DoubleUGames Co., Ltd. (KRX:192080)
South Korea · Delayed Price · Currency is KRW 68,400
-1,500 (-2.15%)
Jun 16, 2026, 3:30 PM KST
DoubleUGames 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 |
| 762,905 | 719,897 | 633,474 | 582,334 | 617,262 | 624,061 | |
Revenue Growth (YoY) | 20.15% | 13.64% | 8.78% | -5.66% | -1.09% | -5.18% |
Gross Profit | 762,905 | 719,897 | 633,474 | 582,334 | 617,262 | 624,061 |
Selling, General & Admin | 423,521 | 398,351 | 319,792 | 316,794 | 380,668 | 377,304 |
Research & Development | 44,091 | 43,604 | 41,089 | 41,638 | 40,142 | 25,424 |
Amortization of Goodwill & Intangibles | 15,031 | 11,733 | 4,296 | 755.41 | 4,772 | 20,381 |
Other Operating Expenses | 25,757 | 25,651 | 11,451 | 1,906 | 255.52 | 3,310 |
Operating Expenses | 517,053 | 487,763 | 384,740 | 369,042 | 433,405 | 433,696 |
Operating Income | 245,851 | 232,134 | 248,734 | 213,292 | 183,857 | 190,364 |
Interest Expense | -1,707 | -1,662 | -2,331 | -2,298 | -3,633 | -1,592 |
Interest & Investment Income | 30,125 | 29,779 | 28,368 | 24,575 | 12,195 | 1,695 |
Earnings From Equity Investments | - | - | - | - | -3.52 | -2.68 |
Currency Exchange Gain (Loss) | 13,284 | -2,844 | 22,547 | 6,374 | 9,874 | 6,163 |
Other Non Operating Income (Expenses) | -2,191 | -1,935 | -181.88 | -158.46 | -187,698 | 1,105 |
EBT Excluding Unusual Items | 285,363 | 255,472 | 297,135 | 241,784 | 14,592 | 197,732 |
Impairment of Goodwill | -11,393 | -11,393 | - | - | -301,874 | - |
Gain (Loss) on Sale of Investments | -2,107 | -3,031 | 18,125 | 2,544 | -5,071 | 120.95 |
Gain (Loss) on Sale of Assets | 38.78 | 38.78 | 257.64 | 11.06 | -8.79 | -0.23 |
Asset Writedown | - | - | -705.31 | - | - | - |
Pretax Income | 271,902 | 241,087 | 314,813 | 244,339 | -292,363 | 197,853 |
Income Tax Expense | 64,339 | 61,276 | 71,492 | 51,444 | -71,299 | 41,571 |
Earnings From Continuing Operations | 207,562 | 179,811 | 243,321 | 192,895 | -221,064 | 156,282 |
Minority Interest in Earnings | -54,026 | -48,556 | -56,139 | -43,831 | 88,841 | -30,818 |
Net Income | 153,536 | 131,255 | 187,182 | 149,064 | -132,223 | 125,464 |
Net Income to Common | 153,536 | 131,255 | 187,182 | 149,064 | -132,223 | 125,464 |
Net Income Growth | -11.90% | -29.88% | 25.57% | - | - | 11.72% |
Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 20 | 20 |
Shares Outstanding (Diluted) | 20 | 20 | 20 | 20 | 20 | 20 |
Shares Change (YoY) | -1.16% | -0.46% | -0.04% | -2.31% | -0.34% | 0.01% |
EPS (Basic) | 7834.56 | 6650.62 | 9441.15 | 7515.71 | -6512.72 | 6159.07 |
EPS (Diluted) | 7834.56 | 6650.62 | 9441.00 | 7515.71 | -6512.72 | 6159.07 |
EPS Growth | -10.87% | -29.56% | 25.62% | - | - | 11.71% |
Free Cash Flow | 243,040 | 236,156 | 272,816 | 95,246 | 117,680 | 188,902 |
Free Cash Flow Per Share | 12401.70 | 11965.93 | 13760.39 | 4802.28 | 5796.42 | 9273.28 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 32.23% | 32.25% | 39.27% | 36.63% | 29.79% | 30.50% |
Profit Margin | 20.13% | 18.23% | 29.55% | 25.60% | -21.42% | 20.10% |
Free Cash Flow Margin | 31.86% | 32.80% | 43.07% | 16.36% | 19.06% | 30.27% |
EBITDA | 269,488 | 252,243 | 261,142 | 221,996 | 196,197 | 218,022 |
EBITDA Margin | 35.32% | 35.04% | 41.22% | 38.12% | 31.79% | 34.94% |
D&A For EBITDA | 23,637 | 20,109 | 12,408 | 8,704 | 12,339 | 27,658 |
EBIT | 245,851 | 232,134 | 248,734 | 213,292 | 183,857 | 190,364 |
EBIT Margin | 32.23% | 32.25% | 39.27% | 36.63% | 29.79% | 30.50% |
Effective Tax Rate | 23.66% | 25.42% | 22.71% | 21.05% | - | 21.01% |
Advertising Expenses | - | 133,845 | 67,091 | 86,602 | 135,055 | 126,633 |