DAEA TI Co., Ltd. (KOSDAQ:045390)
South Korea
· Delayed Price · Currency is KRW 3,995.00
+35.00 (0.88%)
At close: Dec 5, 2025
DAEA TI 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 |
| Other Revenue | -0 | - | -0 | - | - | - | Upgrade
|
| Revenue | 167,865 | 149,149 | 112,335 | 105,548 | 116,253 | 113,401 | Upgrade
|
| Revenue Growth (YoY) | 39.48% | 32.77% | 6.43% | -9.21% | 2.51% | -0.71% | Upgrade
|
| Cost of Revenue | 140,604 | 124,699 | 92,697 | 84,007 | 94,966 | 94,856 | Upgrade
|
| Gross Profit | 27,261 | 24,450 | 19,638 | 21,541 | 21,287 | 18,545 | Upgrade
|
| Selling, General & Admin | 16,302 | 15,241 | 14,167 | 11,164 | 10,754 | 9,981 | Upgrade
|
| Amortization of Goodwill & Intangibles | 86.47 | 68.01 | 21.26 | 21.68 | 102.87 | 134.87 | Upgrade
|
| Other Operating Expenses | 642.73 | 590.88 | 1,117 | 493.91 | 340.44 | 341.89 | Upgrade
|
| Operating Expenses | 18,008 | 15,725 | 15,883 | 11,805 | 12,753 | 11,680 | Upgrade
|
| Operating Income | 9,253 | 8,725 | 3,755 | 9,736 | 8,534 | 6,865 | Upgrade
|
| Interest Expense | -2,779 | -2,630 | -2,051 | -1,275 | -327.71 | -76.1 | Upgrade
|
| Interest & Investment Income | 941.95 | 954.91 | 512.61 | 632.51 | 516.3 | 472.18 | Upgrade
|
| Earnings From Equity Investments | 492.89 | 492.89 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 330.5 | 440.9 | -54.34 | -36.53 | 405.85 | -589.47 | Upgrade
|
| Other Non Operating Income (Expenses) | 3,823 | 3,748 | 3,148 | 1,511 | 546.91 | 1,680 | Upgrade
|
| EBT Excluding Unusual Items | 12,062 | 11,731 | 5,310 | 10,568 | 9,675 | 8,351 | Upgrade
|
| Gain (Loss) on Sale of Investments | 7,168 | 2,115 | 4,674 | 5,287 | 1,265 | -625.12 | Upgrade
|
| Gain (Loss) on Sale of Assets | 73.18 | 92.97 | 97.9 | 18.95 | 202.38 | -17.08 | Upgrade
|
| Asset Writedown | -8 | -8 | -1,697 | -5,876 | -1,260 | -157.25 | Upgrade
|
| Pretax Income | 19,296 | 13,931 | 8,385 | 9,998 | 9,883 | 7,552 | Upgrade
|
| Income Tax Expense | -650.37 | -927.52 | -1,967 | 745.84 | 2,683 | 1,044 | Upgrade
|
| Earnings From Continuing Operations | 19,946 | 14,859 | 10,352 | 9,253 | 7,200 | 6,507 | Upgrade
|
| Earnings From Discontinued Operations | -222.17 | -180.68 | 348.95 | -883.61 | -1,888 | 778.34 | Upgrade
|
| Net Income to Company | 19,724 | 14,678 | 10,701 | 8,369 | 5,312 | 7,286 | Upgrade
|
| Minority Interest in Earnings | 43 | 43.6 | 48.67 | 46.25 | -278.05 | -217.13 | Upgrade
|
| Net Income | 19,767 | 14,722 | 10,750 | 8,415 | 5,034 | 7,068 | Upgrade
|
| Net Income to Common | 19,767 | 14,722 | 10,750 | 8,415 | 5,034 | 7,068 | Upgrade
|
| Net Income Growth | 39.43% | 36.95% | 27.74% | 67.17% | -28.78% | 226.87% | Upgrade
|
| Shares Outstanding (Basic) | 71 | 70 | 70 | 71 | 71 | 71 | Upgrade
|
| Shares Outstanding (Diluted) | 71 | 70 | 70 | 71 | 71 | 71 | Upgrade
|
| Shares Change (YoY) | 0.29% | - | -0.25% | -0.71% | - | - | Upgrade
|
| EPS (Basic) | 279.82 | 208.90 | 152.53 | 119.11 | 70.75 | 99.34 | Upgrade
|
| EPS (Diluted) | 279.82 | 208.90 | 152.53 | 119.11 | 70.75 | 99.34 | Upgrade
|
| EPS Growth | 39.02% | 36.95% | 28.06% | 68.36% | -28.78% | 226.87% | Upgrade
|
| Free Cash Flow | -19,520 | 35,956 | -27,054 | -64,123 | -7,444 | 31,113 | Upgrade
|
| Free Cash Flow Per Share | -276.32 | 510.21 | -383.89 | -907.63 | -104.63 | 437.28 | Upgrade
|
| Dividend Per Share | - | - | - | - | - | 20.000 | Upgrade
|
| Gross Margin | 16.24% | 16.39% | 17.48% | 20.41% | 18.31% | 16.35% | Upgrade
|
| Operating Margin | 5.51% | 5.85% | 3.34% | 9.22% | 7.34% | 6.05% | Upgrade
|
| Profit Margin | 11.77% | 9.87% | 9.57% | 7.97% | 4.33% | 6.23% | Upgrade
|
| Free Cash Flow Margin | -11.63% | 24.11% | -24.08% | -60.75% | -6.40% | 27.44% | Upgrade
|
| EBITDA | 12,897 | 11,623 | 6,306 | 12,876 | 11,561 | 9,900 | Upgrade
|
| EBITDA Margin | 7.68% | 7.79% | 5.61% | 12.20% | 9.95% | 8.73% | Upgrade
|
| D&A For EBITDA | 3,644 | 2,898 | 2,551 | 3,141 | 3,027 | 3,035 | Upgrade
|
| EBIT | 9,253 | 8,725 | 3,755 | 9,736 | 8,534 | 6,865 | Upgrade
|
| EBIT Margin | 5.51% | 5.85% | 3.34% | 9.22% | 7.34% | 6.05% | Upgrade
|
| Effective Tax Rate | - | - | - | 7.46% | 27.15% | 13.83% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.