Intelligent Digital Integrated Security Co., Ltd. (KOSDAQ:143160)
South Korea
· Delayed Price · Currency is KRW 17,830
+20 (0.11%)
At close: Dec 5, 2025
KOSDAQ:143160 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 |
| Operating Revenue | 316,582 | 313,646 | 278,189 | 269,923 | 204,055 | 150,996 | Upgrade
|
| Other Revenue | -0 | -0 | - | -0 | -0 | -0 | Upgrade
|
| Revenue | 316,582 | 313,646 | 278,189 | 269,923 | 204,055 | 150,996 | Upgrade
|
| Revenue Growth (YoY) | 0.28% | 12.75% | 3.06% | 32.28% | 35.14% | 34.97% | Upgrade
|
| Cost of Revenue | 194,155 | 195,512 | 177,812 | 175,515 | 132,459 | 103,035 | Upgrade
|
| Gross Profit | 122,426 | 118,134 | 100,378 | 94,409 | 71,596 | 47,961 | Upgrade
|
| Selling, General & Admin | 75,215 | 72,605 | 53,868 | 44,499 | 30,424 | 18,045 | Upgrade
|
| Research & Development | 20,805 | 18,217 | 15,804 | 15,165 | 14,774 | 8,772 | Upgrade
|
| Amortization of Goodwill & Intangibles | 5,585 | 6,048 | 4,437 | 3,702 | 5,658 | 5,149 | Upgrade
|
| Other Operating Expenses | 595.85 | 656.32 | 790.84 | 659.48 | 558.26 | 465.57 | Upgrade
|
| Operating Expenses | 106,603 | 102,048 | 77,732 | 66,565 | 53,340 | 33,665 | Upgrade
|
| Operating Income | 15,823 | 16,087 | 22,646 | 27,844 | 18,255 | 14,296 | Upgrade
|
| Interest Expense | -2,364 | -2,411 | -1,874 | -601.75 | -178.06 | -110.96 | Upgrade
|
| Interest & Investment Income | 6,931 | 7,618 | 6,573 | 2,939 | 1,267 | 1,384 | Upgrade
|
| Earnings From Equity Investments | 1,439 | 611.67 | -250.15 | -10,392 | 28.03 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 2,891 | 5,379 | 968.58 | 245.51 | 1,287 | -959.77 | Upgrade
|
| Other Non Operating Income (Expenses) | 414.34 | 782.85 | 806.75 | 1,836 | 7,512 | 387.75 | Upgrade
|
| EBT Excluding Unusual Items | 25,135 | 28,067 | 28,870 | 21,871 | 28,171 | 14,997 | Upgrade
|
| Gain (Loss) on Sale of Investments | 643.92 | 223.49 | -18.74 | 323.8 | -103.71 | -48.71 | Upgrade
|
| Gain (Loss) on Sale of Assets | 408.94 | 23.28 | 540.56 | -715.83 | -73.44 | 42.04 | Upgrade
|
| Asset Writedown | -12,273 | -12,277 | -1,065 | -354.9 | -96 | -405.47 | Upgrade
|
| Pretax Income | 13,915 | 16,037 | 28,327 | 21,124 | 27,898 | 14,585 | Upgrade
|
| Income Tax Expense | 3,597 | 3,168 | 3,050 | 6,836 | 3,571 | 3,368 | Upgrade
|
| Earnings From Continuing Operations | 10,318 | 12,869 | 25,277 | 14,288 | 24,327 | 11,216 | Upgrade
|
| Net Income to Company | 10,318 | 12,869 | 25,277 | 14,288 | 24,327 | 11,216 | Upgrade
|
| Minority Interest in Earnings | 463.35 | 1,183 | -5,113 | -2,123 | -1,118 | - | Upgrade
|
| Net Income | 10,781 | 14,053 | 20,164 | 12,166 | 23,208 | 11,216 | Upgrade
|
| Net Income to Common | 10,781 | 14,053 | 20,164 | 12,166 | 23,208 | 11,216 | Upgrade
|
| Net Income Growth | -34.01% | -30.31% | 65.75% | -47.58% | 106.92% | 486.53% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | -3.77% | -0.89% | - | - | 0.09% | 0.10% | Upgrade
|
| EPS (Basic) | 1087.43 | 1372.03 | 1951.32 | 1177.29 | 2245.89 | 1086.37 | Upgrade
|
| EPS (Diluted) | 1087.43 | 1372.03 | 1951.32 | 1177.29 | 2245.89 | 1086.37 | Upgrade
|
| EPS Growth | -31.43% | -29.69% | 65.75% | -47.58% | 106.73% | 485.92% | Upgrade
|
| Free Cash Flow | 10,340 | 39,165 | 35,723 | 22,771 | 576.54 | 23,229 | Upgrade
|
| Free Cash Flow Per Share | 1042.91 | 3823.88 | 3456.94 | 2203.56 | 55.79 | 2249.95 | Upgrade
|
| Dividend Per Share | 300.000 | 300.000 | - | - | - | - | Upgrade
|
| Gross Margin | 38.67% | 37.66% | 36.08% | 34.98% | 35.09% | 31.76% | Upgrade
|
| Operating Margin | 5.00% | 5.13% | 8.14% | 10.32% | 8.95% | 9.47% | Upgrade
|
| Profit Margin | 3.41% | 4.48% | 7.25% | 4.51% | 11.37% | 7.43% | Upgrade
|
| Free Cash Flow Margin | 3.27% | 12.49% | 12.84% | 8.44% | 0.28% | 15.38% | Upgrade
|
| EBITDA | 31,478 | 32,050 | 36,048 | 39,825 | 29,943 | 23,075 | Upgrade
|
| EBITDA Margin | 9.94% | 10.22% | 12.96% | 14.75% | 14.67% | 15.28% | Upgrade
|
| D&A For EBITDA | 15,655 | 15,963 | 13,402 | 11,981 | 11,687 | 8,779 | Upgrade
|
| EBIT | 15,823 | 16,087 | 22,646 | 27,844 | 18,255 | 14,296 | Upgrade
|
| EBIT Margin | 5.00% | 5.13% | 8.14% | 10.32% | 8.95% | 9.47% | Upgrade
|
| Effective Tax Rate | 25.85% | 19.76% | 10.77% | 32.36% | 12.80% | 23.10% | Upgrade
|
| Advertising Expenses | - | 5,051 | 4,025 | 2,619 | 1,503 | 1,134 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.