Dowooinsys Co., Ltd. (KOSDAQ:484120)
South Korea
· Delayed Price · Currency is KRW 23,800
-1,050 (-4.23%)
At close: Dec 5, 2025
Dowooinsys 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 | 131,890 | 141,708 | 95,063 | 89,263 | 67,380 | 56,039 |
| Other Revenue | - | - | -0 | - | -0 | - |
| Revenue | 131,890 | 141,708 | 95,063 | 89,263 | 67,380 | 56,039 |
| Revenue Growth (YoY) | 38.74% | 49.07% | 6.50% | 32.48% | 20.24% | - |
| Cost of Revenue | 106,185 | 111,500 | 71,465 | 66,998 | 53,896 | 41,550 |
| Gross Profit | 25,704 | 30,208 | 23,597 | 22,265 | 13,484 | 14,489 |
| Selling, General & Admin | 14,001 | 12,921 | 10,655 | 7,508 | 4,734 | 4,615 |
| Research & Development | 4,574 | 3,664 | 2,717 | 3,086 | 3,232 | 936.36 |
| Amortization of Goodwill & Intangibles | 298.7 | 214.52 | 143.82 | 32.75 | 18.69 | 8.7 |
| Other Operating Expenses | 297.33 | 350.23 | 289.44 | - | - | - |
| Operating Expenses | 22,656 | 20,512 | 15,787 | 10,933 | 8,352 | 6,030 |
| Operating Income | 3,048 | 9,696 | 7,811 | 11,332 | 5,132 | 8,460 |
| Interest Expense | -2,337 | -3,188 | -4,404 | -1,718 | -2,252 | -2,289 |
| Interest & Investment Income | 340.88 | 349.75 | 78.45 | 21.03 | 9.68 | 15.34 |
| Currency Exchange Gain (Loss) | 5,949 | 11,344 | -213.44 | -48.96 | 543.76 | -1,036 |
| Other Non Operating Income (Expenses) | -647.15 | 2,151 | -345.15 | -2,258 | 1,351 | -2,261 |
| EBT Excluding Unusual Items | 6,354 | 20,353 | 2,926 | 7,329 | 4,785 | 2,889 |
| Gain (Loss) on Sale of Assets | 43.62 | 8.52 | - | -38.38 | 800.69 | -134.62 |
| Pretax Income | 6,437 | 20,362 | 2,926 | 7,290 | 5,586 | 2,754 |
| Income Tax Expense | 4,008 | 5,091 | 4,541 | 2,550 | 1,297 | 1,666 |
| Net Income | 2,429 | 15,271 | -1,614 | 4,740 | 4,289 | 1,088 |
| Net Income to Common | 2,429 | 15,271 | -1,614 | 4,740 | 4,289 | 1,088 |
| Net Income Growth | - | - | - | 10.51% | 294.22% | - |
| Shares Outstanding (Basic) | 10 | 9 | 6 | 6 | - | - |
| Shares Outstanding (Diluted) | 10 | 9 | 6 | 7 | - | - |
| Shares Change (YoY) | 59.55% | 54.89% | -13.95% | - | - | - |
| EPS (Basic) | 252.21 | 1792.83 | -267.43 | 812.61 | - | - |
| EPS (Diluted) | 89.54 | 1465.58 | -267.43 | 803.06 | - | - |
| Free Cash Flow | 4,463 | 6,262 | -32,943 | -45,378 | 613.03 | -10,349 |
| Free Cash Flow Per Share | 463.38 | 669.70 | -5456.87 | -6468.29 | - | - |
| Gross Margin | 19.49% | 21.32% | 24.82% | 24.94% | 20.01% | 25.86% |
| Operating Margin | 2.31% | 6.84% | 8.22% | 12.70% | 7.62% | 15.10% |
| Profit Margin | 1.84% | 10.78% | -1.70% | 5.31% | 6.37% | 1.94% |
| Free Cash Flow Margin | 3.38% | 4.42% | -34.65% | -50.84% | 0.91% | -18.47% |
| EBITDA | 25,102 | 29,560 | 18,822 | 16,895 | 11,385 | 12,439 |
| EBITDA Margin | 19.03% | 20.86% | 19.80% | 18.93% | 16.90% | 22.20% |
| D&A For EBITDA | 22,054 | 19,864 | 11,011 | 5,563 | 6,253 | 3,979 |
| EBIT | 3,048 | 9,696 | 7,811 | 11,332 | 5,132 | 8,460 |
| EBIT Margin | 2.31% | 6.84% | 8.22% | 12.70% | 7.62% | 15.10% |
| Effective Tax Rate | 62.26% | 25.00% | 155.17% | 34.98% | 23.21% | 60.49% |
| Advertising Expenses | - | 860.33 | 1,284 | - | - | - |
Source: S&P Capital IQ. Standard template. Financial Sources.