DAIHAN Scientific Co., Ltd. (KOSDAQ:131220)
South Korea · Delayed Price · Currency is KRW 3,695.00
-15.00 (-0.40%)
At close: Sep 3, 2026
DAIHAN Scientific 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 | 85,627 | 81,118 | 71,694 | 73,702 | 72,280 | 66,281 |
Other Revenue | -0 | -0 | -0 | - | - | - |
| 85,627 | 81,118 | 71,694 | 73,702 | 72,280 | 66,281 | |
Revenue Growth | 14.36% | 13.14% | -2.72% | 1.97% | 9.05% | 7.76% |
Cost of Revenue | 62,046 | 58,758 | 51,931 | 51,626 | 50,822 | 47,924 |
Gross Profit | 23,581 | 22,360 | 19,763 | 22,076 | 21,458 | 18,357 |
Selling, General & Admin | 14,894 | 14,204 | 13,096 | 13,435 | 12,316 | 10,721 |
Research & Development | 1,256 | 1,165 | 1,021 | 971.34 | 821.27 | 758.54 |
Amortization of Goodwill & Intangibles | 28.06 | 39.02 | 43.62 | 43.58 | 40.99 | 33.39 |
Other Operating Expenses | 370.96 | 350.02 | 343.33 | 335.52 | 253.68 | 243.08 |
Operating Expenses | 17,630 | 16,829 | 15,538 | 15,909 | 14,233 | 12,492 |
Operating Income | 5,950 | 5,531 | 4,225 | 6,167 | 7,224 | 5,865 |
Interest Expense | -42.06 | -42.06 | -95.56 | -151.32 | -53.51 | -42.46 |
Interest & Investment Income | 313.81 | 313.81 | 279.33 | 282.92 | 116.13 | 68.8 |
Earnings From Equity Investments | 7.45 | 3.24 | 16.4 | 4.68 | 22.11 | -12.27 |
Currency Exchange Gain (Loss) | -265.57 | -265.57 | -8.18 | -22.14 | 80.35 | 51.31 |
Other Non Operating Income (Expenses) | 229.08 | 51.3 | 116.6 | 172.93 | 160.1 | 204.58 |
EBT Excluding Unusual Items | 6,193 | 5,591 | 4,534 | 6,454 | 7,550 | 6,135 |
Gain (Loss) on Sale of Investments | -2.03 | -2.03 | -1.86 | -39.69 | - | - |
Gain (Loss) on Sale of Assets | 70.09 | 70.09 | 20.3 | 9.53 | -35.37 | -32.79 |
Pretax Income | 6,261 | 5,659 | 4,552 | 6,424 | 7,514 | 6,102 |
Income Tax Expense | 952.15 | 880.28 | 626.66 | 1,202 | 1,272 | 1,087 |
Earnings From Continuing Operations | 5,309 | 4,779 | 3,926 | 5,222 | 6,242 | 5,015 |
Minority Interest in Earnings | -1,740 | -1,498 | -1,233 | -1,377 | -1,540 | -1,248 |
Net Income | 3,569 | 3,281 | 2,693 | 3,845 | 4,702 | 3,767 |
Net Income to Common | 3,569 | 3,281 | 2,693 | 3,845 | 4,702 | 3,767 |
Net Income Growth | 12.52% | 21.87% | -29.98% | -18.22% | 24.81% | 120.39% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Change | -0.70% | -1.66% | -1.46% | -1.08% | -0.48% | -0.20% |
EPS (Basic) | 520.37 | 478.35 | 386.00 | 543.22 | 657.10 | 523.98 |
EPS (Diluted) | 520.37 | 478.35 | 386.00 | 543.00 | 657.00 | 523.98 |
EPS Growth | 13.32% | 23.93% | -28.91% | -17.35% | 25.39% | 121.09% |
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 | 4,732 | 5,128 | 3,547 | 4,169 | 1,474 | 939.76 |
Free Cash Flow Per Share | 689.97 | 747.62 | 508.52 | 588.88 | 205.94 | 130.71 |
Dividend Per Share | - | - | - | 60.000 | 60.000 | 60.000 |
Dividend Growth | - | - | - | 0% | 0% | 0% |
Gross Margin | 27.54% | 27.57% | 27.57% | 29.95% | 29.69% | 27.70% |
Operating Margin | 6.95% | 6.82% | 5.89% | 8.37% | 9.99% | 8.85% |
Profit Margin | 4.17% | 4.04% | 3.76% | 5.22% | 6.50% | 5.68% |
Free Cash Flow Margin | 5.53% | 6.32% | 4.95% | 5.66% | 2.04% | 1.42% |
EBITDA | 7,677 | 7,312 | 6,065 | 8,005 | 8,913 | 7,416 |
EBITDA Margin | 8.97% | 9.01% | 8.46% | 10.86% | 12.33% | 11.19% |
D&A For EBITDA | 1,727 | 1,782 | 1,840 | 1,838 | 1,689 | 1,552 |
EBIT | 5,950 | 5,531 | 4,225 | 6,167 | 7,224 | 5,865 |
EBIT Margin | 6.95% | 6.82% | 5.89% | 8.37% | 9.99% | 8.85% |
Effective Tax Rate | 15.21% | 15.55% | 13.77% | 18.71% | 16.93% | 17.81% |
Advertising Expenses | - | 80.78 | 209.09 | 227.43 | 54.41 | 49.86 |