NEOWIZ HOLDINGS Corporation (KOSDAQ:042420)
South Korea · Delayed Price · Currency is KRW 24,150
-150 (-0.62%)
Sep 2, 2026, 3:05 PM KST
NEOWIZ HOLDINGS Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 442,439 | 436,801 | 368,058 | 366,585 | 297,977 | 269,322 | |
Revenue Growth | 15.50% | 18.68% | 0.40% | 23.02% | 10.64% | -6.89% |
Cost of Revenue | 0.03 | 0.03 | - | - | - | - |
Gross Profit | 442,438 | 436,801 | 368,058 | 366,585 | 297,977 | 269,322 |
Selling, General & Admin | 381,003 | 363,529 | 327,578 | 327,912 | 260,503 | 223,757 |
Research & Development | - | - | - | - | 9,878 | 12,779 |
Other Operating Expenses | 1,827 | 1,827 | 2,181 | 1,879 | 1,481 | 1,184 |
Operating Expenses | 399,637 | 382,162 | 347,756 | 349,681 | 290,979 | 249,940 |
Operating Income | 42,802 | 54,639 | 20,302 | 16,904 | 6,998 | 19,381 |
Interest Expense | -54.95 | -53.45 | -545.19 | -1,869 | -1,711 | -42.04 |
Interest & Investment Income | 6,858 | 7,418 | 7,818 | 5,185 | 3,969 | 2,071 |
Earnings From Equity Investments | 6,430 | -144.25 | -3,743 | 15,194 | -8,401 | 16,876 |
Currency Exchange Gain (Loss) | 12,419 | 1,116 | 7,288 | -888.29 | 8,532 | 9,699 |
Other Non Operating Income (Expenses) | 18,895 | 17,525 | 14,074 | 12,220 | 33,674 | 22,415 |
EBT Excluding Unusual Items | 87,349 | 80,499 | 45,195 | 46,746 | 43,063 | 70,400 |
Gain (Loss) on Sale of Investments | 4,911 | 17,578 | -19,014 | -887.02 | -71,835 | 47,394 |
Gain (Loss) on Sale of Assets | -2,002 | -2,002 | 6,224 | 5,323 | -19,609 | 17,747 |
Asset Writedown | -10,213 | -10,213 | -40,737 | -11,584 | -18,170 | -9,061 |
Pretax Income | 80,044 | 85,861 | -8,332 | 39,598 | -66,551 | 126,480 |
Income Tax Expense | 20,197 | 24,094 | 11,239 | 2,064 | -5,220 | 22,804 |
Earnings From Continuing Operations | 59,847 | 61,768 | -19,572 | 37,533 | -61,331 | 103,676 |
Net Income to Company | 59,847 | 61,768 | -19,572 | 37,533 | -61,331 | 103,676 |
Minority Interest in Earnings | -38,122 | -27,924 | 7,552 | -30,259 | -9,063 | -38,641 |
Net Income | 21,726 | 33,844 | -12,020 | 7,274 | -70,394 | 65,035 |
Net Income to Common | 21,726 | 33,844 | -12,020 | 7,274 | -70,394 | 65,035 |
Net Income Growth | 232.46% | - | - | - | - | 25.70% |
Shares Outstanding (Basic) | 6 | 6 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 6 | 6 | 7 | 7 | 7 | 7 |
Shares Change | -5.96% | -5.06% | -5.24% | -3.71% | -2.41% | -2.32% |
EPS (Basic) | 3564.32 | 5421.78 | -1828.00 | 1049.12 | -9769.00 | 8824.67 |
EPS (Diluted) | 3555.39 | 5413.00 | -1828.00 | 1048.00 | -9769.00 | 8808.00 |
EPS Growth | 252.67% | - | - | - | - | 28.70% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 59,930 | 68,592 | 25,758 | 56,535 | 29,294 | 27,661 |
Free Cash Flow Per Share | 9831.86 | 10988.17 | 3917.44 | 8147.57 | 4065.32 | 3746.18 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 9.67% | 12.51% | 5.52% | 4.61% | 2.35% | 7.20% |
Profit Margin | 4.91% | 7.75% | -3.27% | 1.98% | -23.62% | 24.15% |
Free Cash Flow Margin | 13.54% | 15.70% | 7.00% | 15.42% | 9.83% | 10.27% |
EBITDA | 56,588 | 70,840 | 38,189 | 36,290 | 26,107 | 31,603 |
EBITDA Margin | 12.79% | 16.22% | 10.38% | 9.90% | 8.76% | 11.73% |
D&A For EBITDA | 13,786 | 16,201 | 17,887 | 19,386 | 19,109 | 12,221 |
EBIT | 42,802 | 54,639 | 20,302 | 16,904 | 6,998 | 19,381 |
EBIT Margin | 9.67% | 12.51% | 5.52% | 4.61% | 2.35% | 7.20% |
Effective Tax Rate | 25.23% | 28.06% | - | 5.21% | - | 18.03% |
Advertising Expenses | - | 30,864 | 35,449 | 48,895 | 36,481 | 32,619 |