Openbase, Inc. (KOSDAQ:049480)
South Korea · Delayed Price · Currency is KRW 2,365.00
+5.00 (0.21%)
At close: Feb 12, 2026
Openbase Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 239,468 | 226,290 | 204,047 | 193,095 | 175,900 | 155,625 |
Other Revenue | -0 | -0 | - | -0 | - | - |
| 239,468 | 226,290 | 204,047 | 193,095 | 175,900 | 155,625 | |
Revenue Growth (YoY) | 11.16% | 10.90% | 5.67% | 9.78% | 13.03% | -1.15% |
Cost of Revenue | 187,235 | 176,735 | 158,445 | 150,170 | 139,884 | 124,499 |
Gross Profit | 52,232 | 49,555 | 45,601 | 42,925 | 36,016 | 31,126 |
Selling, General & Admin | 41,050 | 38,859 | 35,359 | 32,162 | 27,382 | 25,128 |
Research & Development | 1,903 | 1,841 | 1,764 | 1,345 | 1,314 | 964.06 |
Operating Expenses | 45,462 | 42,893 | 38,996 | 34,945 | 30,614 | 27,464 |
Operating Income | 6,770 | 6,662 | 6,605 | 7,980 | 5,402 | 3,662 |
Interest Expense | -1,007 | -1,007 | -488.76 | -744.6 | -279.52 | -469.9 |
Interest & Investment Income | 669.3 | 669.3 | 748.76 | 629.16 | 296.32 | 413.77 |
Earnings From Equity Investments | -30.37 | 51.03 | 121.09 | 73.88 | 77.16 | 55.46 |
Currency Exchange Gain (Loss) | 10.91 | 10.91 | -36.2 | -461.36 | -206 | 171.31 |
Other Non Operating Income (Expenses) | 4,159 | 717.53 | 530.66 | 237.36 | 381.6 | -126.98 |
EBT Excluding Unusual Items | 10,572 | 7,104 | 7,481 | 7,715 | 5,672 | 3,706 |
Gain (Loss) on Sale of Investments | 2,289 | 2,289 | -25.89 | 739.84 | 29.13 | 72.15 |
Gain (Loss) on Sale of Assets | -0.39 | -0.39 | -7.39 | -0.21 | 0.06 | 3.8 |
Asset Writedown | - | - | - | 61.16 | 135.86 | - |
Pretax Income | 12,861 | 9,392 | 7,448 | 8,516 | 5,837 | 3,782 |
Income Tax Expense | 1,624 | 1,727 | 1,686 | 1,687 | 788.79 | 1,143 |
Earnings From Continuing Operations | 11,236 | 7,665 | 5,762 | 6,829 | 5,048 | 2,639 |
Minority Interest in Earnings | 34.98 | -81.59 | -555.42 | -826.13 | -418.72 | -172.66 |
Net Income | 11,271 | 7,584 | 5,206 | 6,003 | 4,629 | 2,466 |
Net Income to Common | 11,271 | 7,584 | 5,206 | 6,003 | 4,629 | 2,466 |
Net Income Growth | 318.41% | 45.66% | -13.27% | 29.67% | 87.70% | 78.81% |
Shares Outstanding (Basic) | 27 | 30 | 31 | 31 | 31 | 31 |
Shares Outstanding (Diluted) | 27 | 30 | 31 | 31 | 31 | 31 |
Shares Change (YoY) | -13.63% | -3.65% | 0.09% | 0.50% | 0.40% | 0.00% |
EPS (Basic) | 414.93 | 250.50 | 165.69 | 191.21 | 148.31 | 79.26 |
EPS (Diluted) | 414.93 | 250.50 | 165.69 | 191.00 | 148.00 | 79.00 |
EPS Growth | 384.43% | 51.19% | -13.25% | 29.05% | 87.34% | 79.55% |
Free Cash Flow | 21,777 | 12,635 | -788.91 | -3,087 | 24,363 | 8,897 |
Free Cash Flow Per Share | 801.66 | 417.35 | -25.11 | -98.34 | 779.87 | 285.92 |
Dividend Per Share | 25.000 | 25.000 | 25.000 | 15.000 | 15.000 | 15.000 |
Dividend Growth | - | - | 66.67% | - | - | - |
Gross Margin | 21.81% | 21.90% | 22.35% | 22.23% | 20.47% | 20.00% |
Operating Margin | 2.83% | 2.94% | 3.24% | 4.13% | 3.07% | 2.35% |
Profit Margin | 4.71% | 3.35% | 2.55% | 3.11% | 2.63% | 1.58% |
Free Cash Flow Margin | 9.09% | 5.58% | -0.39% | -1.60% | 13.85% | 5.72% |
EBITDA | 10,938 | 10,702 | 10,321 | 11,362 | 8,716 | 6,977 |
EBITDA Margin | 4.57% | 4.73% | 5.06% | 5.88% | 4.96% | 4.48% |
D&A For EBITDA | 4,168 | 4,040 | 3,715 | 3,381 | 3,314 | 3,315 |
EBIT | 6,770 | 6,662 | 6,605 | 7,980 | 5,402 | 3,662 |
EBIT Margin | 2.83% | 2.94% | 3.24% | 4.13% | 3.07% | 2.35% |
Effective Tax Rate | 12.63% | 18.39% | 22.64% | 19.80% | 13.51% | 30.21% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.