DB Inc. (KRX:012030)

DB Inc. Income Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	606,937	587,436	458,584	401,346	326,915	272,446
Other Revenue	0	-	-	-	-0	-
Revenue	606,937	587,436	458,584	401,346	326,915	272,446
Revenue Growth (YoY)	15.95%	28.10%	14.26%	22.77%	19.99%	14.23%
Cost of Revenue	517,833	504,345	374,748	335,273	265,484	209,661
Gross Profit	89,104	83,090	83,836	66,073	61,431	62,784
Selling, General & Admin	46,556	47,749	41,354	37,316	32,962	30,542
Other Operating Expenses	859.96	847.99	587.37	433.31	390.05	508.83
Operating Expenses	50,396	53,463	46,813	42,464	37,958	35,910
Operating Income	38,707	29,627	37,023	23,609	23,473	26,874
Interest Expense	-15,216	-14,610	-3,805	-4,173	-4,820	-5,735
Interest & Investment Income	3,492	5,858	9,228	3,341	2,591	2,855
Currency Exchange Gain (Loss)	777.59	-439.8	669.96	805.1	778.88	-732.45
Other Non Operating Income (Expenses)	-1,163	3,035	-1,753	-1,851	1,800	430.11
EBT Excluding Unusual Items	26,598	23,471	41,363	21,731	23,823	23,692
Gain (Loss) on Sale of Investments	95,189	86,752	-16,873	-9,195	4,505	48.46
Gain (Loss) on Sale of Assets	409.36	592.81	1,193	509.41	777.64	188.34
Asset Writedown	-	-	-	-1,785	-1,053	-12,267
Other Unusual Items	-	-	-	-191.1	-	-
Pretax Income	122,196	110,815	25,684	11,070	28,053	11,662
Income Tax Expense	15,645	18,029	5,379	5,357	6,348	5,392
Earnings From Continuing Operations	106,551	92,786	20,305	5,713	21,705	6,269
Earnings From Discontinued Operations	-	-	-	-	-	1.76
Net Income to Company	106,551	92,786	20,305	5,713	21,705	6,271
Minority Interest in Earnings	-314.3	-476.08	-29.13	-	-	-
Net Income	106,237	92,310	20,276	5,713	21,705	6,271
Net Income to Common	106,237	92,310	20,276	5,713	21,705	6,271
Net Income Growth	503.40%	355.28%	254.90%	-73.68%	246.11%	42.38%
Shares Outstanding (Basic)	191	191	191	191	191	191
Shares Outstanding (Diluted)	191	191	191	191	191	191
EPS (Basic)	556.13	483.22	106.14	29.91	113.62	32.83
EPS (Diluted)	556.13	483.22	106.14	29.91	113.62	32.83
EPS Growth	503.40%	355.28%	254.90%	-73.68%	246.11%	42.38%
Free Cash Flow	31,887	-88,464	50,573	26,416	18,292	17,726
Free Cash Flow Per Share	166.92	-463.09	264.74	138.28	95.75	92.79
Gross Margin	14.68%	14.14%	18.28%	16.46%	18.79%	23.04%
Operating Margin	6.38%	5.04%	8.07%	5.88%	7.18%	9.86%
Profit Margin	17.50%	15.71%	4.42%	1.42%	6.64%	2.30%
Free Cash Flow Margin	5.25%	-15.06%	11.03%	6.58%	5.59%	6.51%
EBITDA	43,357	36,070	43,671	30,200	30,751	34,877
EBITDA Margin	7.14%	6.14%	9.52%	7.52%	9.41%	12.80%
D&A For EBITDA	4,650	6,442	6,648	6,592	7,278	8,003
EBIT	38,707	29,627	37,023	23,609	23,473	26,874
EBIT Margin	6.38%	5.04%	8.07%	5.88%	7.18%	9.86%
Effective Tax Rate	12.80%	16.27%	20.94%	48.39%	22.63%	46.24%
Advertising Expenses	-	12,557	10,021	13,092	12,929	12,078

Source: S&P Global Market Intelligence. Standard template. Financial Sources.