Dongwon Systems Corporation (KRX:014820)
South Korea · Delayed Price · Currency is KRW 22,450
+850 (3.94%)
Aug 28, 2026, 3:30 PM KST
Dongwon Systems 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 | 1,409,743 | 1,372,874 | 1,334,257 | 1,276,651 | 1,436,999 | 1,250,882 |
Other Revenue | - | - | -0 | - | - | - |
| 1,409,743 | 1,372,874 | 1,334,257 | 1,276,651 | 1,436,999 | 1,250,882 | |
Revenue Growth | 1.86% | 2.89% | 4.51% | -11.16% | 14.88% | 15.98% |
Cost of Revenue | 1,253,598 | 1,223,899 | 1,166,399 | 1,123,934 | 1,274,319 | 1,095,376 |
Gross Profit | 156,146 | 148,975 | 167,858 | 152,717 | 162,681 | 155,506 |
Selling, General & Admin | 67,680 | 64,971 | 58,392 | 57,591 | 58,524 | 51,246 |
Research & Development | 11,007 | 12,035 | 11,704 | 8,762 | 5,327 | 4,425 |
Amortization of Goodwill & Intangibles | 3,179 | 4,051 | 4,429 | 4,403 | 4,493 | 4,566 |
Other Operating Expenses | 505.32 | 505.32 | 532.04 | 484.33 | 413.22 | 327.71 |
Operating Expenses | 84,025 | 82,819 | 75,954 | 71,866 | 70,842 | 65,509 |
Operating Income | 72,121 | 66,156 | 91,905 | 80,851 | 91,839 | 89,997 |
Interest Expense | -17,629 | -19,213 | -21,849 | -22,553 | -15,410 | -11,128 |
Interest & Investment Income | 5,120 | 5,253 | 5,554 | 6,094 | 2,713 | 1,851 |
Earnings From Equity Investments | 3,408 | 3,317 | 2,126 | 4,354 | 2,333 | 5,043 |
Currency Exchange Gain (Loss) | 8,391 | -737.78 | 6,000 | 1,622 | 696.06 | 2,168 |
Other Non Operating Income (Expenses) | -116.71 | 1,916 | -501.46 | -536.93 | -180.17 | 201.23 |
EBT Excluding Unusual Items | 71,293 | 56,691 | 83,233 | 69,831 | 81,992 | 88,132 |
Impairment of Goodwill | - | - | - | - | -4,795 | -21,480 |
Gain (Loss) on Sale of Investments | 7,512 | 8,067 | 243.39 | -34.25 | 662.5 | 585.81 |
Gain (Loss) on Sale of Assets | 6.38 | 182.5 | -349.29 | -238.69 | 845.84 | -1,779 |
Asset Writedown | -10.16 | -10.16 | -12.48 | - | -10.35 | -227.38 |
Pretax Income | 78,802 | 64,930 | 83,115 | 69,558 | 78,695 | 65,232 |
Income Tax Expense | 15,469 | 11,206 | 10,600 | 5,207 | 6,360 | 17,097 |
Earnings From Continuing Operations | 63,333 | 53,725 | 72,515 | 64,350 | 72,335 | 48,135 |
Net Income to Company | 63,333 | 53,725 | 72,515 | 64,350 | 72,335 | 48,135 |
Minority Interest in Earnings | -65.3 | -51.82 | -100.86 | -149.57 | 1.93 | -8,263 |
Net Income | 63,268 | 53,673 | 72,414 | 64,201 | 72,337 | 39,871 |
Preferred Dividends & Other Adjustments | 497.64 | 497.64 | - | - | - | - |
Net Income to Common | 62,770 | 53,175 | 72,414 | 64,201 | 72,337 | 39,871 |
Net Income Growth | 2.77% | -26.57% | 12.79% | -11.25% | 81.42% | -22.55% |
Shares Outstanding (Basic) | 29 | 29 | 29 | 29 | 29 | 27 |
Shares Outstanding (Diluted) | 29 | 29 | 29 | 29 | 29 | 27 |
Shares Change | -0.05% | - | - | - | 10.04% | 3.50% |
EPS (Basic) | 2145.84 | 1817.63 | 2475.24 | 2194.50 | 2472.59 | 1499.70 |
EPS (Diluted) | 2145.84 | 1817.63 | 2475.24 | 2194.50 | 2472.59 | 1499.70 |
EPS Growth | 2.82% | -26.57% | 12.79% | -11.25% | 64.87% | -25.16% |
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 | 104,754 | 69,998 | 79,823 | 72,477 | 117,018 | 9,152 |
Free Cash Flow Per Share | 3581.09 | 2392.64 | 2728.51 | 2477.38 | 3999.89 | 344.22 |
Dividend Per Share | 600.000 | 600.000 | 600.000 | 600.000 | 600.000 | 600.000 |
Dividend Growth | 0% | 0% | 0% | 0% | 0% | 0% |
Gross Margin | 11.08% | 10.85% | 12.58% | 11.96% | 11.32% | 12.43% |
Operating Margin | 5.12% | 4.82% | 6.89% | 6.33% | 6.39% | 7.20% |
Profit Margin | 4.45% | 3.87% | 5.43% | 5.03% | 5.03% | 3.19% |
Free Cash Flow Margin | 7.43% | 5.10% | 5.98% | 5.68% | 8.14% | 0.73% |
EBITDA | 164,403 | 158,389 | 182,062 | 159,927 | 170,478 | 158,919 |
EBITDA Margin | 11.66% | 11.54% | 13.64% | 12.53% | 11.86% | 12.71% |
D&A For EBITDA | 92,282 | 92,233 | 90,157 | 79,076 | 78,639 | 68,921 |
EBIT | 72,121 | 66,156 | 91,905 | 80,851 | 91,839 | 89,997 |
EBIT Margin | 5.12% | 4.82% | 6.89% | 6.33% | 6.39% | 7.20% |
Effective Tax Rate | 19.63% | 17.26% | 12.75% | 7.49% | 8.08% | 26.21% |
Advertising Expenses | - | 258.43 | 159.07 | 223.18 | 140.88 | 176.09 |