Studio Dragon Corporation (KOSDAQ:253450)
South Korea · Delayed Price · Currency is KRW 45,250
-150 (-0.33%)
At close: Feb 6, 2026
Studio Dragon 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 |
|---|---|---|---|---|---|---|
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 |
Operating Revenue | 515,371 | 550,081 | 753,146 | 697,946 | 487,114 | 525,729 |
Other Revenue | -0 | -0 | -0 | -0 | -0 | - |
| 515,371 | 550,081 | 753,146 | 697,946 | 487,114 | 525,729 | |
Revenue Growth (YoY) | -11.24% | -26.96% | 7.91% | 43.28% | -7.34% | 12.18% |
Cost of Revenue | 467,824 | 482,108 | 665,278 | 597,944 | 407,348 | 450,959 |
Gross Profit | 47,547 | 67,972 | 87,868 | 100,002 | 79,765 | 74,771 |
Selling, General & Admin | 27,113 | 28,459 | 29,653 | 32,527 | 24,868 | 23,734 |
Amortization of Goodwill & Intangibles | 465.15 | 451.66 | 434.02 | 418.29 | 367.87 | 43.87 |
Operating Expenses | 31,355 | 32,565 | 32,497 | 34,757 | 27,188 | 25,654 |
Operating Income | 16,192 | 35,408 | 55,371 | 65,244 | 52,577 | 49,117 |
Interest Expense | -4,648 | -4,648 | -8,759 | -4,932 | -777.93 | -579.33 |
Interest & Investment Income | 6,378 | 6,378 | 5,874 | 3,071 | 1,606 | 2,207 |
Earnings From Equity Investments | -363.28 | -363.28 | - | - | - | - |
Currency Exchange Gain (Loss) | 11,882 | 11,882 | 1,630 | 7,895 | 6,282 | -5,351 |
Other Non Operating Income (Expenses) | -6,806 | -1,158 | -2,031 | -4,839 | -1,869 | 587.04 |
EBT Excluding Unusual Items | 22,635 | 47,497 | 52,085 | 66,439 | 57,817 | 45,981 |
Impairment of Goodwill | -15,870 | -15,870 | -13,304 | -8,371 | - | - |
Gain (Loss) on Sale of Investments | -858.9 | -852.37 | -446.67 | 1,084 | -1,275 | -1,190 |
Gain (Loss) on Sale of Assets | -17.59 | -17.59 | -34.91 | 72.58 | -651.14 | 4.8 |
Asset Writedown | -2,555 | -2,555 | -1,083 | -605.5 | -3,882 | -3,259 |
Pretax Income | 3,334 | 28,203 | 37,216 | 58,620 | 52,008 | 41,536 |
Income Tax Expense | -15,473 | -5,285 | 7,133 | 8,055 | 12,960 | 11,917 |
Net Income | 18,806 | 33,488 | 30,083 | 50,565 | 39,048 | 29,619 |
Net Income to Common | 18,806 | 33,488 | 30,083 | 50,565 | 39,048 | 29,619 |
Net Income Growth | 239.17% | 11.32% | -40.51% | 29.49% | 31.83% | 12.09% |
Shares Outstanding (Basic) | 30 | 30 | 30 | 30 | 30 | 28 |
Shares Outstanding (Diluted) | 30 | 30 | 30 | 30 | 30 | 28 |
Shares Change (YoY) | 0.01% | 0.01% | 0.12% | 0.05% | 5.70% | 0.98% |
EPS (Basic) | 625.66 | 1114.10 | 1000.81 | 1684.39 | 1301.29 | 1044.10 |
EPS (Diluted) | 625.66 | 1114.00 | 1000.81 | 1684.00 | 1301.00 | 1043.00 |
EPS Growth | 239.17% | 11.31% | -40.57% | 29.44% | 24.74% | 10.96% |
Free Cash Flow | 8,965 | 178,483 | 41,882 | -67,447 | -10,705 | -1,975 |
Free Cash Flow Per Share | 298.19 | 5937.48 | 1393.36 | -2246.58 | -356.73 | -69.57 |
Gross Margin | 9.23% | 12.36% | 11.67% | 14.33% | 16.38% | 14.22% |
Operating Margin | 3.14% | 6.44% | 7.35% | 9.35% | 10.79% | 9.34% |
Profit Margin | 3.65% | 6.09% | 3.99% | 7.25% | 8.02% | 5.63% |
Free Cash Flow Margin | 1.74% | 32.45% | 5.56% | -9.66% | -2.20% | -0.38% |
EBITDA | 146,626 | 182,028 | 241,486 | 218,551 | 151,648 | 165,321 |
EBITDA Margin | 28.45% | 33.09% | 32.06% | 31.31% | 31.13% | 31.45% |
D&A For EBITDA | 130,434 | 146,621 | 186,115 | 153,306 | 99,071 | 116,203 |
EBIT | 16,192 | 35,408 | 55,371 | 65,244 | 52,577 | 49,117 |
EBIT Margin | 3.14% | 6.44% | 7.35% | 9.35% | 10.79% | 9.34% |
Effective Tax Rate | - | - | 19.17% | 13.74% | 24.92% | 28.69% |
Advertising Expenses | - | 426.04 | 333.01 | 383.4 | 357.23 | 311.34 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.