Ecopro Materials Co., Ltd. (KRX:450080)
South Korea
· Delayed Price · Currency is KRW 60,000
+1,000 (1.69%)
At close: Dec 5, 2025
Ecopro Materials 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2017 - 2019 |
| Operating Revenue | 365,398 | 299,846 | 952,523 | 665,248 | 342,888 | 216,667 | Upgrade
|
| Other Revenue | - | - | -0 | - | - | -0 | Upgrade
|
| Revenue | 365,398 | 299,846 | 952,523 | 665,248 | 342,888 | 216,667 | Upgrade
|
| Revenue Growth (YoY) | -8.69% | -68.52% | 43.18% | 94.01% | 58.26% | 63.26% | Upgrade
|
| Cost of Revenue | 408,993 | 331,116 | 917,564 | 611,396 | 317,471 | 199,474 | Upgrade
|
| Gross Profit | -43,595 | -31,269 | 34,959 | 53,852 | 25,417 | 17,193 | Upgrade
|
| Selling, General & Admin | 26,426 | 25,615 | 18,359 | 8,205 | 5,720 | 3,693 | Upgrade
|
| Research & Development | 7,207 | 6,681 | 6,966 | 6,176 | 3,008 | 1,347 | Upgrade
|
| Amortization of Goodwill & Intangibles | 206.94 | 218.05 | 196.51 | 87.45 | 35.8 | 26.31 | Upgrade
|
| Other Operating Expenses | 83.14 | 83.14 | 76.25 | 25.14 | 44.81 | -682.22 | Upgrade
|
| Operating Expenses | 34,664 | 33,451 | 26,186 | 14,864 | 9,164 | 4,652 | Upgrade
|
| Operating Income | -78,259 | -64,720 | 8,773 | 38,988 | 16,253 | 12,541 | Upgrade
|
| Interest Expense | -2,231 | -4,768 | -13,710 | -11,323 | -4,436 | -2,736 | Upgrade
|
| Interest & Investment Income | 13,181 | 5,541 | 1,866 | 4.45 | 23.4 | 43.82 | Upgrade
|
| Earnings From Equity Investments | 166,872 | -46.93 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -8,221 | 12,814 | 1,040 | -17,838 | -1,820 | 2,220 | Upgrade
|
| Other Non Operating Income (Expenses) | -3,373 | -11,997 | -1,143 | 2,866 | -32,880 | -657.41 | Upgrade
|
| EBT Excluding Unusual Items | 87,969 | -63,178 | -3,174 | 12,698 | -22,860 | 11,411 | Upgrade
|
| Gain (Loss) on Sale of Investments | 415.62 | - | - | 18.11 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 3.17 | -73.49 | -73.49 | -40.8 | - | - | Upgrade
|
| Pretax Income | 88,388 | -63,251 | -3,248 | 12,676 | -22,860 | 11,411 | Upgrade
|
| Income Tax Expense | -26,736 | -20,565 | -8,293 | -2,907 | 119.48 | -5,425 | Upgrade
|
| Net Income | 115,124 | -42,686 | 5,045 | 15,583 | -22,980 | 16,836 | Upgrade
|
| Net Income to Common | 115,124 | -42,686 | 5,045 | 15,583 | -22,980 | 16,836 | Upgrade
|
| Net Income Growth | - | - | -67.62% | - | - | 842.56% | Upgrade
|
| Shares Outstanding (Basic) | 70 | 69 | 59 | 53 | 51 | 36 | Upgrade
|
| Shares Outstanding (Diluted) | 74 | 70 | 61 | 56 | 51 | 36 | Upgrade
|
| Shares Change (YoY) | 9.82% | 15.56% | 8.83% | 9.37% | 40.74% | 36.10% | Upgrade
|
| EPS (Basic) | 1651.16 | -617.88 | 85.00 | 294.00 | -450.00 | 464.00 | Upgrade
|
| EPS (Diluted) | 1554.10 | -617.88 | 83.00 | 279.00 | -450.00 | 464.00 | Upgrade
|
| EPS Growth | - | - | -70.25% | - | - | 592.54% | Upgrade
|
| Free Cash Flow | -305,946 | -468,259 | -13,430 | -220,767 | -116,756 | -54,871 | Upgrade
|
| Free Cash Flow Per Share | -4130.87 | -6666.15 | -220.94 | -3952.72 | -2286.39 | -1512.26 | Upgrade
|
| Gross Margin | -11.93% | -10.43% | 3.67% | 8.09% | 7.41% | 7.94% | Upgrade
|
| Operating Margin | -21.42% | -21.58% | 0.92% | 5.86% | 4.74% | 5.79% | Upgrade
|
| Profit Margin | 31.51% | -14.24% | 0.53% | 2.34% | -6.70% | 7.77% | Upgrade
|
| Free Cash Flow Margin | -83.73% | -156.17% | -1.41% | -33.19% | -34.05% | -25.32% | Upgrade
|
| EBITDA | -26,030 | -20,760 | 41,706 | 59,626 | 28,669 | 20,168 | Upgrade
|
| EBITDA Margin | -7.12% | -6.92% | 4.38% | 8.96% | 8.36% | 9.31% | Upgrade
|
| D&A For EBITDA | 52,229 | 43,960 | 32,933 | 20,638 | 12,416 | 7,628 | Upgrade
|
| EBIT | -78,259 | -64,720 | 8,773 | 38,988 | 16,253 | 12,541 | Upgrade
|
| EBIT Margin | -21.42% | -21.58% | 0.92% | 5.86% | 4.74% | 5.79% | Upgrade
|
| Advertising Expenses | - | 174.46 | 20.36 | - | - | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.