NEOWIZ (KOSDAQ:095660)
South Korea · Delayed Price · Currency is KRW 19,350
+280 (1.47%)
Jun 10, 2026, 3:30 PM KST
NEOWIZ 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 | Mar '26 Mar 31, 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 |
| 445,111 | 432,726 | 366,813 | 365,594 | 294,567 | 261,200 | |
Revenue Growth (YoY) | 24.06% | 17.97% | 0.33% | 24.11% | 12.78% | -9.81% |
Gross Profit | 445,111 | 432,726 | 366,813 | 365,594 | 294,567 | 261,200 |
Selling, General & Admin | 370,684 | 355,022 | 314,501 | 313,350 | 244,858 | 213,937 |
Research & Development | - | - | - | - | 9,878 | 12,779 |
Other Operating Expenses | 1,814 | 1,814 | 2,081 | 1,856 | 1,443 | 1,166 |
Operating Expenses | 389,013 | 373,351 | 333,828 | 334,474 | 275,015 | 239,950 |
Operating Income | 56,098 | 59,375 | 32,984 | 31,120 | 19,552 | 21,250 |
Interest Expense | -48.81 | -48.81 | -522.22 | -1,832 | -1,707 | -41.26 |
Interest & Investment Income | 5,390 | 5,390 | 5,641 | 2,994 | 2,578 | 1,279 |
Earnings From Equity Investments | -86.34 | -86.34 | -3,743 | 15,097 | -8,430 | 16,778 |
Currency Exchange Gain (Loss) | 1,402 | 1,402 | 5,157 | -1,007 | 6,755 | 5,875 |
Other Non Operating Income (Expenses) | 15,798 | 5,360 | 9,393 | 3,423 | 29,534 | 3,074 |
EBT Excluding Unusual Items | 78,553 | 71,392 | 48,910 | 49,795 | 48,282 | 48,215 |
Gain (Loss) on Sale of Investments | 4,374 | 399.9 | -7,234 | -3,797 | -13,119 | 20,049 |
Gain (Loss) on Sale of Assets | -160.89 | -160.89 | 2,443 | 3,518 | -1,467 | 5,030 |
Asset Writedown | -8,263 | -8,263 | -39,267 | -5,752 | -14,213 | -8,950 |
Pretax Income | 74,503 | 63,367 | 4,852 | 43,764 | 19,483 | 64,343 |
Income Tax Expense | 20,070 | 18,299 | 11,806 | -2,659 | 6,281 | 7,681 |
Earnings From Continuing Operations | 54,432 | 45,068 | -6,954 | 46,424 | 13,202 | 56,662 |
Net Income to Company | 54,432 | 45,068 | -6,954 | 46,424 | 13,202 | 56,662 |
Minority Interest in Earnings | 4,485 | 4,910 | 9,348 | 2,255 | -134.77 | 128.62 |
Net Income | 58,917 | 49,979 | 2,394 | 48,678 | 13,067 | 56,791 |
Net Income to Common | 58,917 | 49,979 | 2,394 | 48,678 | 13,067 | 56,791 |
Net Income Growth | - | 1987.81% | -95.08% | 272.52% | -76.99% | -5.71% |
Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 21 | 21 |
Shares Outstanding (Diluted) | 20 | 20 | 20 | 21 | 21 | 22 |
Shares Change (YoY) | -1.27% | -1.90% | -1.17% | -2.24% | -2.46% | -0.28% |
EPS (Basic) | 2976.90 | 2521.76 | 118.33 | 2380.30 | 624.82 | 2660.08 |
EPS (Diluted) | 2967.88 | 2514.00 | 118.00 | 2374.00 | 623.00 | 2641.00 |
EPS Growth | - | 2030.51% | -95.03% | 281.06% | -76.41% | -5.44% |
Free Cash Flow | 64,004 | 75,147 | 32,387 | 63,514 | 41,431 | 27,831 |
Free Cash Flow Per Share | 3223.67 | 3779.41 | 1597.95 | 3097.05 | 1975.09 | 1294.13 |
Dividend Per Share | 303.000 | 303.000 | - | - | - | - |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 12.60% | 13.72% | 8.99% | 8.51% | 6.64% | 8.13% |
Profit Margin | 13.24% | 11.55% | 0.65% | 13.31% | 4.44% | 21.74% |
Free Cash Flow Margin | 14.38% | 17.37% | 8.83% | 17.37% | 14.06% | 10.66% |
EBITDA | 69,786 | 75,285 | 50,295 | 49,885 | 38,381 | 33,318 |
EBITDA Margin | 15.68% | 17.40% | 13.71% | 13.64% | 13.03% | 12.76% |
D&A For EBITDA | 13,688 | 15,910 | 17,311 | 18,765 | 18,829 | 12,069 |
EBIT | 56,098 | 59,375 | 32,984 | 31,120 | 19,552 | 21,250 |
EBIT Margin | 12.60% | 13.72% | 8.99% | 8.51% | 6.64% | 8.13% |
Effective Tax Rate | 26.94% | 28.88% | 243.31% | - | 32.24% | 11.94% |
Advertising Expenses | - | 30,826 | 35,421 | 48,800 | 36,414 | 32,615 |