Pangrim Co., Ltd. (KRX:003610)
South Korea
· Delayed Price · Currency is KRW 5,150.00
-300.00 (-5.50%)
Mar 9, 2026, 3:30 PM KST
Pangrim Income Statement
Financials in millions KRW. Fiscal year is October - September.
Millions KRW. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | 2020 - 2016 |
| Operating Revenue | 125,359 | 122,527 | 110,596 | 131,922 | 155,768 | 130,973 | Upgrade
|
| Other Revenue | -0 | -0 | - | - | - | -0 | Upgrade
|
| Revenue | 125,359 | 122,527 | 110,596 | 131,922 | 155,768 | 130,973 | Upgrade
|
| Revenue Growth (YoY) | 12.56% | 10.79% | -16.16% | -15.31% | 18.93% | 12.38% | Upgrade
|
| Cost of Revenue | 113,437 | 111,269 | 104,320 | 127,016 | 143,834 | 115,020 | Upgrade
|
| Gross Profit | 11,922 | 11,258 | 6,276 | 4,906 | 11,934 | 15,953 | Upgrade
|
| Selling, General & Admin | 9,624 | 9,223 | 8,511 | 8,000 | 8,804 | 8,967 | Upgrade
|
| Other Operating Expenses | 535.49 | 535.64 | 516.48 | 523.23 | 492.45 | 646.92 | Upgrade
|
| Operating Expenses | 10,506 | 10,137 | 9,546 | 9,025 | 9,784 | 9,599 | Upgrade
|
| Operating Income | 1,415 | 1,121 | -3,270 | -4,119 | 2,150 | 6,354 | Upgrade
|
| Interest Expense | -723.6 | -769.63 | -927.3 | -1,066 | -551.14 | -390 | Upgrade
|
| Interest & Investment Income | 3,765 | 3,783 | 3,034 | 2,878 | 2,561 | 2,557 | Upgrade
|
| Currency Exchange Gain (Loss) | -673.37 | 902.66 | -638.46 | -759.1 | 3,338 | 474.83 | Upgrade
|
| Other Non Operating Income (Expenses) | 110.75 | 196.22 | 419.5 | 26.93 | 272.37 | -2,853 | Upgrade
|
| EBT Excluding Unusual Items | 3,894 | 5,233 | -1,383 | -3,039 | 7,770 | 6,143 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1,885 | 3,467 | 2,421 | -655.51 | -681.61 | 886.39 | Upgrade
|
| Gain (Loss) on Sale of Assets | 633.21 | 633.21 | 63.65 | 110.42 | -12.04 | 3,431 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -54.13 | Upgrade
|
| Pretax Income | 6,412 | 9,333 | 1,102 | -3,584 | 7,077 | 10,406 | Upgrade
|
| Income Tax Expense | 2,047 | 2,822 | 484.75 | 614.63 | 1,489 | 2,962 | Upgrade
|
| Earnings From Continuing Operations | 4,365 | 6,511 | 617.14 | -4,199 | 5,588 | 7,444 | Upgrade
|
| Minority Interest in Earnings | 210.77 | 210.65 | 157.07 | 61.62 | -18.58 | -43.94 | Upgrade
|
| Net Income | 4,576 | 6,722 | 774.2 | -4,137 | 5,569 | 7,400 | Upgrade
|
| Net Income to Common | 4,576 | 6,722 | 774.2 | -4,137 | 5,569 | 7,400 | Upgrade
|
| Net Income Growth | -19.03% | 768.24% | - | - | -24.75% | 48.38% | Upgrade
|
| Shares Outstanding (Basic) | 32 | 32 | 35 | 36 | 37 | 39 | Upgrade
|
| Shares Outstanding (Diluted) | 32 | 32 | 35 | 36 | 37 | 39 | Upgrade
|
| Shares Change (YoY) | -9.85% | -8.06% | -3.31% | -0.89% | -5.06% | -0.48% | Upgrade
|
| EPS (Basic) | 144.86 | 207.75 | 22.00 | -113.67 | 151.64 | 191.32 | Upgrade
|
| EPS (Diluted) | 144.86 | 207.75 | 22.00 | -113.67 | 151.64 | 191.00 | Upgrade
|
| EPS Growth | -10.19% | 844.34% | - | - | -20.61% | 49.22% | Upgrade
|
| Free Cash Flow | -2,617 | -319.09 | 17,801 | 6,709 | -5,094 | 5,530 | Upgrade
|
| Free Cash Flow Per Share | -82.85 | -9.86 | 505.85 | 184.34 | -138.72 | 142.96 | Upgrade
|
| Dividend Per Share | - | - | - | 38.000 | 45.000 | 45.000 | Upgrade
|
| Dividend Growth | - | - | - | -15.56% | - | 28.57% | Upgrade
|
| Gross Margin | 9.51% | 9.19% | 5.67% | 3.72% | 7.66% | 12.18% | Upgrade
|
| Operating Margin | 1.13% | 0.92% | -2.96% | -3.12% | 1.38% | 4.85% | Upgrade
|
| Profit Margin | 3.65% | 5.49% | 0.70% | -3.14% | 3.57% | 5.65% | Upgrade
|
| Free Cash Flow Margin | -2.09% | -0.26% | 16.10% | 5.09% | -3.27% | 4.22% | Upgrade
|
| EBITDA | 5,290 | 5,193 | 1,016 | 521.6 | 7,103 | 11,279 | Upgrade
|
| EBITDA Margin | 4.22% | 4.24% | 0.92% | 0.40% | 4.56% | 8.61% | Upgrade
|
| D&A For EBITDA | 3,875 | 4,071 | 4,287 | 4,641 | 4,953 | 4,925 | Upgrade
|
| EBIT | 1,415 | 1,121 | -3,270 | -4,119 | 2,150 | 6,354 | Upgrade
|
| EBIT Margin | 1.13% | 0.92% | -2.96% | -3.12% | 1.38% | 4.85% | Upgrade
|
| Effective Tax Rate | 31.92% | 30.24% | 43.99% | - | 21.04% | 28.46% | Upgrade
|
| Advertising Expenses | - | - | - | - | 5 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.