Nice D&B Co., Ltd. (KOSDAQ:130580)
South Korea · Delayed Price · Currency is KRW 5,590.00
+100.00 (1.82%)
At close: May 28, 2026
Nice D&B 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 |
| 92,018 | 91,363 | 89,664 | 87,911 | 92,190 | 88,684 | |
Revenue Growth (YoY) | 2.63% | 1.90% | 1.99% | -4.64% | 3.95% | 7.89% |
Cost of Revenue | 58.59 | 58.59 | 82.48 | 97.74 | 1,053 | - |
Gross Profit | 91,960 | 91,305 | 89,581 | 87,813 | 91,137 | 88,684 |
Selling, General & Admin | 71,757 | 71,627 | 68,863 | 68,440 | 70,677 | 67,745 |
Amortization of Goodwill & Intangibles | 920.99 | 1,060 | 1,423 | 1,523 | 1,282 | 1,429 |
Other Operating Expenses | 892.7 | 892.7 | 870.12 | 896.58 | 1,008 | - |
Operating Expenses | 75,895 | 75,875 | 73,815 | 73,619 | 75,630 | 72,015 |
Operating Income | 16,065 | 15,430 | 15,766 | 14,194 | 15,507 | 16,669 |
Interest Expense | -257.88 | -257.88 | -216.29 | -114.82 | -94.95 | -35.93 |
Interest & Investment Income | 2,122 | 2,122 | 2,162 | 1,898 | 1,087 | 590.56 |
Earnings From Equity Investments | -398.46 | -615.6 | 5,773 | -1,056 | 880.57 | 847.3 |
Currency Exchange Gain (Loss) | -35.96 | -35.96 | 657.07 | 26.5 | 127.67 | 167.9 |
Other Non Operating Income (Expenses) | 381.84 | 106.88 | -237.1 | 31.27 | -580.33 | 64.91 |
EBT Excluding Unusual Items | 17,877 | 16,750 | 23,905 | 14,979 | 16,928 | 18,304 |
Gain (Loss) on Sale of Investments | -475.34 | -475.34 | -209.38 | -1,673 | -136.8 | -117.49 |
Gain (Loss) on Sale of Assets | 4.48 | 4.48 | -21.56 | -8.76 | 9.64 | -0.1 |
Pretax Income | 17,406 | 16,279 | 23,674 | 13,298 | 16,801 | 18,186 |
Income Tax Expense | 3,613 | 3,356 | 5,421 | 2,921 | 2,540 | 4,159 |
Earnings From Continuing Operations | 13,793 | 12,922 | 18,253 | 10,377 | 14,261 | 14,027 |
Minority Interest in Earnings | - | - | - | - | -564.86 | -743.22 |
Net Income | 13,793 | 12,922 | 18,253 | 10,377 | 13,696 | 13,284 |
Net Income to Common | 13,793 | 12,922 | 18,253 | 10,377 | 13,696 | 13,284 |
Net Income Growth | -20.88% | -29.20% | 75.90% | -24.23% | 3.10% | 23.65% |
Shares Outstanding (Basic) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Change (YoY) | 0.51% | - | - | - | - | - |
EPS (Basic) | 893.22 | 839.12 | 1185.25 | 673.82 | 889.35 | 862.60 |
EPS (Diluted) | 893.22 | 839.12 | 1185.25 | 673.82 | 889.35 | 862.60 |
EPS Growth | -21.28% | -29.20% | 75.90% | -24.23% | 3.10% | 23.65% |
Free Cash Flow | 16,570 | 16,948 | 14,156 | 14,650 | 15,610 | 19,035 |
Free Cash Flow Per Share | 1073.05 | 1100.51 | 919.22 | 951.30 | 1013.64 | 1236.04 |
Dividend Per Share | - | - | 205.000 | - | - | 230.000 |
Dividend Growth | - | - | - | - | - | 15.00% |
Gross Margin | 99.94% | 99.94% | 99.91% | 99.89% | 98.86% | 100.00% |
Operating Margin | 17.46% | 16.89% | 17.58% | 16.15% | 16.82% | 18.80% |
Profit Margin | 14.99% | 14.14% | 20.36% | 11.80% | 14.86% | 14.98% |
Free Cash Flow Margin | 18.01% | 18.55% | 15.79% | 16.66% | 16.93% | 21.46% |
EBITDA | 19,335 | 18,809 | 19,769 | 18,475 | 19,472 | 20,671 |
EBITDA Margin | 21.01% | 20.59% | 22.05% | 21.02% | 21.12% | 23.31% |
D&A For EBITDA | 3,270 | 3,379 | 4,003 | 4,281 | 3,964 | 4,002 |
EBIT | 16,065 | 15,430 | 15,766 | 14,194 | 15,507 | 16,669 |
EBIT Margin | 17.46% | 16.89% | 17.58% | 16.15% | 16.82% | 18.80% |
Effective Tax Rate | 20.76% | 20.62% | 22.90% | 21.96% | 15.12% | 22.87% |
Advertising Expenses | - | 1,717 | 1,463 | 1,998 | 1,789 | - |