Daewon Media Co., Ltd. (KOSDAQ:048910)
South Korea · Delayed Price · Currency is KRW 5,430.00
-170.00 (-3.04%)
At close: May 29, 2026
Daewon Media 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 | Mar '26 Mar 31, 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 |
Operating Revenue | 386,686 | 342,850 | 256,364 | 316,062 | 303,454 | 299,833 |
Other Revenue | - | - | - | - | -0 | -0 |
| 386,686 | 342,850 | 256,364 | 316,062 | 303,454 | 299,833 | |
Revenue Growth (YoY) | 56.40% | 33.73% | -18.89% | 4.15% | 1.21% | 12.62% |
Cost of Revenue | 314,532 | 274,659 | 201,340 | 251,419 | 251,341 | 260,636 |
Gross Profit | 72,153 | 68,191 | 55,024 | 64,643 | 52,113 | 39,197 |
Selling, General & Admin | 53,592 | 50,288 | 42,673 | 38,281 | 29,547 | 23,230 |
Amortization of Goodwill & Intangibles | 1,646 | 2,199 | 6,077 | 6,544 | 4,917 | 673.27 |
Other Operating Expenses | 1,223 | 1,131 | 1,072 | 924.87 | 762.23 | 654.56 |
Operating Expenses | 61,404 | 58,191 | 53,570 | 51,091 | 37,700 | 28,068 |
Operating Income | 10,749 | 10,000 | 1,453 | 13,552 | 14,413 | 11,128 |
Interest Expense | -2,944 | -3,118 | -3,092 | -2,917 | -1,374 | -430.16 |
Interest & Investment Income | 1,521 | 1,563 | 1,918 | 2,344 | 2,193 | 1,091 |
Earnings From Equity Investments | 907.54 | 907.54 | 1,549 | -2,398 | -800.88 | 23.94 |
Currency Exchange Gain (Loss) | -135.2 | 193.24 | -863.98 | 233.88 | 260.66 | -71.43 |
Other Non Operating Income (Expenses) | 3,543 | 2,882 | 1,388 | 2,648 | 167.51 | 1,132 |
EBT Excluding Unusual Items | 13,641 | 12,427 | 2,353 | 13,463 | 14,859 | 12,874 |
Gain (Loss) on Sale of Investments | 83.53 | 83.53 | -1,570 | 205.85 | -3,243 | 4.64 |
Gain (Loss) on Sale of Assets | -430.32 | -430.32 | -41.41 | -19.84 | -24.93 | -134.76 |
Asset Writedown | -4,309 | -4,309 | -1,014 | -1,526 | -1,874 | -2,120 |
Pretax Income | 8,985 | 7,772 | -272.06 | 12,123 | 9,717 | 10,624 |
Income Tax Expense | 2,370 | 2,338 | 1,286 | 3,230 | 2,499 | 2,087 |
Earnings From Continuing Operations | 6,615 | 5,434 | -1,558 | 8,893 | 7,218 | 8,537 |
Minority Interest in Earnings | 282.76 | 57.17 | -8.96 | -2,679 | -1,610 | -2,862 |
Net Income | 6,898 | 5,491 | -1,567 | 6,214 | 5,609 | 5,675 |
Net Income to Common | 6,898 | 5,491 | -1,567 | 6,214 | 5,609 | 5,675 |
Net Income Growth | - | - | - | 10.80% | -1.18% | 38.51% |
Shares Outstanding (Basic) | 12 | 12 | 12 | 12 | 12 | 12 |
Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 12 | 12 |
Shares Change (YoY) | 1.39% | 0.26% | -2.29% | - | - | - |
EPS (Basic) | 567.89 | 454.36 | -130.00 | 503.75 | 454.66 | 460.07 |
EPS (Diluted) | 567.89 | 454.36 | -130.00 | 503.75 | 454.66 | 460.07 |
EPS Growth | - | - | - | 10.80% | -1.18% | 38.51% |
Free Cash Flow | -2,316 | 4,551 | 12,001 | 30,762 | 11,521 | 7,390 |
Free Cash Flow Per Share | -190.69 | 376.57 | 995.67 | 2493.65 | 933.92 | 599.10 |
Dividend Per Share | - | - | - | 97.961 | 97.961 | - |
Gross Margin | 18.66% | 19.89% | 21.46% | 20.45% | 17.17% | 13.07% |
Operating Margin | 2.78% | 2.92% | 0.57% | 4.29% | 4.75% | 3.71% |
Profit Margin | 1.78% | 1.60% | -0.61% | 1.97% | 1.85% | 1.89% |
Free Cash Flow Margin | -0.60% | 1.33% | 4.68% | 9.73% | 3.80% | 2.46% |
EBITDA | 28,306 | 27,683 | 20,571 | 33,671 | 31,693 | 20,315 |
EBITDA Margin | 7.32% | 8.07% | 8.02% | 10.65% | 10.44% | 6.78% |
D&A For EBITDA | 17,556 | 17,683 | 19,117 | 20,119 | 17,280 | 9,186 |
EBIT | 10,749 | 10,000 | 1,453 | 13,552 | 14,413 | 11,128 |
EBIT Margin | 2.78% | 2.92% | 0.57% | 4.29% | 4.75% | 3.71% |
Effective Tax Rate | 26.38% | 30.09% | - | 26.64% | 25.71% | 19.65% |
Advertising Expenses | - | 5,998 | 6,049 | 3,927 | 2,955 | 2,332 |