Dynamic Design Co., LTD. (KRX:145210)
South Korea · Delayed Price · Currency is KRW 406.00
-30.00 (-6.88%)
Feb 5, 2026, 3:30 PM KST
Dynamic Design Co., LTD. Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 70,109 | 62,574 | 56,959 | 58,199 | 52,654 | 76,784 |
Other Revenue | -0 | - | -0 | - | - | -0 |
| 70,109 | 62,574 | 56,959 | 58,199 | 52,654 | 76,784 | |
Revenue Growth (YoY) | 16.20% | 9.86% | -2.13% | 10.53% | -31.43% | -22.76% |
Cost of Revenue | 57,460 | 51,288 | 50,854 | 54,466 | 54,353 | 70,018 |
Gross Profit | 12,649 | 11,285 | 6,105 | 3,733 | -1,699 | 6,766 |
Selling, General & Admin | 13,605 | 12,396 | 12,038 | 10,081 | 13,246 | 15,130 |
Research & Development | 635.86 | 632.21 | 619.97 | 386.61 | 433.89 | 825.36 |
Amortization of Goodwill & Intangibles | 41.46 | 26.48 | 36.84 | 22.66 | 19.59 | 49.51 |
Other Operating Expenses | 503.68 | 513.84 | 1,155 | 435.53 | 777.94 | 989.6 |
Operating Expenses | 17,959 | 15,615 | 16,539 | 11,880 | 16,228 | 16,576 |
Operating Income | -5,311 | -4,330 | -10,433 | -8,147 | -17,928 | -9,810 |
Interest Expense | -3,826 | -3,471 | -1,786 | -5,811 | -4,194 | -3,853 |
Interest & Investment Income | 108.93 | 198.22 | 215.47 | 1,668 | 307.73 | 504.25 |
Earnings From Equity Investments | -0 | -1,613 | - | 525.93 | 3,157 | - |
Currency Exchange Gain (Loss) | -333.69 | 1,483 | 823.24 | 732.29 | 1,509 | -945.99 |
Other Non Operating Income (Expenses) | 2,568 | 9,963 | -16,609 | -43,539 | 7,365 | 217.39 |
EBT Excluding Unusual Items | -6,793 | 2,230 | -27,790 | -54,570 | -9,783 | -13,887 |
Gain (Loss) on Sale of Investments | -8,888 | -8,471 | 1,360 | -6,597 | -659.42 | -340.58 |
Gain (Loss) on Sale of Assets | 16.94 | -13.68 | 602.47 | 304.38 | 4,291 | 1,673 |
Asset Writedown | -1,087 | -520.92 | -851.14 | -5,053 | -18,312 | -20,825 |
Other Unusual Items | -1,397 | - | - | 1,309 | - | 76.26 |
Pretax Income | -18,149 | -6,775 | -26,679 | -64,607 | -24,462 | -33,303 |
Income Tax Expense | -97.5 | 168.22 | -410.12 | -134.45 | -333.46 | 5,456 |
Earnings From Continuing Operations | -18,052 | -6,943 | -26,269 | -64,472 | -24,129 | -38,759 |
Earnings From Discontinued Operations | 0 | -128.14 | -834.16 | -214.41 | -1,633 | - |
Net Income to Company | -18,052 | -7,072 | -27,103 | -64,687 | -25,762 | -38,759 |
Minority Interest in Earnings | 678.05 | 661.11 | 6.8 | 20.22 | 25.46 | 36.66 |
Net Income | -17,373 | -6,410 | -27,096 | -64,667 | -25,736 | -38,723 |
Net Income to Common | -17,373 | -6,410 | -27,096 | -64,667 | -25,736 | -38,723 |
Shares Outstanding (Basic) | 35 | 35 | 33 | 13 | 10 | 7 |
Shares Outstanding (Diluted) | 35 | 35 | 33 | 13 | 10 | 7 |
Shares Change (YoY) | 1.65% | 6.30% | 143.26% | 27.54% | 59.75% | 238.54% |
EPS (Basic) | -494.16 | -185.48 | -833.37 | -4838.20 | -2455.79 | -5902.59 |
EPS (Diluted) | -494.16 | -185.48 | -833.37 | -4838.20 | -2455.81 | -5910.00 |
Free Cash Flow | -16,007 | -15,477 | -12,735 | -28,548 | -26,128 | -20,678 |
Free Cash Flow Per Share | -455.29 | -447.81 | -391.69 | -2135.91 | -2493.18 | -3151.95 |
Gross Margin | 18.04% | 18.04% | 10.72% | 6.41% | -3.23% | 8.81% |
Operating Margin | -7.58% | -6.92% | -18.32% | -14.00% | -34.05% | -12.78% |
Profit Margin | -24.78% | -10.24% | -47.57% | -111.11% | -48.88% | -50.43% |
Free Cash Flow Margin | -22.83% | -24.73% | -22.36% | -49.05% | -49.62% | -26.93% |
EBITDA | -3,592 | -2,431 | -7,272 | -5,245 | -11,022 | -770.46 |
EBITDA Margin | -5.12% | -3.89% | -12.77% | -9.01% | -20.93% | -1.00% |
D&A For EBITDA | 1,719 | 1,899 | 3,162 | 2,902 | 6,906 | 9,039 |
EBIT | -5,311 | -4,330 | -10,433 | -8,147 | -17,928 | -9,810 |
EBIT Margin | -7.58% | -6.92% | -18.32% | -14.00% | -34.05% | -12.78% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.