NEOWIZ (KOSDAQ: 095660)
South Korea
· Delayed Price · Currency is KRW 19,780
-520 (-2.56%)
Dec 20, 2024, 9:00 AM KST
NEOWIZ Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 386,647 | 365,594 | 294,567 | 261,200 | 289,606 | 254,498 | Upgrade
|
| Revenue Growth (YoY) | 17.55% | 24.11% | 12.77% | -9.81% | 13.80% | 18.10% | Upgrade
|
| Cost of Revenue | - | - | - | - | - | 44.35 | Upgrade
|
| Gross Profit | 386,647 | 365,594 | 294,567 | 261,200 | 289,606 | 254,454 | Upgrade
|
| Selling, General & Admin | 320,911 | 309,302 | 244,858 | 213,937 | 212,206 | 206,552 | Upgrade
|
| Research & Development | 4,117 | 4,117 | 9,878 | 12,779 | 6,829 | 5,741 | Upgrade
|
| Other Operating Expenses | 1,816 | 1,816 | 1,443 | 1,166 | 1,304 | 1,038 | Upgrade
|
| Operating Expenses | 346,173 | 334,474 | 275,015 | 239,950 | 229,270 | 221,394 | Upgrade
|
| Operating Income | 40,475 | 31,120 | 19,552 | 21,250 | 60,337 | 33,059 | Upgrade
|
| Interest Expense | -980.41 | -1,832 | -1,707 | -41.26 | -85.12 | -109.72 | Upgrade
|
| Interest & Investment Income | 5,524 | 2,994 | 2,578 | 1,279 | 1,116 | 746.54 | Upgrade
|
| Earnings From Equity Investments | 15,097 | 15,097 | -8,430 | 16,778 | 2,055 | 2,495 | Upgrade
|
| Currency Exchange Gain (Loss) | -2,843 | -1,007 | 6,755 | 5,875 | -4,307 | 951.2 | Upgrade
|
| Other Non Operating Income (Expenses) | -14,136 | 3,423 | 29,534 | 3,074 | 1,912 | 909.31 | Upgrade
|
| EBT Excluding Unusual Items | 43,135 | 49,795 | 48,282 | 48,215 | 61,028 | 38,052 | Upgrade
|
| Gain (Loss) on Sale of Investments | -10,738 | -3,797 | -13,119 | 20,049 | 10,334 | -5,711 | Upgrade
|
| Gain (Loss) on Sale of Assets | 3,518 | 3,518 | -1,467 | 5,030 | 66.49 | 91.53 | Upgrade
|
| Asset Writedown | -5,752 | -5,752 | -14,213 | -8,950 | -2,748 | -19.83 | Upgrade
|
| Pretax Income | 30,162 | 43,764 | 19,483 | 64,343 | 68,681 | 32,413 | Upgrade
|
| Income Tax Expense | 6,790 | -2,659 | 6,281 | 7,681 | 6,513 | 4,789 | Upgrade
|
| Earnings From Continuing Operations | 23,372 | 46,424 | 13,202 | 56,662 | 62,168 | 27,623 | Upgrade
|
| Net Income to Company | 23,372 | 46,424 | 13,202 | 56,662 | 62,168 | 27,623 | Upgrade
|
| Minority Interest in Earnings | 7,572 | 2,255 | -134.77 | 128.62 | -1,935 | -3,437 | Upgrade
|
| Net Income | 30,944 | 48,678 | 13,067 | 56,791 | 60,233 | 24,187 | Upgrade
|
| Net Income to Common | 30,944 | 48,678 | 13,067 | 56,791 | 60,233 | 24,187 | Upgrade
|
| Net Income Growth | 72.06% | 272.52% | -76.99% | -5.72% | 149.03% | -24.52% | Upgrade
|
| Shares Outstanding (Basic) | 20 | 20 | 21 | 21 | 21 | 21 | Upgrade
|
| Shares Outstanding (Diluted) | 20 | 21 | 21 | 22 | 22 | 21 | Upgrade
|
| Shares Change (YoY) | -0.82% | -2.24% | -2.46% | -0.28% | 0.92% | 0.41% | Upgrade
|
| EPS (Basic) | 1520.26 | 2380.30 | 624.82 | 2660.08 | 2801.94 | 1133.29 | Upgrade
|
| EPS (Diluted) | 1515.88 | 2374.00 | 623.00 | 2641.00 | 2793.00 | 1132.00 | Upgrade
|
| EPS Growth | 73.50% | 281.06% | -76.41% | -5.44% | 146.73% | -24.83% | Upgrade
|
| Free Cash Flow | 88,242 | 63,514 | 41,431 | 27,831 | 72,188 | 35,412 | Upgrade
|
| Free Cash Flow Per Share | 4321.72 | 3097.05 | 1975.09 | 1294.13 | 3347.38 | 1657.22 | Upgrade
|
| Dividend Per Share | 245.000 | 245.000 | - | - | - | - | Upgrade
|
| Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 99.98% | Upgrade
|
| Operating Margin | 10.47% | 8.51% | 6.64% | 8.14% | 20.83% | 12.99% | Upgrade
|
| Profit Margin | 8.00% | 13.31% | 4.44% | 21.74% | 20.80% | 9.50% | Upgrade
|
| Free Cash Flow Margin | 22.82% | 17.37% | 14.07% | 10.66% | 24.93% | 13.91% | Upgrade
|
| EBITDA | 58,961 | 49,885 | 38,381 | 33,318 | 69,268 | 41,615 | Upgrade
|
| EBITDA Margin | 15.25% | 13.64% | 13.03% | 12.76% | 23.92% | 16.35% | Upgrade
|
| D&A For EBITDA | 18,486 | 18,765 | 18,829 | 12,069 | 8,932 | 8,556 | Upgrade
|
| EBIT | 40,475 | 31,120 | 19,552 | 21,250 | 60,337 | 33,059 | Upgrade
|
| EBIT Margin | 10.47% | 8.51% | 6.64% | 8.14% | 20.83% | 12.99% | Upgrade
|
| Effective Tax Rate | 22.51% | - | 32.24% | 11.94% | 9.48% | 14.78% | Upgrade
|
| Advertising Expenses | - | 48,794 | 36,414 | 32,615 | 36,997 | 38,553 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.