NRB Inc. 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Operating Revenue	-	52,801	51,533	17,997
Other Revenue	0	-	-0	-
Revenue	46,386	52,801	51,533	17,997
Revenue Growth (YoY)	-9.99%	2.46%	186.34%	-
Cost of Revenue	35,191	38,519	34,851	13,640
Gross Profit	11,195	14,282	16,682	4,357
Selling, General & Admin	3,788	3,891	2,497	1,583
Research & Development	1,018	1,742	1,579	428.44
Amortization of Goodwill & Intangibles	53.92	43.71	8.93	2.35
Other Operating Expenses	87.56	183.83	121	40.66
Operating Expenses	6,635	8,066	4,541	2,131
Operating Income	4,560	6,216	12,141	2,226
Interest Expense	-5,301	-4,815	-4,790	-1,164
Interest & Investment Income	176.37	86.4	109.56	12.41
Currency Exchange Gain (Loss)	6.54	6.54	-0.12	-
Other Non Operating Income (Expenses)	-1,727	-376.53	-3,832	-16,904
EBT Excluding Unusual Items	-2,286	1,117	3,628	-15,830
Gain (Loss) on Sale of Investments	-190.66	-27.73	1.47	0.39
Gain (Loss) on Sale of Assets	-104.81	-104.81	-2.66	-
Pretax Income	-2,582	984.69	3,627	-15,802
Income Tax Expense	-2,766	-1,016	2,124	-194.66
Net Income	184.05	2,001	1,503	-15,607
Net Income to Common	184.05	2,001	1,503	-15,607
Net Income Growth	-87.75%	33.14%	-	-
Shares Outstanding (Basic)	9	8	6	1
Shares Outstanding (Diluted)	9	8	6	1
Shares Change (YoY)	54.28%	43.49%	702.71%	-
EPS (Basic)	21.23	261.48	268.22	-22295.89
EPS (Diluted)	21.08	248.00	267.00	-22295.90
EPS Growth	-92.11%	-7.12%	-	-
Free Cash Flow	-23,531	-5,858	-26,361	-41,295
Free Cash Flow Per Share	-2714.45	-726.57	-4691.44	-58992.61
Gross Margin	24.13%	27.05%	32.37%	24.21%
Operating Margin	9.83%	11.77%	23.56%	12.37%
Profit Margin	0.40%	3.79%	2.92%	-86.72%
Free Cash Flow Margin	-50.73%	-11.09%	-51.15%	-229.46%
EBITDA	21,304	23,710	21,859	3,688
EBITDA Margin	45.93%	44.90%	42.42%	20.50%
D&A For EBITDA	16,744	17,494	9,719	1,463
EBIT	4,560	6,216	12,141	2,226
EBIT Margin	9.83%	11.77%	23.56%	12.37%
Effective Tax Rate	-	-	58.57%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.