Duksan Hi Metal Co.,Ltd (KOSDAQ:077360)
South Korea · Delayed Price · Currency is KRW 10,060
+360 (3.71%)
At close: Sep 4, 2026
Duksan Hi Metal Co.,Ltd 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 | 294,299 | 236,405 | 235,892 | 144,453 | 164,401 | 92,723 |
Other Revenue | - | -0 | - | -0 | - | - |
| 294,299 | 236,405 | 235,892 | 144,453 | 164,401 | 92,723 | |
Revenue Growth | 36.27% | 0.22% | 63.30% | -12.13% | 77.30% | 67.87% |
Cost of Revenue | 239,196 | 192,374 | 179,896 | 133,560 | 150,510 | 69,616 |
Gross Profit | 55,104 | 44,031 | 55,996 | 10,893 | 13,891 | 23,107 |
Selling, General & Admin | 28,514 | 26,126 | 24,032 | 15,513 | 11,781 | 10,452 |
Research & Development | 6,063 | 4,817 | 4,499 | 2,984 | 3,065 | 4,134 |
Amortization of Goodwill & Intangibles | 7,826 | 7,859 | 7,827 | 1,714 | 1,584 | 1,179 |
Other Operating Expenses | 314.65 | 373.89 | 440.51 | 797.8 | 179.91 | 176.25 |
Operating Expenses | 44,056 | 41,250 | 37,334 | 22,219 | 17,616 | 17,114 |
Operating Income | 11,047 | 2,780 | 18,662 | -11,327 | -3,725 | 5,993 |
Interest Expense | -13,187 | -13,746 | -14,761 | -2,230 | -332.39 | -381.17 |
Interest & Investment Income | 1,737 | 2,426 | 2,953 | 1,807 | 253.26 | 201.02 |
Earnings From Equity Investments | 27,319 | 20,539 | 17,367 | - | - | 10,786 |
Currency Exchange Gain (Loss) | 4,339 | 40.2 | 4,971 | 709.21 | 1,480 | 749.87 |
Other Non Operating Income (Expenses) | -15,090 | -15,547 | 11,436 | -129.62 | -534.23 | 536.15 |
EBT Excluding Unusual Items | 16,166 | -3,507 | 40,628 | -11,170 | -2,858 | 17,886 |
Gain (Loss) on Sale of Investments | 5.08 | 5.76 | 2,128 | 5,832 | 13,504 | 17,940 |
Gain (Loss) on Sale of Assets | 33.05 | 124.37 | -58.1 | -36.51 | -58.23 | 1,239 |
Asset Writedown | -116,754 | -116,754 | - | -8,325 | -7,908 | - |
Pretax Income | -100,550 | -120,131 | 42,698 | -13,699 | 2,680 | 37,064 |
Income Tax Expense | -3,049 | -4,426 | 11,403 | -1,705 | -2,653 | 5,330 |
Earnings From Continuing Operations | -97,501 | -115,705 | 31,295 | -11,995 | 5,333 | 31,734 |
Earnings From Discontinued Operations | - | - | - | 15,321 | 771.85 | - |
Net Income to Company | -97,501 | -115,705 | 31,295 | 3,326 | 6,105 | 31,734 |
Minority Interest in Earnings | 9,500 | 9,680 | -10,910 | 2,333 | -15.55 | 128.22 |
Net Income | -88,001 | -106,025 | 20,386 | 5,660 | 6,089 | 31,862 |
Net Income to Common | -88,001 | -106,025 | 20,386 | 5,660 | 6,089 | 31,862 |
Net Income Growth | - | - | 260.20% | -7.06% | -80.89% | 108.67% |
Shares Outstanding (Basic) | 45 | 45 | 45 | 45 | 45 | 42 |
Shares Outstanding (Diluted) | 45 | 45 | 45 | 45 | 45 | 42 |
Shares Change | -2.29% | - | - | 0.28% | 6.81% | 6.27% |
EPS (Basic) | -1959.97 | -2333.45 | 448.66 | 124.56 | 134.40 | 751.13 |
EPS (Diluted) | -1959.97 | -2333.45 | 448.66 | 124.18 | 134.40 | 751.00 |
EPS Growth | - | - | 261.28% | -7.60% | -82.10% | 96.34% |
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 | -48,944 | -9,788 | -7,137 | -5,276 | -6,902 | -18,686 |
Free Cash Flow Per Share | -1090.10 | -215.43 | -157.09 | -116.13 | -152.33 | -440.50 |
Gross Margin | 18.72% | 18.63% | 23.74% | 7.54% | 8.45% | 24.92% |
Operating Margin | 3.75% | 1.18% | 7.91% | -7.84% | -2.27% | 6.46% |
Profit Margin | -29.90% | -44.85% | 8.64% | 3.92% | 3.70% | 34.36% |
Free Cash Flow Margin | -16.63% | -4.14% | -3.03% | -3.65% | -4.20% | -20.15% |
EBITDA | 28,441 | 19,803 | 34,730 | -5,346 | 2,150 | 11,086 |
EBITDA Margin | 9.66% | 8.38% | 14.72% | -3.70% | 1.31% | 11.96% |
D&A For EBITDA | 17,394 | 17,023 | 16,068 | 5,981 | 5,874 | 5,093 |
EBIT | 11,047 | 2,780 | 18,662 | -11,327 | -3,725 | 5,993 |
EBIT Margin | 3.75% | 1.18% | 7.91% | -7.84% | -2.27% | 6.46% |
Effective Tax Rate | - | - | 26.71% | - | - | 14.38% |