Daou Data Corp. (KOSDAQ:032190)
South Korea · Delayed Price · Currency is KRW 23,550
+500 (2.17%)
Apr 10, 2026, 3:30 PM KST
Daou Data Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 931,414 | 851,591 | 782,753 | 803,638 | 710,369 |
Other Revenue | 17,120,547 | 11,284,532 | 9,551,272 | 8,943,573 | 5,869,685 |
| 18,051,961 | 12,136,123 | 10,334,025 | 9,747,211 | 6,580,054 | |
Revenue Growth (YoY) | 48.75% | 17.44% | 6.02% | 48.13% | 19.08% |
Cost of Revenue | 15,336,262 | 9,977,749 | 8,891,852 | 8,191,628 | 4,509,498 |
Gross Profit | 2,715,700 | 2,158,374 | 1,442,174 | 1,555,583 | 2,070,556 |
Selling, General & Admin | 963,442 | 810,092 | 660,385 | 683,179 | 672,235 |
Amortization of Goodwill & Intangibles | 33,738 | 29,858 | 26,522 | 25,021 | 20,278 |
Other Operating Expenses | 67,026 | 67,868 | 51,655 | 42,748 | 40,222 |
Operating Expenses | 1,115,819 | 952,505 | 775,117 | 778,888 | 756,855 |
Operating Income | 1,599,881 | 1,205,870 | 667,057 | 776,696 | 1,313,701 |
Interest Expense | -31,946 | -30,554 | -22,823 | -14,121 | -12,987 |
Interest & Investment Income | 11,661 | 9,578 | 7,256 | 4,833 | 2,408 |
Earnings From Equity Investments | 212,815 | -25,245 | 28,871 | 12,354 | 45,114 |
Currency Exchange Gain (Loss) | 2,118 | 4,375 | 490.4 | -1,103 | 1,295 |
Other Non Operating Income (Expenses) | -29,663 | -66.68 | -3,516 | 5,915 | -2,378 |
EBT Excluding Unusual Items | 1,764,866 | 1,163,957 | 677,335 | 784,573 | 1,347,153 |
Gain (Loss) on Sale of Investments | 1,881 | -4,049 | 7,224 | 2,369 | 647.45 |
Gain (Loss) on Sale of Assets | -278.88 | 8,681 | 13,691 | -181.45 | -161.45 |
Asset Writedown | -42,617 | -4,146 | -47,998 | -6,397 | -22,415 |
Pretax Income | 1,723,852 | 1,164,443 | 650,252 | 780,364 | 1,325,224 |
Income Tax Expense | 524,169 | 298,539 | 207,356 | 46,534 | 423,395 |
Earnings From Continuing Operations | 1,199,683 | 865,904 | 442,896 | 733,830 | 901,829 |
Net Income to Company | 1,199,683 | 865,904 | 442,896 | 733,830 | 901,829 |
Minority Interest in Earnings | -980,869 | -701,579 | -379,326 | -530,102 | -754,837 |
Net Income | 218,814 | 164,325 | 63,570 | 203,727 | 146,992 |
Net Income to Common | 218,814 | 164,325 | 63,570 | 203,727 | 146,992 |
Net Income Growth | 33.16% | 158.49% | -68.80% | 38.60% | 52.94% |
Shares Outstanding (Basic) | 38 | 38 | 38 | 38 | 38 |
Shares Outstanding (Diluted) | 38 | 38 | 38 | 38 | 38 |
Shares Change (YoY) | -0.01% | 0.01% | - | - | - |
EPS (Basic) | 5713.00 | 4290.00 | 1659.79 | 5319.25 | 3837.91 |
EPS (Diluted) | 5713.00 | 4290.00 | 1659.79 | 5319.00 | 3748.93 |
EPS Growth | 33.17% | 158.47% | -68.80% | 41.88% | 77.49% |
Free Cash Flow | -7,028,745 | -4,933,204 | -2,120,776 | -2,004,905 | -3,459,388 |
Free Cash Flow Per Share | -183513.37 | -128790.06 | -55372.75 | -52347.38 | -90323.44 |
Dividend Per Share | - | - | 250.000 | 300.000 | 300.000 |
Dividend Growth | - | - | -16.67% | - | 20.00% |
Gross Margin | 15.04% | 17.79% | 13.96% | 15.96% | 31.47% |
Operating Margin | 8.86% | 9.94% | 6.46% | 7.97% | 19.96% |
Profit Margin | 1.21% | 1.35% | 0.61% | 2.09% | 2.23% |
Free Cash Flow Margin | -38.94% | -40.65% | -20.52% | -20.57% | -52.57% |
EBITDA | 1,702,082 | 1,301,054 | 739,579 | 843,655 | 1,372,946 |
EBITDA Margin | 9.43% | 10.72% | 7.16% | 8.65% | 20.87% |
D&A For EBITDA | 102,201 | 95,185 | 72,522 | 66,960 | 59,245 |
EBIT | 1,599,881 | 1,205,870 | 667,057 | 776,696 | 1,313,701 |
EBIT Margin | 8.86% | 9.94% | 6.46% | 7.97% | 19.96% |
Effective Tax Rate | 30.41% | 25.64% | 31.89% | 5.96% | 31.95% |
Advertising Expenses | 92,172 | 69,024 | 62,486 | 63,017 | 72,269 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.