WITHTECH Co., LTD. (KOSDAQ:348350)
South Korea
· Delayed Price · Currency is KRW 8,670.00
+130.00 (1.52%)
At close: Dec 5, 2025
WITHTECH Co., LTD. 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 - 2018 |
|---|---|---|---|---|---|---|---|
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 - 2018 |
| Operating Revenue | 51,358 | 43,616 | 49,561 | 72,606 | 68,307 | 55,617 | Upgrade
|
| Other Revenue | -0 | -0 | -0 | -0 | - | - | Upgrade
|
| Revenue | 51,358 | 43,616 | 49,561 | 72,606 | 68,307 | 55,617 | Upgrade
|
| Revenue Growth (YoY) | 16.34% | -12.00% | -31.74% | 6.29% | 22.82% | -5.51% | Upgrade
|
| Cost of Revenue | 35,057 | 29,583 | 31,946 | 42,102 | 44,929 | 34,122 | Upgrade
|
| Gross Profit | 16,301 | 14,032 | 17,615 | 30,504 | 23,379 | 21,495 | Upgrade
|
| Selling, General & Admin | 7,233 | 6,704 | 8,866 | 9,188 | 8,109 | 7,324 | Upgrade
|
| Research & Development | 5,339 | 4,950 | 5,159 | 5,857 | 5,442 | 4,554 | Upgrade
|
| Amortization of Goodwill & Intangibles | 180.7 | 185.53 | 179.69 | 154.24 | 129.32 | 75.48 | Upgrade
|
| Other Operating Expenses | 331.72 | 370.84 | 393.32 | 315.77 | 280.98 | 203.92 | Upgrade
|
| Operating Expenses | 13,909 | 13,066 | 15,191 | 15,995 | 14,533 | 12,629 | Upgrade
|
| Operating Income | 2,392 | 965.96 | 2,425 | 14,509 | 8,845 | 8,866 | Upgrade
|
| Interest Expense | -333.09 | -386.56 | -396.29 | -263.21 | -181.66 | -186.52 | Upgrade
|
| Interest & Investment Income | 2,396 | 2,848 | 2,931 | 1,596 | 528.52 | 377.81 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,710 | 3,935 | 438.04 | 1,693 | 1,579 | -1,011 | Upgrade
|
| Other Non Operating Income (Expenses) | -31.52 | 113.82 | 277.77 | -3,119 | 635.27 | 585.97 | Upgrade
|
| EBT Excluding Unusual Items | 6,133 | 7,476 | 5,675 | 14,415 | 11,406 | 8,632 | Upgrade
|
| Gain (Loss) on Sale of Investments | 155.13 | -8.5 | 724.92 | -512.91 | 404.53 | 1,006 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.01 | -5.5 | -2.48 | -0 | - | - | Upgrade
|
| Pretax Income | 6,288 | 7,462 | 6,398 | 13,902 | 11,811 | 9,638 | Upgrade
|
| Income Tax Expense | 490.32 | 394.06 | 65.78 | 1,657 | 916.66 | 1,151 | Upgrade
|
| Net Income | 5,798 | 7,068 | 6,332 | 12,245 | 10,894 | 8,488 | Upgrade
|
| Net Income to Common | 5,798 | 7,068 | 6,332 | 12,245 | 10,894 | 8,488 | Upgrade
|
| Net Income Growth | 13.00% | 11.63% | -48.29% | 12.40% | 28.35% | -26.92% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 8 | Upgrade
|
| Shares Change (YoY) | -2.78% | -0.84% | -0.76% | -0.62% | 21.24% | 7.35% | Upgrade
|
| EPS (Basic) | 594.46 | 709.72 | 630.44 | 1210.00 | 1069.78 | 1010.47 | Upgrade
|
| EPS (Diluted) | 594.46 | 709.72 | 630.00 | 1210.00 | 1069.78 | 1010.00 | Upgrade
|
| EPS Growth | 16.30% | 12.65% | -47.93% | 13.11% | 5.92% | -31.96% | Upgrade
|
| Free Cash Flow | 773.46 | 2,061 | -16,252 | 22,118 | 8,577 | 4,282 | Upgrade
|
| Free Cash Flow Per Share | 79.30 | 207.00 | -1618.11 | 2185.52 | 842.20 | 509.83 | Upgrade
|
| Gross Margin | 31.74% | 32.17% | 35.54% | 42.01% | 34.23% | 38.65% | Upgrade
|
| Operating Margin | 4.66% | 2.21% | 4.89% | 19.98% | 12.95% | 15.94% | Upgrade
|
| Profit Margin | 11.29% | 16.20% | 12.78% | 16.86% | 15.95% | 15.26% | Upgrade
|
| Free Cash Flow Margin | 1.51% | 4.73% | -32.79% | 30.46% | 12.56% | 7.70% | Upgrade
|
| EBITDA | 3,502 | 2,071 | 3,486 | 15,454 | 9,705 | 9,603 | Upgrade
|
| EBITDA Margin | 6.82% | 4.75% | 7.03% | 21.29% | 14.21% | 17.27% | Upgrade
|
| D&A For EBITDA | 1,110 | 1,105 | 1,061 | 945.52 | 859.65 | 737.74 | Upgrade
|
| EBIT | 2,392 | 965.96 | 2,425 | 14,509 | 8,845 | 8,866 | Upgrade
|
| EBIT Margin | 4.66% | 2.21% | 4.89% | 19.98% | 12.95% | 15.94% | Upgrade
|
| Effective Tax Rate | 7.80% | 5.28% | 1.03% | 11.92% | 7.76% | 11.94% | Upgrade
|
| Advertising Expenses | - | 75.97 | 34.9 | 71.43 | 10.47 | 83.96 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.