50.00 (-1.04%)
At close: Dec 5, 2025
Chorokbaem Media 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 | 178,085 | 210,273 | 241,316 | 192,542 | 149,110 | 46,741 | Upgrade
|
| Other Revenue | 0 | - | -0 | - | - | - | Upgrade
|
| Revenue | 178,085 | 210,273 | 241,316 | 192,542 | 149,110 | 46,741 | Upgrade
|
| Revenue Growth (YoY) | -27.07% | -12.86% | 25.33% | 29.13% | 219.01% | -3.67% | Upgrade
|
| Cost of Revenue | 165,296 | 196,435 | 214,250 | 159,691 | 129,517 | 48,320 | Upgrade
|
| Gross Profit | 12,789 | 13,838 | 27,066 | 32,851 | 19,593 | -1,580 | Upgrade
|
| Selling, General & Admin | 22,141 | 25,345 | 23,358 | 21,348 | 12,316 | 5,405 | Upgrade
|
| Amortization of Goodwill & Intangibles | 747.81 | 830.77 | 730.89 | 743.31 | 691.81 | 290.24 | Upgrade
|
| Other Operating Expenses | 456.7 | 437.99 | 811.4 | 1,030 | 455.63 | 129.64 | Upgrade
|
| Operating Expenses | 33,671 | 36,318 | 30,739 | 36,709 | 16,648 | 7,767 | Upgrade
|
| Operating Income | -20,881 | -22,480 | -3,673 | -3,858 | 2,945 | -9,347 | Upgrade
|
| Interest Expense | -6,435 | -3,889 | -8,753 | -9,909 | -3,058 | -2,226 | Upgrade
|
| Interest & Investment Income | 3,291 | 3,094 | 2,914 | 3,634 | 1,162 | 1,256 | Upgrade
|
| Earnings From Equity Investments | -1,230 | -1,239 | -4,550 | -187.8 | 4,769 | 5,201 | Upgrade
|
| Currency Exchange Gain (Loss) | 78.38 | 108.8 | 16.2 | 205.12 | 44.13 | 0.52 | Upgrade
|
| Other Non Operating Income (Expenses) | -3,091 | -1,258 | -1,288 | 10,003 | -27,340 | -34,127 | Upgrade
|
| EBT Excluding Unusual Items | -28,267 | -25,664 | -15,333 | -113.25 | -21,478 | -39,242 | Upgrade
|
| Gain (Loss) on Sale of Investments | -6,965 | -7,493 | -6,937 | -22,250 | 6,009 | 5,680 | Upgrade
|
| Gain (Loss) on Sale of Assets | 163.25 | 274.85 | -109.93 | 361.29 | 120.28 | -11.22 | Upgrade
|
| Asset Writedown | -8,522 | -8,268 | -6,275 | -28,818 | -7,709 | -929.14 | Upgrade
|
| Other Unusual Items | -49.43 | -54.8 | 2,892 | -520.46 | 101.56 | -3.44 | Upgrade
|
| Pretax Income | -43,640 | -41,205 | -25,764 | -51,340 | -22,956 | -34,506 | Upgrade
|
| Income Tax Expense | -3,471 | -2,727 | 2,187 | -833.1 | 2,022 | -721.39 | Upgrade
|
| Earnings From Continuing Operations | -40,169 | -38,477 | -27,951 | -50,507 | -24,978 | -33,784 | Upgrade
|
| Earnings From Discontinued Operations | -0 | 84,242 | -62,092 | - | - | - | Upgrade
|
| Net Income to Company | -40,169 | 45,765 | -90,043 | -50,507 | -24,978 | -33,784 | Upgrade
|
| Minority Interest in Earnings | 530.31 | -49,790 | 47,883 | 5,180 | 2,570 | -152.71 | Upgrade
|
| Net Income | -39,639 | -4,025 | -42,161 | -45,327 | -22,409 | -33,937 | Upgrade
|
| Net Income to Common | -39,639 | -4,025 | -42,161 | -45,327 | -22,409 | -33,937 | Upgrade
|
| Shares Outstanding (Basic) | 24 | 24 | 22 | 22 | 16 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 24 | 24 | 22 | 23 | 16 | 10 | Upgrade
|
| Shares Change (YoY) | 0.85% | 10.02% | -3.86% | 42.27% | 59.03% | -8.75% | Upgrade
|
| EPS (Basic) | -1620.96 | -164.82 | -1899.42 | -2091.64 | -1380.83 | -3325.66 | Upgrade
|
| EPS (Diluted) | -1620.96 | -164.82 | -3948.38 | -2219.25 | -1381.00 | -3330.00 | Upgrade
|
| Free Cash Flow | 31,433 | 51,771 | 48,758 | 1,744 | 9,612 | -21,423 | Upgrade
|
| Free Cash Flow Per Share | 1285.42 | 2120.07 | 2196.67 | 75.55 | 592.30 | -2099.35 | Upgrade
|
| Gross Margin | 7.18% | 6.58% | 11.22% | 17.06% | 13.14% | -3.38% | Upgrade
|
| Operating Margin | -11.73% | -10.69% | -1.52% | -2.00% | 1.98% | -20.00% | Upgrade
|
| Profit Margin | -22.26% | -1.91% | -17.47% | -23.54% | -15.03% | -72.61% | Upgrade
|
| Free Cash Flow Margin | 17.65% | 24.62% | 20.21% | 0.91% | 6.45% | -45.83% | Upgrade
|
| EBITDA | 6,994 | 22,573 | 20,671 | 18,537 | 21,274 | -82.25 | Upgrade
|
| EBITDA Margin | 3.93% | 10.73% | 8.57% | 9.63% | 14.27% | -0.18% | Upgrade
|
| D&A For EBITDA | 27,875 | 45,053 | 24,344 | 22,395 | 18,329 | 9,265 | Upgrade
|
| EBIT | -20,881 | -22,480 | -3,673 | -3,858 | 2,945 | -9,347 | Upgrade
|
| EBIT Margin | -11.72% | -10.69% | -1.52% | -2.00% | 1.98% | -20.00% | Upgrade
|
| Advertising Expenses | - | 2,638 | 1,997 | 1,795 | 1,258 | 446.54 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.