Gridwiz Co.,Ltd. (KOSDAQ:453450)
South Korea
· Delayed Price · Currency is KRW 14,990
-60 (-0.40%)
At close: Dec 5, 2025
Gridwiz 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 |
|---|---|---|---|---|---|---|
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 |
| Operating Revenue | 121,790 | 124,674 | 131,871 | 132,142 | 110,688 | 40,424 |
| Other Revenue | - | - | - | -0 | - | -0 |
| Revenue | 121,790 | 124,674 | 131,871 | 132,142 | 110,688 | 40,424 |
| Revenue Growth (YoY) | -6.69% | -5.46% | -0.21% | 19.38% | 173.82% | - |
| Cost of Revenue | 100,207 | 104,027 | 108,684 | 107,585 | 94,795 | 32,449 |
| Gross Profit | 21,583 | 20,647 | 23,187 | 24,558 | 15,894 | 7,975 |
| Selling, General & Admin | 15,802 | 15,865 | 13,647 | 8,905 | 7,053 | 5,266 |
| Research & Development | 2,024 | 2,663 | 4,103 | 3,708 | 2,814 | 3,529 |
| Amortization of Goodwill & Intangibles | 1,913 | 1,574 | 1,532 | 1,402 | 1,402 | 40.67 |
| Other Operating Expenses | 96.53 | 96.53 | 313.77 | 105.03 | 77.42 | 119.88 |
| Operating Expenses | 24,272 | 24,990 | 21,616 | 15,547 | 12,680 | 9,482 |
| Operating Income | -2,689 | -4,343 | 1,571 | 9,010 | 3,213 | -1,507 |
| Interest Expense | -417.16 | -460.48 | -3,573 | -4,244 | -3,421 | -169.07 |
| Interest & Investment Income | 1,250 | 678.55 | 284.16 | 105.48 | 40.95 | 17.35 |
| Earnings From Equity Investments | - | - | - | - | 16.89 | - |
| Currency Exchange Gain (Loss) | 749.2 | 957.46 | 118.75 | 62.42 | 110.07 | -69.14 |
| Other Non Operating Income (Expenses) | 760.41 | 1,170 | 7,128 | -4,236 | 4,688 | 9.11 |
| EBT Excluding Unusual Items | -347.01 | -1,997 | 5,529 | 697.93 | 4,648 | -1,719 |
| Gain (Loss) on Sale of Investments | 5,160 | 161.34 | -329.44 | 80.45 | 172.28 | - |
| Gain (Loss) on Sale of Assets | 37.77 | 18.33 | 76.05 | 52.02 | -16.5 | -2.6 |
| Asset Writedown | -49.95 | -47.9 | -986.96 | - | - | -169 |
| Pretax Income | 4,801 | -1,865 | 4,288 | 830.4 | 4,804 | -1,890 |
| Income Tax Expense | 1,082 | 924.65 | 131.9 | 1,130 | -882.96 | - |
| Earnings From Continuing Operations | 3,718 | -2,790 | 4,156 | -299.31 | 5,687 | -1,890 |
| Earnings From Discontinued Operations | - | - | - | - | -18.71 | - |
| Net Income to Company | 3,718 | -2,790 | 4,156 | -299.31 | 5,668 | -1,890 |
| Minority Interest in Earnings | -76.7 | -223.77 | 153.02 | 69.67 | 128.44 | - |
| Net Income | 3,642 | -3,014 | 4,309 | -229.64 | 5,797 | -1,890 |
| Net Income to Common | 3,642 | -3,014 | 4,309 | -229.64 | 5,797 | -1,890 |
| Shares Outstanding (Basic) | 8 | 7 | 5 | 4 | 0 | 0 |
| Shares Outstanding (Diluted) | 8 | 7 | 7 | 4 | 0 | 0 |
| Shares Change (YoY) | 17.21% | 12.25% | 64.62% | 907.37% | 148.75% | - |
| EPS (Basic) | 452.71 | -411.97 | 922.20 | -58.00 | 36569.09 | -11964.07 |
| EPS (Diluted) | 394.61 | -475.85 | -34.30 | -58.00 | 14748.01 | -11964.07 |
| Free Cash Flow | 1,224 | 1,787 | 2,179 | 3,147 | 6,323 | -2,922 |
| Free Cash Flow Per Share | 152.10 | 244.23 | 334.35 | 794.79 | 16087.94 | -18492.66 |
| Gross Margin | 17.72% | 16.56% | 17.58% | 18.58% | 14.36% | 19.73% |
| Operating Margin | -2.21% | -3.48% | 1.19% | 6.82% | 2.90% | -3.73% |
| Profit Margin | 2.99% | -2.42% | 3.27% | -0.17% | 5.24% | -4.68% |
| Free Cash Flow Margin | 1.00% | 1.43% | 1.65% | 2.38% | 5.71% | -7.23% |
| EBITDA | 2,075 | 211.01 | 6,099 | 13,555 | 7,210 | -199.94 |
| EBITDA Margin | 1.70% | 0.17% | 4.63% | 10.26% | 6.51% | -0.50% |
| D&A For EBITDA | 4,765 | 4,554 | 4,529 | 4,545 | 3,997 | 1,307 |
| EBIT | -2,689 | -4,343 | 1,571 | 9,010 | 3,213 | -1,507 |
| EBIT Margin | -2.21% | -3.48% | 1.19% | 6.82% | 2.90% | -3.73% |
| Effective Tax Rate | 22.54% | - | 3.08% | 136.04% | - | - |
| Advertising Expenses | - | 133.76 | 176.98 | 43.49 | 65.41 | 27.3 |
Source: S&P Capital IQ. Standard template. Financial Sources.