Gridwiz Co.,Ltd. (KOSDAQ:453450)
South Korea · Delayed Price · Currency is KRW 12,980
-520 (-3.85%)
Sep 11, 2026, 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 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 | 118,825 | 125,609 | 124,674 | 131,871 | 132,142 | 110,688 |
Other Revenue | - | - | - | - | -0 | - |
| 118,825 | 125,609 | 124,674 | 131,871 | 132,142 | 110,688 | |
Revenue Growth | -7.05% | 0.75% | -5.46% | -0.21% | 19.38% | 173.82% |
Cost of Revenue | 100,881 | 103,393 | 103,937 | 108,684 | 107,585 | 94,795 |
Gross Profit | 17,944 | 22,216 | 20,737 | 23,187 | 24,558 | 15,894 |
Selling, General & Admin | 13,585 | 15,255 | 16,051 | 13,647 | 8,905 | 7,053 |
Research & Development | 2,347 | 2,455 | 2,663 | 4,103 | 3,708 | 2,814 |
Amortization of Goodwill & Intangibles | 1,907 | 2,021 | 1,574 | 1,532 | 1,402 | 1,402 |
Other Operating Expenses | - | - | - | 313.77 | 105.03 | 77.42 |
Operating Expenses | 19,049 | 21,400 | 25,080 | 21,616 | 15,547 | 12,680 |
Operating Income | -1,105 | 816.32 | -4,343 | 1,571 | 9,010 | 3,213 |
Interest Expense | -676.45 | -476.38 | -460.48 | -3,573 | -4,244 | -3,421 |
Interest & Investment Income | 975.48 | 1,114 | 678.55 | 284.16 | 105.48 | 40.95 |
Earnings From Equity Investments | 437.07 | 437.07 | - | - | - | 16.89 |
Currency Exchange Gain (Loss) | 211.05 | 18.95 | 957.46 | 118.75 | 62.42 | 110.07 |
Other Non Operating Income (Expenses) | 267.35 | 75.33 | 1,170 | 7,128 | -4,236 | 4,688 |
EBT Excluding Unusual Items | 109.55 | 1,985 | -1,997 | 5,529 | 697.93 | 4,648 |
Gain (Loss) on Sale of Investments | 4,933 | 4,969 | 161.34 | -329.44 | 80.45 | 172.28 |
Gain (Loss) on Sale of Assets | -20.52 | 12.54 | 18.33 | 76.05 | 52.02 | -16.5 |
Asset Writedown | -5,183 | -5,183 | -47.9 | -986.96 | - | - |
Pretax Income | -160.89 | 1,784 | -1,865 | 4,288 | 830.4 | 4,804 |
Income Tax Expense | -1,290 | -235.72 | 924.65 | 131.9 | 1,130 | -882.96 |
Earnings From Continuing Operations | 1,129 | 2,019 | -2,790 | 4,156 | -299.31 | 5,687 |
Earnings From Discontinued Operations | - | - | - | - | - | -18.71 |
Net Income to Company | 1,129 | 2,019 | -2,790 | 4,156 | -299.31 | 5,668 |
Minority Interest in Earnings | 53.92 | 121.48 | -223.77 | 153.02 | 69.67 | 128.44 |
Net Income | 1,183 | 2,141 | -3,014 | 4,309 | -229.64 | 5,797 |
Net Income to Common | 1,183 | 2,141 | -3,014 | 4,309 | -229.64 | 5,797 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 8 | 8 | 7 | 5 | 4 | 4 |
Shares Outstanding (Diluted) | 8 | 8 | 7 | 7 | 4 | 7 |
Shares Change | 2.81% | 8.58% | 12.24% | 65.01% | -43.71% | 77.66% |
EPS (Basic) | 148.92 | 269.53 | -412.00 | 922.20 | -58.14 | 1467.48 |
EPS (Diluted) | 148.53 | 269.53 | -412.00 | -34.30 | -58.14 | 595.46 |
EPS Growth | - | - | - | - | - | - |
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 | -15,541 | -4,983 | 1,787 | 2,179 | 3,147 | 6,323 |
Free Cash Flow Per Share | -1956.60 | -627.38 | 244.24 | 334.35 | 796.66 | 901.02 |
Gross Margin | 15.10% | 17.69% | 16.63% | 17.58% | 18.58% | 14.36% |
Operating Margin | -0.93% | 0.65% | -3.48% | 1.19% | 6.82% | 2.90% |
Profit Margin | 1.00% | 1.70% | -2.42% | 3.27% | -0.17% | 5.24% |
Free Cash Flow Margin | -13.08% | -3.97% | 1.43% | 1.65% | 2.38% | 5.71% |
EBITDA | 3,338 | 5,645 | 211.01 | 6,099 | 13,555 | 7,210 |
EBITDA Margin | 2.81% | 4.49% | 0.17% | 4.63% | 10.26% | 6.51% |
D&A For EBITDA | 4,443 | 4,829 | 4,554 | 4,529 | 4,545 | 3,997 |
EBIT | -1,105 | 816.32 | -4,343 | 1,571 | 9,010 | 3,213 |
EBIT Margin | -0.93% | 0.65% | -3.48% | 1.19% | 6.82% | 2.90% |
Effective Tax Rate | - | - | - | 3.08% | 136.04% | - |
Advertising Expenses | - | 396.86 | 133.76 | 176.98 | 43.49 | 65.41 |