DB Inc. (KRX:012030)
South Korea · Delayed Price · Currency is KRW 1,600.00
+116.00 (7.82%)
Aug 31, 2026, 3:30 PM KST
DB Inc. 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 | 748,192 | 643,464 | 587,436 | 458,584 | 401,346 | 326,915 |
Other Revenue | -0 | - | - | - | - | -0 |
| 748,192 | 643,464 | 587,436 | 458,584 | 401,346 | 326,915 | |
Revenue Growth | 23.27% | 9.54% | 28.10% | 14.26% | 22.77% | 19.99% |
Cost of Revenue | 642,492 | 546,184 | 504,345 | 374,748 | 335,273 | 265,484 |
Gross Profit | 105,699 | 97,280 | 83,090 | 83,836 | 66,073 | 61,431 |
Selling, General & Admin | 54,773 | 52,691 | 47,749 | 41,354 | 37,316 | 32,962 |
Amortization of Goodwill & Intangibles | 240.21 | 258.99 | 3,291 | 3,383 | 3,440 | 3,429 |
Other Operating Expenses | 1,013 | 882.13 | 847.99 | 587.37 | 433.31 | 390.05 |
Operating Expenses | 58,688 | 55,681 | 53,463 | 46,813 | 42,464 | 37,958 |
Operating Income | 47,011 | 41,599 | 29,627 | 37,023 | 23,609 | 23,473 |
Interest Expense | -14,995 | -14,383 | -14,610 | -3,805 | -4,173 | -4,820 |
Interest & Investment Income | 6,038 | 2,400 | 5,858 | 9,228 | 3,341 | 2,591 |
Currency Exchange Gain (Loss) | -3,300 | 495.17 | -439.8 | 669.96 | 805.1 | 778.88 |
Other Non Operating Income (Expenses) | 4,520 | -1,004 | 3,035 | -1,753 | -1,851 | 1,800 |
EBT Excluding Unusual Items | 39,275 | 29,108 | 23,471 | 41,363 | 21,731 | 23,823 |
Gain (Loss) on Sale of Investments | 63,347 | 48,531 | 86,752 | -16,873 | -9,195 | 4,505 |
Gain (Loss) on Sale of Assets | 427.61 | -81.1 | 592.81 | 1,193 | 509.41 | 777.64 |
Asset Writedown | -19,829 | -19,829 | - | - | -1,785 | -1,053 |
Other Unusual Items | - | - | - | - | -191.1 | - |
Pretax Income | 83,220 | 57,728 | 110,815 | 25,684 | 11,070 | 28,053 |
Income Tax Expense | 15,047 | 8,284 | 18,029 | 5,379 | 5,357 | 6,348 |
Earnings From Continuing Operations | 68,173 | 49,444 | 92,786 | 20,305 | 5,713 | 21,705 |
Net Income to Company | 68,173 | 49,444 | 92,786 | 20,305 | 5,713 | 21,705 |
Minority Interest in Earnings | -269.71 | -283.94 | -476.08 | -29.13 | - | - |
Net Income | 67,903 | 49,160 | 92,310 | 20,276 | 5,713 | 21,705 |
Net Income to Common | 67,903 | 49,160 | 92,310 | 20,276 | 5,713 | 21,705 |
Net Income Growth | -36.08% | -46.74% | 355.28% | 254.90% | -73.68% | 246.11% |
Shares Outstanding (Basic) | 191 | 191 | 191 | 191 | 191 | 191 |
Shares Outstanding (Diluted) | 191 | 191 | 191 | 191 | 191 | 191 |
Shares Change | -0.15% | - | - | - | - | - |
EPS (Basic) | 355.55 | 257.34 | 483.22 | 106.14 | 29.91 | 113.62 |
EPS (Diluted) | 355.55 | 257.34 | 483.22 | 106.14 | 29.91 | 113.62 |
EPS Growth | -35.98% | -46.74% | 355.28% | 254.90% | -73.68% | 246.11% |
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 | 128,296 | 12,713 | -88,464 | 50,573 | 26,416 | 18,292 |
Free Cash Flow Per Share | 671.76 | 66.55 | -463.09 | 264.74 | 138.28 | 95.75 |
Gross Margin | 14.13% | 15.12% | 14.14% | 18.28% | 16.46% | 18.79% |
Operating Margin | 6.28% | 6.46% | 5.04% | 8.07% | 5.88% | 7.18% |
Profit Margin | 9.08% | 7.64% | 15.71% | 4.42% | 1.42% | 6.64% |
Free Cash Flow Margin | 17.15% | 1.98% | -15.06% | 11.03% | 6.58% | 5.59% |
EBITDA | 50,875 | 45,025 | 36,070 | 43,671 | 30,200 | 30,751 |
EBITDA Margin | 6.80% | 7.00% | 6.14% | 9.52% | 7.52% | 9.41% |
D&A For EBITDA | 3,865 | 3,426 | 6,442 | 6,648 | 6,592 | 7,278 |
EBIT | 47,011 | 41,599 | 29,627 | 37,023 | 23,609 | 23,473 |
EBIT Margin | 6.28% | 6.46% | 5.04% | 8.07% | 5.88% | 7.18% |
Effective Tax Rate | 18.08% | 14.35% | 16.27% | 20.94% | 48.39% | 22.63% |
Advertising Expenses | - | 12,863 | 12,557 | 10,021 | 13,092 | 12,929 |