Kyung Dong Navien Co., Ltd. (009450.KS) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	1559.0B	1502.9B	1353.9B	1204.3B	1160.9B
Cost of Revenue	869.7B	882.9B	743.3B	703.9B	693.0B
Gross Profit	688.6B	619.3B	610.6B	500.4B	467.9B
Operating Expenses
R&D Expense	10.9B	42.2B	16.6B	13.5B	14.8B
SG&A Expense	286.7B	242.3B	248.9B	357.5B	216.9B
General & Admin Expense	33.3B	38.2B	34.3B	27.3B	21.6B
Selling & Marketing Expense	200.4B	204.1B	214.6B	171.5B	195.2B
Other Expenses	194.0B	189.9B	212.5B	195.8B	176.5B
Total Operating Expenses	487.7B	474.4B	478.0B	371.0B	408.1B
Cost and Expenses	1357.4B	1358.8B	1221.3B	1074.9B	1101.1B
Operating Income (EBIT)	200.9B	144.9B	132.6B	129.4B	59.8B
Non-Operating
Interest Income	5.3B	3.4B	3.0B	3.3B	1.7B
Interest Expense	12.0B	9.5B	7.7B	9.3B	7.3B
Net Interest Income	(6.7B)	(6.1B)	(4.7B)	(6.1B)	(5.6B)
Other Non-Op Income/Expense	33.8B	5.7B	20.2B	(22.1B)	13.0B
Non-Operating Income (excl Interest)	(20.5B)	—	(27.9B)	12.7B	(20.7B)
EBT (Pre-Tax Income)	234.7B	150.6B	152.8B	107.3B	72.7B
Income Tax Expense	75.7B	61.1B	28.4B	24.1B	19.1B
Bottom Line
Net Income	158.5B	89.7B	124.3B	83.1B	53.6B
Earnings from Cont. Ops	159.1B	89.7B	124.3B	83.1B	53.6B
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	158.5B	89.7B	124.3B	83.1B	53.6B
Per Share
Basic EPS	₩10,953	₩6,204	₩8,605	₩5,753	₩3,707
Diluted EPS	₩10,956	₩6,204	₩8,605	₩5,753	₩3,707
Revenue Per Share	₩106,759	₩103,160	₩93,675	₩83,326	₩80,320
Shares
Basic Shares Outstanding	14.6M	14.6M	14.5M	14.5M	14.5M
Diluted Shares Outstanding	14.6M	14.6M	14.5M	14.5M	14.5M
Profitability Metrics
EBITDA	263.3B	197.7B	207.8B	163.2B	124.9B
D&A	54.2B	52.8B	47.4B	46.6B	44.8B
EBIT	209.1B	144.9B	160.5B	116.6B	80.1B

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026