Woongjin Thinkbig Co., Ltd. (KRX:095720)
South Korea · Delayed Price · Currency is KRW 1,203.00
+16.00 (1.35%)
At close: Aug 4, 2026
Woongjin Thinkbig 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 | Mar '26 Mar 31, 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 | 779,973 | 797,357 | 867,180 | 890,055 | 933,285 | 813,876 |
Other Revenue | 0 | - | -0 | - | -0 | -0 |
| 779,973 | 797,357 | 867,180 | 890,055 | 933,285 | 813,876 | |
Revenue Growth | -8.02% | -8.05% | -2.57% | -4.63% | 14.67% | 25.96% |
Cost of Revenue | 412,660 | 421,935 | 431,323 | 448,032 | 468,778 | 392,544 |
Gross Profit | 367,313 | 375,422 | 435,857 | 442,022 | 464,507 | 421,331 |
Selling, General & Admin | 316,616 | 331,749 | 369,441 | 374,300 | 374,647 | 350,727 |
Research & Development | 2,583 | 2,126 | 2,108 | 2,218 | 2,087 | 1,553 |
Amortization of Goodwill & Intangibles | 3,069 | 3,628 | 4,565 | 6,315 | 6,444 | 2,607 |
Other Operating Expenses | 4,288 | 4,310 | 4,516 | 5,053 | 4,655 | 4,124 |
Operating Expenses | 371,924 | 387,678 | 428,481 | 437,469 | 438,727 | 394,543 |
Operating Income | -4,612 | -12,256 | 7,376 | 4,553 | 25,780 | 26,789 |
Interest Expense | -12,978 | -11,629 | -8,135 | -9,183 | -6,232 | -4,586 |
Interest & Investment Income | 6,769 | 5,275 | 1,241 | 1,531 | 1,699 | 1,779 |
Earnings From Equity Investments | - | - | -2,346 | -2,234 | -2,325 | -271.02 |
Currency Exchange Gain (Loss) | 132.57 | -241.15 | 196.8 | -13.51 | 425.14 | 233.92 |
Other Non Operating Income (Expenses) | 640.32 | 620.22 | 6,152 | 4,529 | 998.63 | 5,145 |
EBT Excluding Unusual Items | -10,049 | -18,231 | 4,484 | -818.28 | 20,346 | 29,090 |
Gain (Loss) on Sale of Investments | -559.78 | -592.35 | -1,063 | -1,254 | -564.2 | 1,137 |
Gain (Loss) on Sale of Assets | -471.23 | -561.61 | -364.92 | -248.79 | -115.67 | 29,617 |
Asset Writedown | -9,810 | -10,247 | -24,426 | -35,634 | -12,350 | -4,455 |
Pretax Income | -20,890 | -29,632 | -21,369 | -37,955 | 7,316 | 55,388 |
Income Tax Expense | -5,139 | -6,951 | -1,502 | -5,756 | 3,929 | 11,211 |
Earnings From Continuing Operations | -15,750 | -22,681 | -19,867 | -32,199 | 3,388 | 44,177 |
Earnings From Discontinued Operations | - | - | - | - | -278.41 | -0.62 |
Net Income to Company | -15,750 | -22,681 | -19,867 | -32,199 | 3,109 | 44,177 |
Minority Interest in Earnings | -36.26 | -64.96 | 409.62 | 1,294 | -81.58 | -848.1 |
Net Income | -15,787 | -22,746 | -19,458 | -30,906 | 3,028 | 43,328 |
Net Income to Common | -15,787 | -22,746 | -19,458 | -30,906 | 3,028 | 43,328 |
Net Income Growth | - | - | - | - | -93.01% | 4444.26% |
Shares Outstanding (Basic) | 55 | 55 | 56 | 56 | 56 | 57 |
Shares Outstanding (Diluted) | 55 | 55 | 56 | 56 | 56 | 57 |
Shares Change | -2.81% | -1.82% | - | - | -0.83% | -6.67% |
EPS (Basic) | -288.30 | -411.20 | -345.35 | -548.54 | 53.74 | 762.67 |
EPS (Diluted) | -288.30 | -411.20 | -345.35 | -548.54 | 53.74 | 762.67 |
EPS Growth | - | - | - | - | -92.95% | 4768.94% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | 77,068 | 75,286 | 58,333 | 56,786 | 56,489 | 90,691 |
Free Cash Flow Per Share | 1407.45 | 1361.00 | 1035.34 | 1007.89 | 1002.61 | 1596.35 |
Dividend Per Share | 170.000 | 170.000 | - | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 47.09% | 47.08% | 50.26% | 49.66% | 49.77% | 51.77% |
Operating Margin | -0.59% | -1.54% | 0.85% | 0.51% | 2.76% | 3.29% |
Profit Margin | -2.02% | -2.85% | -2.24% | -3.47% | 0.32% | 5.32% |
Free Cash Flow Margin | 9.88% | 9.44% | 6.73% | 6.38% | 6.05% | 11.14% |
EBITDA | 53,162 | 47,056 | 73,362 | 81,762 | 95,906 | 77,614 |
EBITDA Margin | 6.82% | 5.90% | 8.46% | 9.19% | 10.28% | 9.54% |
D&A For EBITDA | 57,773 | 59,312 | 65,987 | 77,209 | 70,125 | 50,825 |
EBIT | -4,612 | -12,256 | 7,376 | 4,553 | 25,780 | 26,789 |
EBIT Margin | -0.59% | -1.54% | 0.85% | 0.51% | 2.76% | 3.29% |
Effective Tax Rate | - | - | - | - | 53.70% | 20.24% |
Advertising Expenses | - | 30,888 | 32,883 | 42,581 | 49,653 | 49,109 |