Techwing 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	2015 - 2019
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	2015 - 2019
Operating Revenue	172,923	185,507	133,604	267,491	255,915	228,153	Upgrade
Other Revenue	-	-0	-	-0	-0	-	Upgrade
Revenue	172,923	185,507	133,604	267,491	255,915	228,153	Upgrade
Revenue Growth (YoY)	-3.39%	38.85%	-50.05%	4.52%	12.17%	22.10%	Upgrade
Cost of Revenue	103,732	114,185	84,283	158,317	169,149	144,959	Upgrade
Gross Profit	69,191	71,322	49,322	109,174	86,766	83,194	Upgrade
Selling, General & Admin	24,680	26,232	25,072	32,756	29,768	23,231	Upgrade
Research & Development	17,477	18,667	15,652	14,656	16,109	18,711	Upgrade
Amortization of Goodwill & Intangibles	658.04	798.76	765.5	751.15	736.32	712.11	Upgrade
Operating Expenses	51,293	47,512	46,057	54,148	50,547	45,284	Upgrade
Operating Income	17,898	23,810	3,265	55,026	36,219	37,910	Upgrade
Interest Expense	-9,421	-8,373	-5,674	-4,028	-3,014	-3,453	Upgrade
Interest & Investment Income	433.83	850.6	1,168	955.89	735.53	855.92	Upgrade
Earnings From Equity Investments	-	-	-76.74	-	-	-	Upgrade
Currency Exchange Gain (Loss)	560.76	404.96	-337.08	6,945	2,730	-1,709	Upgrade
Other Non Operating Income (Expenses)	-23,214	-47,046	-8,121	-11,999	-14,748	6,951	Upgrade
EBT Excluding Unusual Items	-13,743	-30,354	-9,776	46,900	21,923	40,555	Upgrade
Gain (Loss) on Sale of Assets	42.9	2,945	86.17	-1,104	2.56	103.48	Upgrade
Asset Writedown	-8,009	-8,009	-3,196	-3,059	-	-	Upgrade
Pretax Income	-21,708	-35,418	-12,886	42,737	21,926	40,659	Upgrade
Income Tax Expense	-8,721	-13,447	-1,789	9,499	4,815	7,730	Upgrade
Earnings From Continuing Operations	-12,987	-21,970	-11,097	33,238	17,110	32,928	Upgrade
Minority Interest in Earnings	889.84	1,089	1,788	-604.02	882.53	-872.72	Upgrade
Net Income	-12,098	-20,881	-9,310	32,634	17,993	32,056	Upgrade
Net Income to Common	-12,098	-20,881	-9,310	32,634	17,993	32,056	Upgrade
Net Income Growth	-	-	-	81.37%	-43.87%	195.32%	Upgrade
Shares Outstanding (Basic)	28	36	36	37	37	37	Upgrade
Shares Outstanding (Diluted)	28	36	36	37	37	38	Upgrade
Shares Change (YoY)	-22.72%	-	-2.97%	-1.04%	-0.97%	-12.98%	Upgrade
EPS (Basic)	-438.53	-584.25	-260.48	885.97	483.42	856.05	Upgrade
EPS (Diluted)	-438.53	-584.25	-260.48	885.97	483.00	853.00	Upgrade
EPS Growth	-	-	-	83.43%	-43.38%	231.41%	Upgrade
Free Cash Flow	-47,517	-19,495	-27,667	72,480	-52,624	4,754	Upgrade
Free Cash Flow Per Share	-1722.44	-545.47	-774.11	1967.74	-1413.88	126.48	Upgrade
Dividend Per Share	130.000	130.000	130.000	130.000	115.000	115.000	Upgrade
Dividend Growth	-	-	-	13.04%	-	-	Upgrade
Gross Margin	40.01%	38.45%	36.92%	40.81%	33.90%	36.46%	Upgrade
Operating Margin	10.35%	12.83%	2.44%	20.57%	14.15%	16.62%	Upgrade
Profit Margin	-7.00%	-11.26%	-6.97%	12.20%	7.03%	14.05%	Upgrade
Free Cash Flow Margin	-27.48%	-10.51%	-20.71%	27.10%	-20.56%	2.08%	Upgrade
EBITDA	33,527	36,017	13,534	66,275	46,696	47,055	Upgrade
EBITDA Margin	19.39%	19.42%	10.13%	24.78%	18.25%	20.62%	Upgrade
D&A For EBITDA	15,628	12,208	10,269	11,249	10,476	9,145	Upgrade
EBIT	17,898	23,810	3,265	55,026	36,219	37,910	Upgrade
EBIT Margin	10.35%	12.83%	2.44%	20.57%	14.15%	16.62%	Upgrade
Effective Tax Rate	-	-	-	22.23%	21.96%	19.01%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.