Dongwon Systems Corporation (KRX:014820)

Dongwon Systems 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	1,391,793	1,334,257	1,276,651	1,436,999	1,250,882	1,078,540
Other Revenue	-0	-0	-	-	-	-
Revenue	1,391,793	1,334,257	1,276,651	1,436,999	1,250,882	1,078,540
Revenue Growth (YoY)	6.96%	4.51%	-11.16%	14.88%	15.98%	3.47%
Cost of Revenue	1,232,680	1,166,399	1,123,934	1,274,319	1,095,376	925,702
Gross Profit	159,113	167,858	152,717	162,681	155,506	152,837
Selling, General & Admin	64,166	58,392	57,591	58,524	51,246	43,932
Research & Development	12,605	11,704	8,762	5,327	4,425	3,915
Amortization of Goodwill & Intangibles	4,468	4,429	4,403	4,493	4,566	4,764
Other Operating Expenses	533.87	532.04	484.33	413.22	327.71	394.96
Operating Expenses	83,110	75,954	71,866	70,842	65,509	55,165
Operating Income	76,003	91,905	80,851	91,839	89,997	97,672
Interest Expense	-20,101	-21,849	-22,553	-15,410	-11,128	-10,095
Interest & Investment Income	5,309	5,554	6,094	2,713	1,851	2,193
Earnings From Equity Investments	1,627	2,126	4,354	2,333	5,043	-
Currency Exchange Gain (Loss)	3,144	6,000	1,622	696.06	2,168	-1,744
Other Non Operating Income (Expenses)	1,844	-501.46	-536.93	-180.17	201.23	491.59
EBT Excluding Unusual Items	67,826	83,233	69,831	81,992	88,132	88,518
Impairment of Goodwill	-	-	-	-4,795	-21,480	-1,943
Gain (Loss) on Sale of Investments	241.1	243.39	-34.25	662.5	585.81	143.08
Gain (Loss) on Sale of Assets	-77.01	-349.29	-238.69	845.84	-1,779	-1,118
Asset Writedown	-7.69	-12.48	-	-10.35	-227.38	-271.9
Pretax Income	67,982	83,115	69,558	78,695	65,232	85,327
Income Tax Expense	9,328	10,600	5,207	6,360	17,097	23,692
Earnings From Continuing Operations	58,654	72,515	64,350	72,335	48,135	61,635
Net Income to Company	58,654	72,515	64,350	72,335	48,135	61,635
Minority Interest in Earnings	-60.59	-100.86	-149.57	1.93	-8,263	-10,158
Net Income	58,593	72,414	64,201	72,337	39,871	51,477
Preferred Dividends & Other Adjustments	666.82	666.82	-	-	-	-
Net Income to Common	57,926	71,747	64,201	72,337	39,871	51,477
Net Income Growth	-13.74%	12.79%	-11.25%	81.42%	-22.55%	34.91%
Shares Outstanding (Basic)	29	29	29	29	27	26
Shares Outstanding (Diluted)	29	29	29	29	27	26
Shares Change (YoY)	-0.04%	-	-	10.04%	3.50%	-
EPS (Basic)	1980.29	2452.44	2194.50	2472.59	1499.70	2004.02
EPS (Diluted)	1980.29	2452.44	2194.50	2472.59	1499.70	2004.02
EPS Growth	-14.69%	11.75%	-11.25%	64.87%	-25.16%	34.91%
Free Cash Flow	85,510	79,823	72,477	117,018	9,152	13,094
Free Cash Flow Per Share	2923.26	2728.51	2477.38	3999.89	344.22	509.74
Dividend Per Share	600.000	600.000	600.000	600.000	600.000	600.000
Dividend Growth	-	-	-	-	-	20.00%
Gross Margin	11.43%	12.58%	11.96%	11.32%	12.43%	14.17%
Operating Margin	5.46%	6.89%	6.33%	6.39%	7.20%	9.06%
Profit Margin	4.16%	5.38%	5.03%	5.03%	3.19%	4.77%
Free Cash Flow Margin	6.14%	5.98%	5.68%	8.14%	0.73%	1.21%
EBITDA	168,453	182,062	159,927	170,478	158,919	153,922
EBITDA Margin	12.10%	13.64%	12.53%	11.86%	12.71%	14.27%
D&A For EBITDA	92,450	90,157	79,076	78,639	68,921	56,249
EBIT	76,003	91,905	80,851	91,839	89,997	97,672
EBIT Margin	5.46%	6.89%	6.33%	6.39%	7.20%	9.06%
Effective Tax Rate	13.72%	12.75%	7.49%	8.08%	26.21%	27.77%
Advertising Expenses	-	159.07	223.18	140.88	176.09	39.25

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.