453450.KQ
Gridwiz
KOE · Industrials · Conglomerates · KR
KRW 12,750.00
−2.67%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 118.8B | 125.6B | 124.7B | 131.9B | 132.1B |
| Cost of Revenue | 103.2B | 107.0B | 103.9B | 108.6B | 107.5B |
| Gross Profit | 15.6B | 18.7B | 20.7B | 23.3B | 24.6B |
| Operating Expenses | |||||
| R&D Expense | 2.3B | 2.5B | 2.7B | 4.1B | 3.7B |
| SG&A Expense | 7.5B | 5.9B | 4.9B | 3.8B | 2.7B |
| General & Admin Expense | 1.6B | 2.1B | 1.6B | 1.5B | 1.2B |
| Selling & Marketing Expense | 2.7B | 3.8B | 3.2B | 2.3B | 1.5B |
| Other Expenses | 4.8B | 9.5B | 17.5B | 13.8B | 9.2B |
| Total Operating Expenses | 14.0B | 17.8B | 25.1B | 21.7B | 15.6B |
| Cost and Expenses | 119.9B | 124.8B | 129.0B | 130.3B | 123.1B |
| Operating Income (EBIT) | (1.1B) | 818.4M | (4.3B) | 1.6B | 9.0B |
| Non-Operating | |||||
| Interest Income | 961.7M | 1.1B | 678.5M | 284.2M | 105.5M |
| Interest Expense | 676.4M | 476.4M | 460.5M | 3.6B | 4.2B |
| Net Interest Income | 285.2M | 637.2M | 218.1M | (3.3B) | (4.1B) |
| Other Non-Op Income/Expense | 2.5B | 967.3M | 2.5B | 2.7B | (8.2B) |
| Non-Operating Income (excl Interest) | (686.4M) | — | (2.9B) | (6.7B) | (168.0M) |
| EBT (Pre-Tax Income) | 1.4B | 1.8B | (1.9B) | 4.3B | 830.4M |
| Income Tax Expense | (830.2M) | (235.7M) | 924.7M | 131.9M | 1.1B |
| Bottom Line | |||||
| Net Income | 2.2B | 2.1B | (3.0B) | 4.3B | (229.6M) |
| Earnings from Cont. Ops | 2.2B | 2.0B | (2.8B) | 4.2B | (299.3M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 2.1B | 2.1B | (3.0B) | 4.3B | (229.6M) |
| Per Share | |||||
| Basic EPS | ₩267 | ₩270 | (₩452) | ₩922 | (₩29) |
| Diluted EPS | ₩267 | ₩270 | (₩452) | ₩542 | (₩29) |
| Revenue Per Share | ₩14,960 | ₩15,814 | ₩18,689 | ₩16,594 | ₩16,628 |
| Shares | |||||
| Basic Shares Outstanding | 7.9M | 7.9M | 6.7M | 7.9M | 7.9M |
| Diluted Shares Outstanding | 7.9M | 7.9M | 6.7M | 7.9M | 7.9M |
| Profitability Metrics | |||||
| EBITDA | 8.7B | 5.6B | 3.1B | 12.8B | 13.7B |
| D&A | 4.4B | 4.8B | 4.6B | 4.5B | 4.5B |
| EBIT | 4.2B | 818.4M | (1.4B) | 8.3B | 9.2B |
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