D
Daewon Media Co Ltd
KOSDAQ:048910
Daewon Media Co Ltd
KOSDAQ:048910
Price:
7 590
KRW
1.34%
Market Cap:
95.5B
KRW
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Daewon Media Co Ltd
7590
+100 (+1.34%)
| 52 Week Range |
7 490
12 400
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Daewon Media Co Ltd
Daewon Media Co Ltd
Income Statement
Daewon Media Co Ltd
Daewon Media Co Ltd
Currency: KRW
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
221
|
307
|
358
|
405
|
508
|
662
|
814
|
1 023
|
1 178
|
1 234
|
1 159
|
1 025
|
838
|
626
|
457
|
276
|
110
|
22
|
1
|
0
|
7
|
11
|
30
|
43
|
52
|
49
|
224
|
320
|
444
|
561
|
566
|
597
|
381
|
438
|
349
|
310
|
430
|
447
|
612
|
1 047
|
1 374
|
1 891
|
2 398
|
2 617
|
2 917
|
3 043
|
3 003
|
3 034
|
3 092
|
0
|
0
|
0
|
|
| Revenue |
75 033
N/A
|
71 140
-5%
|
66 724
-6%
|
70 861
+6%
|
76 980
+9%
|
76 768
0%
|
75 601
-2%
|
76 522
+1%
|
80 224
+5%
|
86 936
+8%
|
88 743
+2%
|
91 190
+3%
|
91 413
+0%
|
89 356
-2%
|
91 199
+2%
|
91 064
0%
|
94 993
+4%
|
98 316
+3%
|
98 269
0%
|
99 740
+1%
|
120 735
+21%
|
138 241
+14%
|
150 614
+9%
|
159 118
+6%
|
163 375
+3%
|
168 631
+3%
|
176 979
+5%
|
183 055
+3%
|
191 546
+5%
|
197 362
+3%
|
221 528
+12%
|
254 047
+15%
|
266 227
+5%
|
287 555
+8%
|
286 825
0%
|
280 144
-2%
|
299 833
+7%
|
302 605
+1%
|
309 453
+2%
|
318 390
+3%
|
303 454
-5%
|
308 499
+2%
|
325 360
+5%
|
312 767
-4%
|
316 062
+1%
|
299 851
-5%
|
276 637
-8%
|
277 149
+0%
|
256 364
-7%
|
247 235
-4%
|
269 074
+9%
|
302 048
+12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(56 728)
|
(53 733)
|
(51 418)
|
(54 987)
|
(61 818)
|
(61 161)
|
(59 495)
|
(60 849)
|
(61 457)
|
(66 776)
|
(67 226)
|
(68 846)
|
(68 516)
|
(66 011)
|
(68 602)
|
(67 946)
|
(71 341)
|
(71 957)
|
(70 582)
|
(72 001)
|
(91 738)
|
(109 819)
|
(121 808)
|
(129 014)
|
(133 562)
|
(138 546)
|
(146 214)
|
(152 955)
|
(162 125)
|
(168 613)
|
(192 972)
|
(223 112)
|
(234 423)
|
(253 985)
|
(249 591)
|
(241 546)
|
(260 430)
|
(256 800)
|
(259 879)
|
(267 029)
|
(251 167)
|
(252 625)
|
(266 722)
|
(255 787)
|
(251 242)
|
(241 449)
|
(221 478)
|
(219 129)
|
(201 132)
|
(191 454)
|
(212 740)
|
(240 405)
|
|
| Gross Profit |
18 305
N/A
|
17 408
-5%
|
15 307
-12%
|
15 875
+4%
|
15 163
-4%
|
15 607
+3%
|
16 105
+3%
|
15 672
-3%
|
18 766
+20%
|
20 159
+7%
|
21 517
+7%
|
22 344
+4%
|
22 898
+2%
|
23 345
+2%
|
22 597
-3%
|
23 118
+2%
|
23 652
+2%
|
26 359
+11%
|
27 687
+5%
|
27 739
+0%
|
28 997
+5%
|
28 422
-2%
|
28 806
+1%
|
30 104
+5%
|
29 813
-1%
|
30 084
+1%
|
30 764
+2%
|
30 099
-2%
|
29 421
-2%
|
28 748
-2%
|
28 554
-1%
|
30 933
+8%
|
31 804
+3%
|
33 568
+6%
|
37 233
+11%
|
38 597
+4%
|
39 403
+2%
|
45 805
+16%
|
49 573
+8%
|
51 362
+4%
|
52 287
+2%
|
55 874
+7%
|
58 638
+5%
|
56 980
-3%
|
64 820
+14%
|
58 402
-10%
|
55 159
-6%
|
58 020
+5%
|
55 232
-5%
|
55 781
+1%
|
56 334
+1%
|
61 643
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18 004)
|
(18 833)
|
(19 996)
|
(20 498)
|
(20 304)
|
(19 779)
|
(18 126)
|
(17 309)
|
(17 045)
|
(20 286)
|
(20 432)
|
(21 346)
|
(18 598)
|
(20 121)
|
(19 738)
|
(19 538)
|
(21 272)
|
(22 929)
|
(22 207)
|
(23 022)
|
(22 011)
|
(22 237)
|
(22 554)
|
(22 767)
|
(23 399)
|
(25 545)
|
(26 481)
|
(26 691)
|
(25 757)
|
(27 633)
|
(25 841)
|
(25 687)
|
(24 577)
|
(23 563)
|
(25 644)
|
(26 231)
|
(27 150)
|
(29 618)
|
(32 750)
|
(37 225)
|
(38 017)
|
(40 899)
|
(45 978)
|
(47 323)
|
(51 013)
|
(51 385)
|
(51 646)
|
(53 948)
|
(53 616)
|
(54 677)
|
(55 925)
|
(55 967)
|
|
| Selling, General & Administrative |
(17 580)
|
(18 011)
|
(19 174)
|
(20 118)
|
(19 201)
|
(19 160)
|
(17 433)
|
(16 806)
|
(16 753)
|
(16 865)
|
(16 930)
|
(17 741)
|
(18 043)
|
(18 416)
|
(19 037)
|
(18 817)
|
(20 468)
|
(21 199)
|
(21 241)
|
(21 992)
|
(21 338)
|
(21 325)
|
(21 605)
|
(21 758)
|
(22 135)
|
(22 887)
|
(23 062)
|
(22 870)
|
(22 806)
|
(23 138)
|
(21 725)
|
(21 552)
|
(21 252)
|
(20 048)
|
(22 030)
|
(22 706)
|
(23 422)
|
(25 351)
|
(25 798)
|
(28 915)
|
(30 463)
|
(32 625)
|
(36 320)
|
(37 168)
|
(41 340)
|
(41 393)
|
(41 801)
|
(44 102)
|
(43 936)
|
(45 549)
|
(47 421)
|
(48 622)
|
|
| Depreciation & Amortization |
(423)
|
0
|
0
|
(381)
|
(1 104)
|
(620)
|
(695)
|
(504)
|
(292)
|
(307)
|
(388)
|
(491)
|
(556)
|
(661)
|
(701)
|
(721)
|
(803)
|
(906)
|
(967)
|
(1 031)
|
(672)
|
(841)
|
(881)
|
(942)
|
(1 264)
|
(1 278)
|
(2 039)
|
(2 439)
|
(2 951)
|
(3 418)
|
(3 095)
|
(3 142)
|
(3 324)
|
(3 424)
|
(3 467)
|
(3 350)
|
(3 728)
|
(4 267)
|
(4 844)
|
(6 202)
|
(7 554)
|
(8 274)
|
(9 657)
|
(10 155)
|
(9 674)
|
(9 992)
|
(9 845)
|
(9 845)
|
(9 680)
|
(9 127)
|
(8 503)
|
(7 345)
|
|
| Other Operating Expenses |
0
|
(822)
|
(822)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 114)
|
(3 114)
|
(3 114)
|
0
|
(1 044)
|
0
|
0
|
0
|
(824)
|
0
|
0
|
0
|
(71)
|
(68)
|
(67)
|
0
|
(1 380)
|
(1 380)
|
(1 382)
|
0
|
(1 077)
|
(1 021)
|
(993)
|
0
|
(91)
|
(147)
|
(174)
|
0
|
0
|
(2 108)
|
(2 108)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
302
N/A
|
(1 427)
N/A
|
(4 691)
-229%
|
(4 624)
+1%
|
(5 142)
-11%
|
(4 172)
+19%
|
(2 021)
+52%
|
(1 637)
+19%
|
1 721
N/A
|
(128)
N/A
|
1 084
N/A
|
998
-8%
|
4 300
+331%
|
3 225
-25%
|
2 860
-11%
|
3 580
+25%
|
2 380
-34%
|
3 430
+44%
|
5 480
+60%
|
4 717
-14%
|
6 987
+48%
|
6 186
-11%
|
6 253
+1%
|
7 338
+17%
|
6 413
-13%
|
4 540
-29%
|
4 284
-6%
|
3 410
-20%
|
3 664
+7%
|
1 118
-69%
|
2 717
+143%
|
5 250
+93%
|
7 227
+38%
|
10 008
+38%
|
11 591
+16%
|
12 367
+7%
|
12 252
-1%
|
16 186
+32%
|
16 823
+4%
|
14 137
-16%
|
14 270
+1%
|
14 975
+5%
|
12 661
-15%
|
9 657
-24%
|
13 807
+43%
|
7 017
-49%
|
3 513
-50%
|
4 072
+16%
|
1 616
-60%
|
1 105
-32%
|
409
-63%
|
5 676
+1 288%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(169)
|
812
|
942
|
872
|
(1 212)
|
(1 774)
|
(1 884)
|
(1 842)
|
(154)
|
(78)
|
(628)
|
144
|
390
|
657
|
1 365
|
772
|
1 103
|
1 440
|
3 634
|
3 750
|
3 524
|
3 245
|
866
|
907
|
1 940
|
1 849
|
1 968
|
1 875
|
1 205
|
736
|
784
|
640
|
586
|
1 143
|
1 113
|
1 097
|
834
|
988
|
764
|
98
|
601
|
43
|
136
|
330
|
204
|
(960)
|
(1 359)
|
(1 405)
|
(1 407)
|
(214)
|
(40)
|
183
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(599)
|
(6 953)
|
(4 364)
|
(4 365)
|
(4 365)
|
(527)
|
0
|
0
|
0
|
(1 044)
|
0
|
(1 266)
|
(1 351)
|
(825)
|
0
|
(606)
|
(521)
|
(70)
|
0
|
0
|
0
|
(1 382)
|
0
|
0
|
0
|
(1 075)
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(2 161)
|
(2 108)
|
0
|
0
|
(4 946)
|
(5 037)
|
(5 124)
|
(4 662)
|
(2 656)
|
(3 279)
|
(3 292)
|
(3 853)
|
(648)
|
(435)
|
37
|
(185)
|
|
| Gain/Loss on Disposition of Assets |
(5)
|
0
|
0
|
2
|
(6)
|
(23)
|
(54)
|
0
|
(29)
|
(23)
|
0
|
0
|
4
|
5
|
(83)
|
0
|
(103)
|
0
|
(17)
|
(17)
|
(2)
|
(91)
|
(80)
|
0
|
(627)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(6)
|
0
|
(67)
|
(58)
|
0
|
(135)
|
(68)
|
0
|
(102)
|
(25)
|
(23)
|
(24)
|
23
|
(20)
|
(15)
|
(62)
|
(84)
|
(41)
|
(45)
|
3
|
(91)
|
|
| Total Other Income |
292
|
341
|
234
|
258
|
322
|
680
|
758
|
446
|
427
|
100
|
73
|
367
|
2 387
|
2 493
|
2 817
|
2 662
|
238
|
(265)
|
(623)
|
(855)
|
(514)
|
(233)
|
28
|
240
|
431
|
(263)
|
(381)
|
(423)
|
112
|
170
|
75
|
108
|
(1 250)
|
(1 149)
|
(1 130)
|
(1 147)
|
(167)
|
(100)
|
(1 206)
|
(1 576)
|
(182)
|
(183)
|
1 408
|
1 183
|
789
|
1 333
|
760
|
1 157
|
209
|
(585)
|
(246)
|
98
|
|
| Pre-Tax Income |
421
N/A
|
(273)
N/A
|
(3 514)
-1 187%
|
(4 089)
-16%
|
(12 991)
-218%
|
(9 651)
+26%
|
(7 564)
+22%
|
(7 398)
+2%
|
1 438
N/A
|
(130)
N/A
|
529
N/A
|
1 509
+185%
|
6 037
+300%
|
6 381
+6%
|
5 695
-11%
|
5 663
-1%
|
2 794
-51%
|
4 605
+65%
|
7 867
+71%
|
7 074
-10%
|
9 925
+40%
|
9 106
-8%
|
7 066
-22%
|
8 485
+20%
|
6 775
-20%
|
6 126
-10%
|
5 871
-4%
|
4 862
-17%
|
3 900
-20%
|
2 024
-48%
|
3 576
+77%
|
5 991
+68%
|
6 390
+7%
|
9 933
+55%
|
11 517
+16%
|
12 317
+7%
|
10 624
-14%
|
14 899
+40%
|
16 381
+10%
|
12 557
-23%
|
9 717
-23%
|
9 775
+1%
|
9 057
-7%
|
6 530
-28%
|
12 123
+86%
|
4 096
-66%
|
(440)
N/A
|
(113)
+74%
|
(272)
-141%
|
(173)
+36%
|
162
N/A
|
5 680
+3 406%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 100)
|
(2 215)
|
(2 093)
|
(2 449)
|
(597)
|
(34)
|
(325)
|
184
|
(759)
|
(1 318)
|
(1 920)
|
(578)
|
(1 048)
|
(1 462)
|
(903)
|
(2 333)
|
(2 313)
|
(2 035)
|
(2 758)
|
(2 596)
|
(2 128)
|
(2 192)
|
(1 510)
|
(1 885)
|
(2 622)
|
(2 754)
|
(2 114)
|
(1 702)
|
(718)
|
(394)
|
(889)
|
(1 172)
|
111
|
(336)
|
(748)
|
(1 165)
|
(2 087)
|
(3 021)
|
(3 800)
|
(2 984)
|
(2 499)
|
(2 443)
|
(1 473)
|
(1 368)
|
(3 230)
|
(2 119)
|
(2 133)
|
(2 495)
|
(1 286)
|
(1 221)
|
(686)
|
(1 467)
|
|
| Income from Continuing Operations |
(1 679)
|
(2 488)
|
(5 607)
|
(6 539)
|
(13 588)
|
(9 686)
|
(7 889)
|
(7 213)
|
679
|
(1 447)
|
(1 390)
|
932
|
4 989
|
4 920
|
4 792
|
3 330
|
480
|
2 570
|
5 109
|
4 478
|
7 797
|
6 914
|
5 555
|
6 599
|
4 154
|
3 371
|
3 757
|
3 160
|
3 181
|
1 630
|
2 687
|
4 820
|
6 501
|
9 598
|
10 770
|
11 152
|
8 537
|
11 878
|
12 581
|
9 573
|
7 218
|
7 332
|
7 584
|
5 161
|
8 893
|
1 978
|
(2 573)
|
(2 608)
|
(1 558)
|
(1 395)
|
(524)
|
4 214
|
|
| Income to Minority Interest |
(261)
|
(351)
|
(412)
|
(554)
|
(1 016)
|
(792)
|
(1 012)
|
(963)
|
(1 822)
|
(2 069)
|
(2 086)
|
(2 190)
|
(1 721)
|
(1 877)
|
(1 752)
|
(1 645)
|
(1 528)
|
(1 394)
|
(1 329)
|
(1 170)
|
(1 560)
|
(1 939)
|
(1 824)
|
(1 923)
|
(2 072)
|
(1 953)
|
(2 250)
|
(2 346)
|
(2 081)
|
(1 675)
|
(1 982)
|
(2 012)
|
(2 404)
|
(3 103)
|
(3 202)
|
(3 863)
|
(2 862)
|
(3 360)
|
(3 301)
|
(2 164)
|
(1 610)
|
(1 746)
|
(2 608)
|
(2 855)
|
(2 679)
|
(871)
|
135
|
582
|
(9)
|
(323)
|
579
|
32
|
|
| Net Income (Common) |
(1 940)
N/A
|
(2 838)
-46%
|
(6 017)
-112%
|
(7 090)
-18%
|
(14 605)
-106%
|
(10 475)
+28%
|
(8 899)
+15%
|
(8 175)
+8%
|
(1 143)
+86%
|
(3 517)
-208%
|
(3 477)
+1%
|
(1 259)
+64%
|
3 268
N/A
|
3 042
-7%
|
3 039
0%
|
1 684
-45%
|
(1 048)
N/A
|
1 177
N/A
|
3 782
+221%
|
3 310
-12%
|
6 237
+88%
|
4 976
-20%
|
3 731
-25%
|
4 675
+25%
|
2 081
-55%
|
1 417
-32%
|
1 505
+6%
|
813
-46%
|
1 100
+35%
|
(46)
N/A
|
706
N/A
|
2 808
+298%
|
4 097
+46%
|
6 494
+59%
|
7 566
+17%
|
7 288
-4%
|
5 675
-22%
|
8 518
+50%
|
9 280
+9%
|
7 409
-20%
|
5 609
-24%
|
5 587
0%
|
4 976
-11%
|
2 306
-54%
|
6 214
+169%
|
1 107
-82%
|
(2 438)
N/A
|
(2 026)
+17%
|
(1 567)
+23%
|
(1 717)
-10%
|
54
N/A
|
4 245
+7 697%
|
|
| EPS (Diluted) |
-215.55
N/A
|
-315.33
-46%
|
-668.55
-112%
|
-787.77
-18%
|
-1 622.77
-106%
|
-1 163.88
+28%
|
-988.77
+15%
|
-908.33
+8%
|
-127
+86%
|
-390.77
-208%
|
-347.7
+11%
|
-114.45
+67%
|
326.8
N/A
|
276.54
-15%
|
253.25
-8%
|
140.33
-45%
|
-87.33
N/A
|
98.08
N/A
|
315.16
+221%
|
275.83
-12%
|
519.75
+88%
|
414.66
-20%
|
310.91
-25%
|
389.58
+25%
|
173.41
-55%
|
118.08
-32%
|
125.41
+6%
|
67.75
-46%
|
91.66
+35%
|
-3.83
N/A
|
58.83
N/A
|
234
+298%
|
341.41
+46%
|
541.16
+59%
|
626.11
+16%
|
596.5
-5%
|
469.65
-21%
|
704.89
+50%
|
767.93
+9%
|
606.44
-21%
|
464.13
-23%
|
462.29
0%
|
411.67
-11%
|
190.84
-54%
|
514.24
+169%
|
91.56
-82%
|
-201.75
N/A
|
-167.34
+17%
|
-129.67
+23%
|
-142.1
-10%
|
4.48
N/A
|
351.31
+7 742%
|
|
Switch to:
Switch to:
See Also
Discover More
