Gridwiz Co.,Ltd. (KOSDAQ:453450)
South Korea · Delayed Price · Currency is KRW 19,360
-150 (-0.77%)
Sep 19, 2025, 3:30 PM KST
Gridwiz 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 | Jun '25 Jun 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 | 127,839 | 124,674 | 131,871 | 132,142 | 110,688 | 40,424 |
Other Revenue | - | - | - | -0 | - | -0 |
| 127,839 | 124,674 | 131,871 | 132,142 | 110,688 | 40,424 | |
Revenue Growth (YoY) | -0.29% | -5.46% | -0.21% | 19.38% | 173.82% | - |
Cost of Revenue | 104,805 | 104,027 | 108,684 | 107,585 | 94,795 | 32,449 |
Gross Profit | 23,034 | 20,647 | 23,187 | 24,558 | 15,894 | 7,975 |
Selling, General & Admin | 16,290 | 15,865 | 13,647 | 8,905 | 7,053 | 5,266 |
Research & Development | 2,220 | 2,663 | 4,103 | 3,708 | 2,814 | 3,529 |
Other Operating Expenses | 96.53 | 96.53 | 313.77 | 105.03 | 77.42 | 119.88 |
Operating Expenses | 25,511 | 24,990 | 21,616 | 15,547 | 12,680 | 9,482 |
Operating Income | -2,476 | -4,343 | 1,571 | 9,010 | 3,213 | -1,507 |
Interest Expense | -446.76 | -460.48 | -3,573 | -4,244 | -3,421 | -169.07 |
Interest & Investment Income | 1,121 | 678.55 | 284.16 | 105.48 | 40.95 | 17.35 |
Earnings From Equity Investments | - | - | - | - | 16.89 | - |
Currency Exchange Gain (Loss) | 371.68 | 957.46 | 118.75 | 62.42 | 110.07 | -69.14 |
Other Non Operating Income (Expenses) | 781.48 | 1,170 | 7,128 | -4,236 | 4,688 | 9.11 |
EBT Excluding Unusual Items | -648.71 | -1,997 | 5,529 | 697.93 | 4,648 | -1,719 |
Gain (Loss) on Sale of Investments | 170.19 | 161.34 | -329.44 | 80.45 | 172.28 | - |
Gain (Loss) on Sale of Assets | 38.09 | 18.33 | 76.05 | 52.02 | -16.5 | -2.6 |
Asset Writedown | -47.9 | -47.9 | -986.96 | - | - | -169 |
Pretax Income | -488.32 | -1,865 | 4,288 | 830.4 | 4,804 | -1,890 |
Income Tax Expense | 944.33 | 924.65 | 131.9 | 1,130 | -882.96 | - |
Earnings From Continuing Operations | -1,433 | -2,790 | 4,156 | -299.31 | 5,687 | -1,890 |
Earnings From Discontinued Operations | - | - | - | - | -18.71 | - |
Net Income to Company | -1,433 | -2,790 | 4,156 | -299.31 | 5,668 | -1,890 |
Minority Interest in Earnings | -244.13 | -223.77 | 153.02 | 69.67 | 128.44 | - |
Net Income | -1,677 | -3,014 | 4,309 | -229.64 | 5,797 | -1,890 |
Net Income to Common | -1,677 | -3,014 | 4,309 | -229.64 | 5,797 | -1,890 |
Shares Outstanding (Basic) | 8 | 7 | 5 | 4 | 0 | 0 |
Shares Outstanding (Diluted) | 8 | 7 | 7 | 4 | 0 | 0 |
Shares Change (YoY) | 34.01% | 12.25% | 64.62% | 907.37% | 148.75% | - |
EPS (Basic) | -211.02 | -411.97 | 922.20 | -58.00 | 36569.09 | -11964.07 |
EPS (Diluted) | -269.55 | -475.85 | -34.30 | -58.00 | 14748.01 | -11964.07 |
Free Cash Flow | 3,638 | 1,787 | 2,179 | 3,147 | 6,323 | -2,922 |
Free Cash Flow Per Share | 457.84 | 244.23 | 334.35 | 794.79 | 16087.94 | -18492.66 |
Gross Margin | 18.02% | 16.56% | 17.58% | 18.58% | 14.36% | 19.73% |
Operating Margin | -1.94% | -3.48% | 1.19% | 6.82% | 2.90% | -3.73% |
Profit Margin | -1.31% | -2.42% | 3.27% | -0.17% | 5.24% | -4.68% |
Free Cash Flow Margin | 2.85% | 1.43% | 1.65% | 2.38% | 5.71% | -7.23% |
EBITDA | 2,221 | 211.01 | 6,099 | 13,555 | 7,210 | -199.94 |
EBITDA Margin | 1.74% | 0.17% | 4.63% | 10.26% | 6.51% | -0.50% |
D&A For EBITDA | 4,697 | 4,554 | 4,529 | 4,545 | 3,997 | 1,307 |
EBIT | -2,476 | -4,343 | 1,571 | 9,010 | 3,213 | -1,507 |
EBIT Margin | -1.94% | -3.48% | 1.19% | 6.82% | 2.90% | -3.73% |
Effective Tax Rate | - | - | 3.08% | 136.04% | - | - |
Advertising Expenses | - | 133.76 | 176.98 | 43.49 | 65.41 | 27.3 |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.