Openbase, Inc. (KOSDAQ:049480)
South Korea · Delayed Price · Currency is KRW 1,876.00
+52.00 (2.85%)
At close: Sep 11, 2026
Openbase 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 |
Operating Revenue | 263,861 | 233,127 | 226,290 | 204,047 | 193,095 | 175,900 |
Other Revenue | -0 | -0 | -0 | - | -0 | - |
| 263,861 | 233,127 | 226,290 | 204,047 | 193,095 | 175,900 | |
Revenue Growth | 9.72% | 3.02% | 10.90% | 5.67% | 9.78% | 13.03% |
Cost of Revenue | 203,339 | 178,217 | 176,735 | 158,445 | 150,170 | 139,884 |
Gross Profit | 60,522 | 54,910 | 49,555 | 45,601 | 42,925 | 36,016 |
Selling, General & Admin | 44,378 | 42,316 | 38,859 | 35,359 | 32,162 | 27,382 |
Research & Development | 1,967 | 1,948 | 1,841 | 1,764 | 1,345 | 1,314 |
Operating Expenses | 49,266 | 46,989 | 42,893 | 38,996 | 34,945 | 30,614 |
Operating Income | 11,256 | 7,921 | 6,662 | 6,605 | 7,980 | 5,402 |
Interest Expense | -885.77 | -885.77 | -1,007 | -488.76 | -744.6 | -279.52 |
Interest & Investment Income | 911.88 | 911.88 | 669.3 | 748.76 | 629.16 | 296.32 |
Earnings From Equity Investments | -200.53 | 21.7 | 51.03 | 121.09 | 73.88 | 77.16 |
Currency Exchange Gain (Loss) | -18.27 | -18.27 | 10.91 | -36.2 | -461.36 | -206 |
Other Non Operating Income (Expenses) | 2,843 | 824.3 | 717.53 | 530.66 | 237.36 | 381.6 |
EBT Excluding Unusual Items | 13,906 | 8,775 | 7,104 | 7,481 | 7,715 | 5,672 |
Gain (Loss) on Sale of Investments | 1,080 | 1,080 | 2,289 | -25.89 | 739.84 | 29.13 |
Gain (Loss) on Sale of Assets | 0.94 | 0.94 | -0.39 | -7.39 | -0.21 | 0.06 |
Asset Writedown | - | - | - | - | 61.16 | 135.86 |
Pretax Income | 14,987 | 9,856 | 9,392 | 7,448 | 8,516 | 5,837 |
Income Tax Expense | 2,214 | 2,239 | 1,727 | 1,686 | 1,687 | 788.79 |
Earnings From Continuing Operations | 12,772 | 7,617 | 7,665 | 5,762 | 6,829 | 5,048 |
Minority Interest in Earnings | -1,328 | -361.95 | -81.59 | -555.42 | -826.13 | -418.72 |
Net Income | 11,444 | 7,255 | 7,584 | 5,206 | 6,003 | 4,629 |
Net Income to Common | 11,444 | 7,255 | 7,584 | 5,206 | 6,003 | 4,629 |
Net Income Growth | 71.66% | -4.33% | 45.66% | -13.27% | 29.67% | 87.70% |
Shares Outstanding (Basic) | 27 | 27 | 30 | 31 | 31 | 31 |
Shares Outstanding (Diluted) | 27 | 27 | 30 | 31 | 31 | 31 |
Shares Change | -2.75% | -9.60% | -3.84% | 0.09% | 0.50% | 0.40% |
EPS (Basic) | 418.99 | 265.64 | 251.00 | 165.69 | 191.21 | 148.31 |
EPS (Diluted) | 418.99 | 265.64 | 251.00 | 165.69 | 191.00 | 148.00 |
EPS Growth | 76.51% | 5.83% | 51.49% | -13.25% | 29.05% | 87.34% |
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 | 3,574 | -2,312 | 12,635 | -788.91 | -3,087 | 24,363 |
Free Cash Flow Per Share | 130.86 | -84.66 | 418.18 | -25.11 | -98.34 | 779.87 |
Dividend Per Share | - | - | - | 25.000 | 15.000 | 15.000 |
Dividend Growth | - | - | - | 66.67% | 0% | 0% |
Gross Margin | 22.94% | 23.55% | 21.90% | 22.35% | 22.23% | 20.47% |
Operating Margin | 4.27% | 3.40% | 2.94% | 3.24% | 4.13% | 3.07% |
Profit Margin | 4.34% | 3.11% | 3.35% | 2.55% | 3.11% | 2.63% |
Free Cash Flow Margin | 1.35% | -0.99% | 5.58% | -0.39% | -1.60% | 13.85% |
EBITDA | 15,449 | 12,100 | 10,702 | 10,321 | 11,362 | 8,716 |
EBITDA Margin | 5.85% | 5.19% | 4.73% | 5.06% | 5.88% | 4.96% |
D&A For EBITDA | 4,193 | 4,179 | 4,040 | 3,715 | 3,381 | 3,314 |
EBIT | 11,256 | 7,921 | 6,662 | 6,605 | 7,980 | 5,402 |
EBIT Margin | 4.27% | 3.40% | 2.94% | 3.24% | 4.13% | 3.07% |
Effective Tax Rate | 14.77% | 22.71% | 18.39% | 22.64% | 19.80% | 13.51% |