C

Chorokbaem Media Co Ltd
KOSDAQ:047820

Watchlist Manager
Chorokbaem Media Co Ltd
KOSDAQ:047820
Watchlist
Price: 5 400 KRW -4.42%
Market Cap: 132B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-10%
5Y
+406%
10Y
+522%
Operating Income
+
3Y
-
5Y
-815%
10Y
-338%
Net Income
+
3Y
-2 155%
5Y
-2 137%
10Y
-1 072%

Earnings Waterfall
Chorokbaem Media Co Ltd

Revenue
172.2B KRW
Cost of Revenue
-157.2B KRW
Gross Profit
15B KRW
Operating Expenses
-27.5B KRW
Operating Income
-12.5B KRW
Other Expenses
-17.4B KRW
Net Income
-29.9B KRW

Income Statement
Chorokbaem Media Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
538
674
874
908
1 377
0
0
6
22
13
19
20
1
0
0
0
8
9
0
0
264
1 509
2 777
4 078
5 528
5 538
5 163
4 576
3 631
2 986
2 992
3 479
3 765
3 781
3 639
2 873
2 077
1 993
1 809
1 826
2 226
2 316
2 386
2 573
3 058
4 403
6 017
8 337
9 909
10 431
10 384
10 116
8 753
7 175
5 929
4 201
3 889
4 035
5 623
Revenue
25 535
N/A
33 559
+31%
33 904
+1%
28 640
-16%
25 039
-13%
11 377
-55%
23 654
+108%
26 562
+12%
29 311
+10%
26 394
-10%
18 332
-31%
15 923
-13%
22 645
+42%
24 138
+7%
23 888
-1%
29 881
+25%
25 576
-14%
25 863
+1%
27 705
+7%
27 016
-2%
24 842
-8%
27 635
+11%
42 168
+53%
66 945
+59%
105 908
+58%
112 647
+6%
105 013
-7%
85 128
-19%
58 844
-31%
54 507
-7%
61 434
+13%
60 820
-1%
63 871
+5%
67 247
+5%
54 681
-19%
62 168
+14%
48 520
-22%
34 230
-29%
34 030
-1%
26 637
-22%
46 741
+75%
80 110
+71%
99 708
+24%
128 529
+29%
149 110
+16%
157 392
+6%
191 336
+22%
191 144
0%
192 542
+1%
205 425
+7%
201 930
-2%
213 649
+6%
241 316
+13%
228 040
-6%
251 647
+10%
244 178
-3%
210 273
-14%
214 857
+2%
172 208
-20%
Gross Profit
Cost of Revenue
(20 712)
(28 924)
(31 008)
(26 727)
(30 081)
(8 922)
(19 935)
(22 626)
(24 712)
(23 825)
(16 446)
(14 037)
(21 211)
(22 314)
(22 156)
(27 670)
(25 090)
(25 651)
(27 751)
(27 069)
(24 448)
(25 332)
(37 418)
(56 731)
(90 105)
(96 880)
(90 718)
(75 105)
(50 335)
(46 279)
(50 790)
(50 476)
(54 156)
(58 722)
(49 202)
(56 042)
(43 073)
(30 317)
(30 450)
(22 302)
(48 239)
(74 769)
(91 657)
(119 345)
(129 357)
(135 233)
(163 049)
(160 861)
(159 307)
(170 874)
(166 797)
(177 603)
(214 084)
(204 708)
(231 076)
(223 135)
(196 248)
(198 562)
(157 231)
Gross Profit
4 823
N/A
4 510
-6%
2 818
-38%
1 882
-33%
(5 042)
N/A
2 455
N/A
3 719
+51%
3 935
+6%
4 599
+17%
2 569
-44%
1 886
-27%
1 888
+0%
1 434
-24%
1 825
+27%
1 733
-5%
2 211
+28%
486
-78%
212
-56%
(46)
N/A
(53)
-15%
394
N/A
2 303
+485%
4 750
+106%
10 214
+115%
15 803
+55%
15 767
0%
14 296
-9%
10 024
-30%
8 509
-15%
8 229
-3%
10 644
+29%
10 345
-3%
9 715
-6%
8 526
-12%
5 479
-36%
6 125
+12%
5 447
-11%
3 912
-28%
3 580
-8%
4 335
+21%
(1 498)
N/A
5 342
N/A
8 052
+51%
9 185
+14%
19 753
+115%
22 160
+12%
28 287
+28%
30 283
+7%
33 235
+10%
34 551
+4%
35 133
+2%
36 046
+3%
27 231
-24%
23 331
-14%
20 571
-12%
21 042
+2%
14 025
-33%
16 295
+16%
14 977
-8%
Operating Income
Operating Expenses
(4 454)
(4 798)
(4 888)
(5 374)
(5 887)
(1 091)
(1 819)
(2 489)
(3 026)
(2 722)
(2 870)
(2 889)
(3 317)
(3 199)
(2 946)
(2 806)
(2 629)
(2 898)
(2 819)
(2 977)
(2 735)
(4 535)
(6 455)
(8 319)
(8 075)
(7 916)
(7 423)
(6 479)
(8 410)
(9 602)
(10 231)
(10 208)
(8 431)
(12 311)
(4 235)
(3 719)
(4 045)
(4 806)
(4 952)
(7 145)
(7 097)
(9 839)
(9 913)
(9 453)
(15 563)
(21 637)
(26 234)
(28 818)
(27 647)
(26 290)
(26 721)
(27 038)
(27 529)
(25 795)
(26 914)
(27 649)
(29 407)
(28 267)
(27 526)
Selling, General & Administrative
(4 394)
(4 743)
(4 835)
(5 318)
(5 828)
(1 090)
(1 818)
(2 479)
(2 985)
(2 698)
(2 839)
(2 860)
(3 286)
(3 130)
(2 874)
(2 731)
(2 590)
(2 453)
(2 375)
(2 535)
(2 702)
(4 422)
(6 293)
(8 135)
(7 840)
(7 510)
(7 188)
(6 257)
(8 057)
(9 100)
(9 576)
(9 366)
(7 784)
(5 483)
(3 954)
(3 651)
(3 961)
(4 516)
(4 345)
(6 187)
(5 916)
(8 357)
(8 442)
(7 968)
(13 693)
(18 375)
(22 245)
(24 456)
(23 461)
(23 120)
(23 894)
(24 277)
(24 387)
(22 570)
(23 547)
(24 125)
(26 062)
(24 807)
(24 200)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(59)
(56)
(54)
(57)
(59)
0
0
(9)
(41)
(25)
(32)
(30)
(32)
(35)
(38)
(40)
(38)
(37)
(36)
(35)
(33)
(81)
(130)
(184)
(201)
(206)
(200)
(187)
(353)
(502)
(656)
(843)
(648)
(451)
(280)
(67)
(84)
(289)
(606)
(958)
(1 181)
(1 484)
(1 472)
(1 502)
(1 870)
(3 278)
(4 152)
(4 506)
(4 186)
(3 365)
(2 876)
(2 813)
(3 142)
(3 225)
(3 368)
(3 524)
(3 344)
(3 459)
(3 326)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
(34)
(34)
(35)
0
(408)
(408)
(407)
0
(32)
(32)
0
(34)
(200)
(35)
(35)
0
0
0
0
0
(6 377)
0
0
0
0
0
0
0
0
0
16
0
16
162
146
0
195
49
52
0
0
0
0
0
0
0
Operating Income
370
N/A
(165)
N/A
(1 993)
-1 108%
(3 462)
-74%
(10 929)
-216%
1 364
N/A
1 900
+39%
1 446
-24%
1 574
+9%
(154)
N/A
(986)
-540%
(1 004)
-2%
(1 883)
-88%
(1 376)
+27%
(1 214)
+12%
(595)
+51%
(2 143)
-260%
(2 686)
-25%
(2 864)
-7%
(3 029)
-6%
(2 340)
+23%
(2 232)
+5%
(1 706)
+24%
1 894
N/A
7 727
+308%
7 851
+2%
6 873
-12%
3 546
-48%
99
-97%
(1 372)
N/A
414
N/A
137
-67%
1 284
+837%
(3 784)
N/A
1 245
N/A
2 407
+93%
1 402
-42%
(894)
N/A
(1 372)
-53%
(2 810)
-105%
(8 595)
-206%
(4 497)
+48%
(1 861)
+59%
(268)
+86%
4 190
N/A
523
-88%
2 053
+293%
1 464
-29%
5 588
+282%
8 260
+48%
8 412
+2%
9 008
+7%
(297)
N/A
(2 464)
-729%
(6 343)
-157%
(6 607)
-4%
(15 382)
-133%
(11 972)
+22%
(12 549)
-5%
Pre-Tax Income
Interest Income Expense
(9 890)
(10 014)
(10 660)
(10 669)
(6 541)
132
230
340
422
357
382
343
314
285
245
249
219
243
304
351
1 750
410
(1 452)
(3 052)
(800)
681
3 610
4 550
110
13 320
15 245
13 817
(1 093)
(15 534)
(10 099)
(14 515)
12 094
13 115
8 041
9 798
2 603
2 065
7 110
6 717
4 987
3 192
(1 779)
(6 698)
(24 577)
(23 742)
(18 261)
(14 620)
(13 744)
(13 127)
(22 038)
(15 863)
(7 703)
(6 801)
(10 729)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(36)
0
0
0
(407)
0
0
0
(32)
0
0
(39)
(187)
0
(488)
(481)
(11 950)
(12 327)
(12 005)
(18 269)
(6 596)
0
(6 490)
70
(3 633)
(1 709)
(1 770)
348
(212)
(5 648)
(21 404)
(23 235)
(29 196)
(25 998)
(16 635)
(14 792)
(21 632)
(21 981)
(11 971)
12 931
(988)
(875)
(4 465)
(31 885)
(8 662)
(9 466)
(9 579)
Gain/Loss on Disposition of Assets
0
(8)
(8)
(109)
(60)
0
0
(35)
(30)
0
0
0
0
0
0
0
0
0
0
0
(12)
0
(51)
0
(39)
(40)
23
23
23
0
0
0
0
0
0
0
(1)
0
(130)
(110)
(11)
(270)
130
325
120
628
373
172
361
112
50
13
(110)
(104)
(32)
12
275
215
203
Total Other Income
465
450
(211)
(449)
(2 591)
(6)
(11)
(5)
(356)
(379)
(288)
41
(457)
(184)
(249)
(550)
302
27
7
29
21
9
(552)
(628)
(1 142)
(1 142)
(594)
(584)
(1 114)
(1 160)
(1 158)
(579)
(8 997)
(11 342)
(10 891)
(12 462)
(1 531)
1 328
(7 175)
(54 225)
(28 290)
(28 243)
(22 109)
25 752
(3 058)
(3 049)
7 007
6 589
(11 081)
(11 233)
(20 901)
(21 252)
(10 625)
(11 701)
(9 911)
(9 371)
(9 733)
(8 583)
(8 944)
Pre-Tax Income
(9 056)
N/A
(9 736)
-8%
(12 870)
-32%
(14 689)
-14%
(20 122)
-37%
1 491
N/A
2 120
+42%
1 748
-18%
1 609
-8%
(176)
N/A
(892)
-407%
(620)
+30%
(2 062)
-233%
(1 273)
+38%
(1 217)
+4%
(896)
+26%
(2 029)
-126%
(2 415)
-19%
(2 552)
-6%
(2 648)
-4%
(613)
+77%
(1 813)
-196%
(3 761)
-107%
(1 825)
+51%
5 559
N/A
7 349
+32%
9 422
+28%
7 054
-25%
(12 832)
N/A
(1 539)
+88%
2 496
N/A
(4 894)
N/A
(15 402)
-215%
(30 660)
-99%
(26 234)
+14%
(24 498)
+7%
8 331
N/A
11 839
+42%
(2 408)
N/A
(46 999)
-1 852%
(34 506)
+27%
(36 596)
-6%
(38 134)
-4%
9 292
N/A
(22 956)
N/A
(24 704)
-8%
(8 981)
+64%
(13 264)
-48%
(51 340)
-287%
(48 584)
+5%
(42 672)
+12%
(13 919)
+67%
(25 764)
-85%
(28 271)
-10%
(42 788)
-51%
(63 713)
-49%
(41 205)
+35%
(36 607)
+11%
(41 599)
-14%
Net Income
Tax Provision
393
393
472
472
1 491
0
(12)
(12)
(15)
(15)
(3)
(9)
(5)
(4)
(4)
2
(1)
(2)
(2)
(2)
(1)
0
0
0
(676)
(676)
(853)
(853)
(508)
(508)
(391)
(387)
(56)
(56)
4
0
(87)
(87)
(87)
(87)
721
0
545
545
(2 022)
(2 149)
(2 490)
(1 209)
833
(1)
386
(880)
(2 187)
(1 033)
(1 689)
(1 816)
2 727
2 584
3 520
Income from Continuing Operations
(8 663)
(9 343)
(12 398)
(14 217)
(18 632)
1 491
2 108
1 736
1 594
(191)
(895)
(629)
(2 066)
(1 277)
(1 221)
(894)
(2 030)
(2 417)
(2 554)
(2 650)
(614)
(1 813)
(3 761)
(1 825)
4 883
6 673
8 569
6 201
(13 340)
(2 047)
2 106
(5 280)
(15 458)
(30 715)
(26 230)
(24 498)
8 244
11 752
(2 495)
(47 086)
(33 784)
(35 874)
(37 588)
9 838
(24 978)
(26 853)
(11 471)
(14 473)
(50 507)
(48 585)
(42 285)
(14 800)
(27 951)
(29 304)
(44 477)
(65 530)
(38 477)
(34 024)
(38 079)
Income to Minority Interest
0
0
0
0
0
2
(8)
(12)
(11)
(13)
(8)
(1)
(4)
(6)
4
2
4
6
1
1
(4)
31
69
65
(13)
(48)
(100)
(97)
(3)
15
14
9
(1)
(20)
(2 021)
(1 948)
0
(5)
1 158
983
(153)
(131)
545
668
2 570
4 031
10 146
10 792
5 180
3 370
(8 901)
(8 427)
2 408
2 373
7 523
5 843
(1 095)
47 362
48 561
Net Income (Common)
(8 663)
N/A
(9 343)
-8%
(12 398)
-33%
(14 217)
-15%
(18 632)
-31%
1 492
N/A
2 099
+41%
1 723
-18%
1 473
-15%
(379)
N/A
(1 123)
-196%
(874)
+22%
(2 368)
-171%
(1 517)
+36%
(1 406)
+7%
(1 057)
+25%
(2 026)
-92%
(2 410)
-19%
(2 552)
-6%
(2 648)
-4%
(619)
+77%
(1 783)
-188%
(3 693)
-107%
(1 761)
+52%
4 870
N/A
6 625
+36%
8 469
+28%
6 104
-28%
(13 343)
N/A
(2 032)
+85%
2 119
N/A
(5 272)
N/A
(15 460)
-193%
(30 736)
-99%
(28 251)
+8%
(26 447)
+6%
8 244
N/A
11 747
+42%
(1 337)
N/A
(46 102)
-3 348%
(33 937)
+26%
(36 006)
-6%
(37 043)
-3%
10 507
N/A
(22 409)
N/A
(22 822)
-2%
(1 326)
+94%
(3 681)
-178%
(45 327)
-1 131%
(45 215)
+0%
(51 187)
-13%
(23 227)
+55%
(42 161)
-82%
(31 340)
+26%
(26 333)
+16%
(40 757)
-55%
(4 025)
+90%
(12 017)
-199%
(29 904)
-149%
EPS (Diluted)
-1 732.6
N/A
-1 557.16
+10%
-2 066.33
-33%
-2 031
+2%
-3 105.33
-53%
55.25
N/A
77.74
+41%
63.81
-18%
54.55
-15%
-14.03
N/A
-41.59
-196%
-32.37
+22%
-87.7
-171%
-56.18
+36%
-52.07
+7%
-39.14
+25%
-75.03
-92%
-70.88
+6%
-75.05
-6%
-77.88
-4%
-16.72
+79%
-34.28
-105%
-71.01
-107%
-33.86
+52%
93.65
N/A
122.68
+31%
138.83
+13%
93.9
-32%
-215.2
N/A
-29.88
+86%
31.16
N/A
-76.4
N/A
-224.05
-193%
-384.2
-71%
-353.13
+8%
-307.52
+13%
70.46
N/A
94.73
+34%
-15.72
N/A
-485.28
-2 987%
-332.71
+31%
-2 780.05
-736%
-2 398.73
+14%
631.32
N/A
-1 380.83
N/A
-1 054.18
+24%
-12.41
+99%
-169.75
-1 268%
-2 091.64
-1 132%
-2 086.44
+0%
-531.24
+75%
-962.3
-81%
-1 899.41
-97%
-1 283.4
+32%
-1 078.36
+16%
-1 669.02
-55%
-164.81
+90%
-691.49
-320%
-1 649.94
-139%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.