Inswave Co., Ltd. (KOSDAQ:450520)
South Korea · Delayed Price · Currency is KRW 2,055.00
-150.00 (-6.80%)
At close: Jun 19, 2026
Inswave 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 |
Operating Revenue | 43,107 | 38,958 | 30,413 | 32,604 | 43,630 | 32,608 |
Other Revenue | -0 | - | - | -0 | - | - |
| 43,107 | 38,958 | 30,413 | 32,604 | 43,630 | 32,608 | |
Revenue Growth (YoY) | 41.15% | 28.10% | -6.72% | -25.27% | 33.80% | - |
Cost of Revenue | 29,840 | 25,822 | 19,373 | 16,592 | 27,116 | 20,329 |
Gross Profit | 13,267 | 13,136 | 11,040 | 16,012 | 16,514 | 12,279 |
Selling, General & Admin | 9,672 | 9,704 | 7,095 | 6,612 | 6,010 | 5,822 |
Research & Development | 5,679 | 5,780 | 5,915 | 3,299 | 2,808 | 2,031 |
Amortization of Goodwill & Intangibles | 149.04 | 135.06 | 88.86 | 134.25 | 125.39 | 156.48 |
Other Operating Expenses | 187.45 | 172.29 | 122.29 | 130.92 | 118.41 | 91.95 |
Operating Expenses | 17,541 | 17,991 | 14,634 | 10,831 | 9,474 | 7,978 |
Operating Income | -4,273 | -4,855 | -3,593 | 5,181 | 7,039 | 4,302 |
Interest Expense | -471.86 | -394.85 | -441.96 | -403.74 | -603.07 | -263.15 |
Interest & Investment Income | 498.21 | 415.11 | 781.9 | 309.19 | 6.74 | 3.18 |
Currency Exchange Gain (Loss) | 44.86 | 2.85 | 70.94 | 1.83 | 36.4 | -0.31 |
Other Non Operating Income (Expenses) | 46.28 | 53.8 | 83.32 | 18.24 | -110.63 | 88.82 |
EBT Excluding Unusual Items | -4,156 | -4,778 | -3,099 | 5,107 | 6,369 | 4,130 |
Gain (Loss) on Sale of Investments | 353.27 | 224.46 | - | -0.08 | -38.93 | 0.74 |
Gain (Loss) on Sale of Assets | 1.25 | 1.25 | 224.19 | 29.67 | -26.17 | 920.29 |
Asset Writedown | - | - | - | - | -2.77 | -147.95 |
Pretax Income | -3,801 | -4,553 | -2,875 | 5,136 | 6,301 | 4,903 |
Income Tax Expense | -927.48 | -1,076 | -914.72 | 416.06 | 909.12 | 481 |
Net Income | -2,874 | -3,477 | -1,960 | 4,720 | 5,392 | 4,422 |
Net Income to Common | -2,874 | -3,477 | -1,960 | 4,720 | 5,392 | 4,422 |
Net Income Growth | - | - | - | -12.46% | 21.92% | - |
Shares Outstanding (Basic) | 15 | 15 | 15 | 12 | 10 | 10 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 13 | 12 | 12 |
Shares Change (YoY) | -0.12% | -0.23% | 15.67% | 10.09% | 0.02% | - |
EPS (Basic) | -195.31 | -236.43 | -133.00 | 383.96 | 562.19 | 461.26 |
EPS (Diluted) | -195.31 | -236.43 | -133.00 | 376.75 | 531.79 | 387.96 |
EPS Growth | - | - | - | -29.16% | 37.07% | - |
Free Cash Flow | 1,351 | -9,054 | -6,619 | 3,509 | -260.91 | -3,267 |
Free Cash Flow Per Share | 91.85 | -615.71 | -449.09 | 275.41 | -22.54 | -282.32 |
Gross Margin | 30.78% | 33.72% | 36.30% | 49.11% | 37.85% | 37.66% |
Operating Margin | -9.91% | -12.46% | -11.82% | 15.89% | 16.13% | 13.19% |
Profit Margin | -6.67% | -8.92% | -6.44% | 14.48% | 12.36% | 13.56% |
Free Cash Flow Margin | 3.14% | -23.24% | -21.76% | 10.76% | -0.60% | -10.02% |
EBITDA | -2,017 | -2,771 | -2,195 | 5,798 | 7,548 | 4,654 |
EBITDA Margin | -4.68% | -7.11% | -7.22% | 17.78% | 17.30% | 14.27% |
D&A For EBITDA | 2,256 | 2,085 | 1,398 | 617.1 | 509.08 | 352.01 |
EBIT | -4,273 | -4,855 | -3,593 | 5,181 | 7,039 | 4,302 |
EBIT Margin | -9.91% | -12.46% | -11.82% | 15.89% | 16.13% | 13.19% |
Effective Tax Rate | - | - | - | 8.10% | 14.43% | 9.81% |
Advertising Expenses | - | 275 | 215.98 | 211.17 | 129.74 | 97.99 |