Daemyoung Energy Co.,Ltd (KOSDAQ:389260)
South Korea · Delayed Price · Currency is KRW 13,230
+260 (2.00%)
At close: Sep 18, 2026
Daemyoung Energy Co.,Ltd 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 | 145,904 | 130,971 | 67,762 | 61,640 | 87,994 | 136,076 |
Other Revenue | 0 | - | - | - | - | -0 |
| 145,904 | 130,971 | 67,762 | 61,640 | 87,994 | 136,076 | |
Revenue Growth | 84.10% | 93.28% | 9.93% | -29.95% | -35.33% | -18.15% |
Cost of Revenue | 105,837 | 103,996 | 48,632 | 37,455 | 53,049 | 81,333 |
Gross Profit | 40,067 | 26,975 | 19,129 | 24,186 | 34,945 | 54,742 |
Selling, General & Admin | 9,107 | 8,673 | 7,959 | 6,442 | 7,897 | 6,847 |
Amortization of Goodwill & Intangibles | 115.7 | 106.08 | 77.43 | 35.88 | 14.71 | 12.03 |
Other Operating Expenses | 48.93 | 20.91 | 22.56 | 40.15 | 48.01 | 92.12 |
Operating Expenses | 11,214 | 10,853 | 9,320 | 7,800 | 9,557 | 8,323 |
Operating Income | 28,853 | 16,123 | 9,810 | 16,386 | 25,388 | 46,419 |
Interest Expense | -8,224 | -8,862 | -9,987 | -9,814 | -5,324 | -2,407 |
Interest & Investment Income | 4,126 | 4,001 | 3,678 | 3,660 | 766.66 | 130.97 |
Earnings From Equity Investments | -6,115 | 1,119 | 8,250 | -1,617 | 10,929 | -14,913 |
Currency Exchange Gain (Loss) | -667.96 | 149.22 | -517.57 | -168.75 | -826.66 | -511.3 |
Other Non Operating Income (Expenses) | 3,161 | -476.34 | -4,061 | -1,874 | 569.28 | 188.14 |
EBT Excluding Unusual Items | 21,134 | 12,054 | 7,173 | 6,572 | 31,502 | 28,908 |
Gain (Loss) on Sale of Investments | 20,321 | 5,704 | 1,348 | -280.55 | 349.51 | -643.79 |
Gain (Loss) on Sale of Assets | - | -43.36 | -215.54 | -66.02 | 276.71 | 7,500 |
Asset Writedown | -1,211 | - | - | -91.32 | -181.89 | -375.94 |
Pretax Income | 40,245 | 17,714 | 8,305 | 6,135 | 31,946 | 37,220 |
Income Tax Expense | 9,957 | 3,570 | 514.44 | -7.66 | 5,116 | 12,245 |
Earnings From Continuing Operations | 30,288 | 14,144 | 7,790 | 6,142 | 26,830 | 24,975 |
Minority Interest in Earnings | - | - | - | - | -692.46 | -1,235 |
Net Income | 30,288 | 14,144 | 7,790 | 6,142 | 26,138 | 23,739 |
Net Income to Common | 30,288 | 14,144 | 7,790 | 6,142 | 26,138 | 23,739 |
Net Income Growth | 212.83% | 81.56% | 26.83% | -76.50% | 10.10% | -23.41% |
Shares Outstanding (Basic) | 18 | 18 | 17 | 17 | 16 | 15 |
Shares Outstanding (Diluted) | 18 | 18 | 17 | 17 | 16 | 15 |
Shares Change | 7.23% | 2.85% | -0.02% | 4.79% | 8.47% | - |
EPS (Basic) | 1691.17 | 806.76 | 457.00 | 360.25 | 1607.29 | 1582.62 |
EPS (Diluted) | 1653.85 | 806.76 | 457.00 | 360.00 | 1606.00 | 1582.62 |
EPS Growth | 192.19% | 76.53% | 26.94% | -77.58% | 1.48% | -23.41% |
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 | 32,702 | -1,287 | 26,246 | 1,387 | 9,909 | 30,033 |
Free Cash Flow Per Share | 1782.82 | -73.38 | 1539.66 | 81.38 | 609.02 | 2002.19 |
Gross Margin | 27.46% | 20.60% | 28.23% | 39.24% | 39.71% | 40.23% |
Operating Margin | 19.78% | 12.31% | 14.48% | 26.58% | 28.85% | 34.11% |
Profit Margin | 20.76% | 10.80% | 11.50% | 9.96% | 29.70% | 17.45% |
Free Cash Flow Margin | 22.41% | -0.98% | 38.73% | 2.25% | 11.26% | 22.07% |
EBITDA | 38,275 | 25,634 | 19,299 | 25,612 | 32,927 | 49,938 |
EBITDA Margin | 26.23% | 19.57% | 28.48% | 41.55% | 37.42% | 36.70% |
D&A For EBITDA | 9,422 | 9,511 | 9,489 | 9,226 | 7,539 | 3,519 |
EBIT | 28,853 | 16,123 | 9,810 | 16,386 | 25,388 | 46,419 |
EBIT Margin | 19.78% | 12.31% | 14.48% | 26.58% | 28.85% | 34.11% |
Effective Tax Rate | 24.74% | 20.16% | 6.19% | - | 16.01% | 32.90% |