Dynamic Design Co., Ltd. (145210.KS) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	80.2B	80.2B	62.6B	67.1B	58.2B
Cost of Revenue	64.6B	64.6B	51.2B	60.7B	54.3B
Gross Profit	15.6B	15.6B	11.4B	6.4B	3.9B
Operating Expenses
R&D Expense	452.7M	—	632.2M	620.0M	386.6M
SG&A Expense	4.8B	—	5.7B	6.6B	5.1B
General & Admin Expense	1.4B	—	1.6B	1.7B	1.2B
Selling & Marketing Expense	3.4B	—	4.1B	4.9B	3.9B
Other Expenses	10.3B	15.6B	7.7B	(1.3B)	5.3B
Total Operating Expenses	15.6B	15.6B	14.0B	15.3B	10.7B
Cost and Expenses	80.2B	80.2B	65.1B	75.9B	65.1B
Operating Income (EBIT)	6.5M	6.5M	(2.5B)	(8.8B)	(6.9B)
Non-Operating
Interest Income	122.2M	84.8M	198.2M	215.5M	1.7B
Interest Expense	3.8B	3.8B	3.8B	2.4B	6.7B
Net Interest Income	(3.7B)	(3.7B)	(3.6B)	(2.2B)	(5.1B)
Other Non-Op Income/Expense	(8.5B)	(8.5B)	(4.2B)	(18.8B)	(57.4B)
Non-Operating Income (excl Interest)	2.7B	—	755.5M	16.1B	50.6B
EBT (Pre-Tax Income)	(8.5B)	(8.5B)	(6.8B)	(27.6B)	(64.6B)
Income Tax Expense	387.9M	387.9M	168.2M	(453.6M)	(134.4M)
Bottom Line
Net Income	(8.8B)	(8.8B)	(6.4B)	(27.1B)	(64.5B)
Earnings from Cont. Ops	(8.9B)	(8.9B)	(6.9B)	(27.1B)	(64.5B)
Earnings from Discont. Ops	—	—	(128.1M)	—	—
Bottom Line Net Income	(8.8B)	(9.5B)	(6.4B)	(27.1B)	(64.7B)
Per Share
Basic EPS	(₩252)	(₩226)	(₩182)	(₩834)	(₩4,808)
Diluted EPS	(₩255)	(₩226)	(₩182)	(₩833)	(₩4,824)
Revenue Per Share	₩1,912	₩1,912	₩1,776	₩2,065	₩4,340
Shares
Basic Shares Outstanding	41.9M	41.9M	35.2M	32.5M	13.4M
Diluted Shares Outstanding	41.9M	41.9M	35.2M	32.5M	13.4M
Profitability Metrics
EBITDA	2.3B	2.3B	(1.4B)	(21.7B)	(55.0B)
D&A	2.3B	2.3B	1.9B	3.2B	2.9B
EBIT	6.5M	6.5M	(3.3B)	(24.9B)	(57.9B)

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 Dec 1, 2025