Dayou A-Tech Co.,Ltd (KRX:002880)
South Korea · Delayed Price · Currency is KRW 1,024.00
-2.00 (-0.19%)
Last updated: Jan 30, 2026, 11:03 AM KST
Dayou A-Tech Co.,Ltd 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 |
Other Revenue | - | - | - | -0 | - | - |
| 595,790 | 564,916 | 566,931 | 501,286 | 1,569,707 | 1,466,904 | |
Revenue Growth (YoY) | 5.59% | -0.36% | 13.10% | -68.06% | 7.01% | 14.16% |
Cost of Revenue | 530,679 | 498,333 | 499,835 | 447,062 | 1,304,646 | 1,227,461 |
Gross Profit | 65,112 | 66,583 | 67,096 | 54,224 | 265,062 | 239,443 |
Selling, General & Admin | 20,680 | 16,119 | 17,291 | 19,579 | 189,687 | 155,301 |
Research & Development | 6,334 | 6,431 | 5,392 | 4,470 | 4,565 | 5,168 |
Amortization of Goodwill & Intangibles | 602.89 | 588.05 | 587.8 | 611.49 | 2,034 | 1,876 |
Other Operating Expenses | 911.06 | 1,115 | 1,815 | 881.75 | 2,277 | 2,282 |
Operating Expenses | 41,169 | 32,686 | 103,536 | 63,001 | 216,625 | 193,026 |
Operating Income | 23,943 | 33,897 | -36,440 | -8,777 | 48,437 | 46,417 |
Interest Expense | -9,934 | -9,569 | -12,563 | -10,567 | -16,117 | -16,177 |
Interest & Investment Income | 2,034 | 2,016 | 5,667 | 4,656 | 4,243 | 3,896 |
Earnings From Equity Investments | 183.52 | - | - | 10,237 | -1,306 | 882.93 |
Currency Exchange Gain (Loss) | 42.47 | -111.51 | -209.8 | 3.28 | -4,738 | 1,201 |
Other Non Operating Income (Expenses) | 25.82 | -2,117 | -46,473 | 7,551 | -12,518 | -11,919 |
EBT Excluding Unusual Items | 16,294 | 24,116 | -90,019 | 3,104 | 18,002 | 24,301 |
Gain (Loss) on Sale of Investments | -2,368 | -1,903 | 17,126 | -5,906 | -1,315 | 9,065 |
Gain (Loss) on Sale of Assets | 443.59 | -57.7 | -565.89 | 0.2 | 2,614 | -2,877 |
Asset Writedown | -11,649 | -11,649 | -4,901 | - | -2,790 | - |
Other Unusual Items | -88.78 | -90.39 | -1,364 | 2,021 | 61.49 | - |
Pretax Income | 2,632 | 10,415 | -79,723 | -781.47 | 16,573 | 30,490 |
Income Tax Expense | 4,762 | 5,570 | -14,114 | -1,547 | 10,516 | 8,930 |
Earnings From Continuing Operations | -2,129 | 4,845 | -65,610 | 765.2 | 6,057 | 21,559 |
Earnings From Discontinued Operations | - | - | -129,641 | -94,542 | -8,910 | - |
Net Income to Company | -2,129 | 4,845 | -195,250 | -93,777 | -2,852 | 21,559 |
Minority Interest in Earnings | 137.67 | 337.33 | 92,521 | 37,269 | -12,184 | -23,645 |
Net Income | -1,992 | 5,182 | -102,729 | -56,508 | -15,037 | -2,086 |
Net Income to Common | -1,992 | 5,182 | -102,729 | -56,508 | -15,037 | -2,086 |
Shares Outstanding (Basic) | 47 | 47 | 39 | 38 | 37 | 35 |
Shares Outstanding (Diluted) | 47 | 52 | 39 | 38 | 37 | 35 |
Shares Change (YoY) | 3.90% | 33.05% | 1.13% | 4.09% | 3.94% | -24.98% |
EPS (Basic) | -42.65 | 110.89 | -2647.88 | -1473.00 | -408.00 | -58.83 |
EPS (Diluted) | -42.65 | 106.36 | -2647.88 | -1473.00 | -408.00 | -58.83 |
Free Cash Flow | 24,564 | -10,860 | -71,023 | -35,677 | -68,656 | 48,685 |
Free Cash Flow Per Share | 526.12 | -210.38 | -1830.65 | -929.99 | -1862.90 | 1373.11 |
Gross Margin | 10.93% | 11.79% | 11.83% | 10.82% | 16.89% | 16.32% |
Operating Margin | 4.02% | 6.00% | -6.43% | -1.75% | 3.09% | 3.16% |
Profit Margin | -0.33% | 0.92% | -18.12% | -11.27% | -0.96% | -0.14% |
Free Cash Flow Margin | 4.12% | -1.92% | -12.53% | -7.12% | -4.37% | 3.32% |
EBITDA | 35,054 | 44,194 | -5,992 | 34,849 | 91,966 | 86,717 |
EBITDA Margin | 5.88% | 7.82% | -1.06% | 6.95% | 5.86% | 5.91% |
D&A For EBITDA | 11,111 | 10,297 | 30,448 | 43,626 | 43,529 | 40,300 |
EBIT | 23,943 | 33,897 | -36,440 | -8,777 | 48,437 | 46,417 |
EBIT Margin | 4.02% | 6.00% | -6.43% | -1.75% | 3.09% | 3.16% |
Effective Tax Rate | 180.88% | 53.48% | - | - | 63.45% | 29.29% |
Advertising Expenses | - | 13.18 | 246.36 | 86.22 | 21,194 | 16,116 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.