DB INC
KRX:012030

Watchlist Manager
DB INC Logo
DB INC
KRX:012030
Watchlist
Price: 1 506 KRW -2.84%
Market Cap: 287.7B KRW
Have any thoughts about
DB INC?
Write Note

Income Statement

Earnings Waterfall
DB INC

Revenue
548.1B KRW
Cost of Revenue
-466.5B KRW
Gross Profit
81.6B KRW
Operating Expenses
-56.4B KRW
Operating Income
25.2B KRW
Other Expenses
41.7B KRW
Net Income
66.9B KRW

Income Statement
DB INC

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
273 497
N/A
254 222
-7%
253 549
0%
239 138
-6%
228 679
-4%
203 671
-11%
186 995
-8%
203 425
+9%
209 867
+3%
204 810
-2%
198 706
-3%
184 257
-7%
187 328
+2%
196 816
+5%
193 958
-1%
205 383
+6%
234 697
+14%
237 113
+1%
253 236
+7%
256 759
+1%
231 462
-10%
238 506
+3%
250 430
+5%
260 918
+4%
265 918
+2%
272 446
+2%
275 556
+1%
291 616
+6%
312 891
+7%
326 915
+4%
351 711
+8%
370 610
+5%
388 236
+5%
401 346
+3%
421 479
+5%
411 457
-2%
422 706
+3%
458 584
+8%
464 662
+1%
523 444
+13%
548 080
+5%
Gross Profit
Cost of Revenue
(246 396)
(226 910)
(227 207)
(215 610)
(203 851)
(180 663)
(162 543)
(175 910)
(182 479)
(177 059)
(173 115)
(160 778)
(164 673)
(173 518)
(171 709)
(180 436)
(204 837)
(202 066)
(209 283)
(206 400)
(177 699)
(182 396)
(192 655)
(200 133)
(204 747)
(209 304)
(210 516)
(227 565)
(248 267)
(265 097)
(289 214)
(307 768)
(322 991)
(334 567)
(348 091)
(336 293)
(340 952)
(373 821)
(384 322)
(437 737)
(466 529)
Gross Profit
27 100
N/A
27 312
+1%
26 342
-4%
23 528
-11%
24 829
+6%
23 008
-7%
24 453
+6%
27 516
+13%
27 389
0%
27 751
+1%
25 592
-8%
23 480
-8%
22 656
-4%
23 297
+3%
22 250
-4%
24 948
+12%
29 861
+20%
35 047
+17%
43 954
+25%
50 359
+15%
53 763
+7%
56 110
+4%
57 774
+3%
60 785
+5%
61 172
+1%
63 142
+3%
65 041
+3%
64 052
-2%
64 624
+1%
61 818
-4%
62 497
+1%
62 842
+1%
65 245
+4%
66 779
+2%
73 388
+10%
75 164
+2%
81 754
+9%
84 763
+4%
80 340
-5%
85 708
+7%
81 551
-5%
Operating Income
Operating Expenses
(24 840)
(40 735)
(38 501)
(35 021)
(32 120)
(13 247)
(13 664)
(31 094)
(29 849)
(16 848)
(21 313)
(17 220)
(16 970)
(19 450)
(35 612)
(38 676)
(41 920)
(33 426)
(38 111)
(39 749)
(41 790)
(37 617)
(39 349)
(38 610)
(39 346)
(36 268)
(47 975)
(49 798)
(49 831)
(38 345)
(40 206)
(43 708)
(44 110)
(43 170)
(45 899)
(43 690)
(43 157)
(47 740)
(51 541)
(54 087)
(56 384)
Selling, General & Administrative
(23 740)
(39 305)
(37 165)
(33 792)
(31 008)
(12 540)
(13 004)
(14 286)
(14 968)
(16 320)
(16 352)
(16 712)
(16 471)
(18 967)
(18 996)
(23 491)
(26 698)
(25 417)
(26 153)
(24 989)
(24 247)
(25 018)
(26 372)
(27 387)
(29 915)
(31 611)
(31 069)
(32 921)
(32 948)
(33 710)
(34 536)
(38 041)
(38 427)
(38 537)
(39 263)
(36 983)
(36 384)
(42 839)
(46 520)
(49 118)
(51 531)
Depreciation & Amortization
(1 100)
(1 429)
(1 336)
(1 229)
(1 113)
(707)
(660)
(617)
(577)
(527)
(518)
(508)
(500)
(482)
(464)
(477)
(513)
(8 009)
(10 831)
(13 633)
(16 415)
(12 599)
(10 853)
(9 100)
(7 309)
(4 657)
(4 639)
(4 609)
(4 614)
(4 635)
(4 617)
(4 614)
(4 630)
(4 633)
(4 660)
(4 731)
(4 796)
(4 901)
(5 021)
(4 969)
(4 853)
Other Operating Expenses
0
0
0
0
0
0
0
(16 191)
(14 304)
0
(4 443)
0
0
0
(16 152)
(14 708)
(14 709)
0
(1 127)
(1 127)
(1 128)
0
(2 124)
(2 123)
(2 122)
0
(12 267)
(12 268)
(12 268)
0
(1 053)
(1 053)
(1 053)
0
(1 976)
(1 976)
(1 976)
0
0
0
0
Operating Income
2 261
N/A
(13 422)
N/A
(12 159)
+9%
(11 492)
+5%
(7 291)
+37%
9 762
N/A
10 790
+11%
(3 578)
N/A
(2 460)
+31%
10 903
N/A
4 279
-61%
6 260
+46%
5 685
-9%
3 848
-32%
(13 363)
N/A
(13 728)
-3%
(12 058)
+12%
1 621
N/A
5 843
+260%
10 610
+82%
11 973
+13%
18 493
+54%
18 426
0%
22 175
+20%
21 825
-2%
26 874
+23%
17 066
-36%
14 255
-16%
14 794
+4%
23 473
+59%
22 291
-5%
19 133
-14%
21 135
+10%
23 609
+12%
27 489
+16%
31 474
+14%
38 597
+23%
37 023
-4%
28 799
-22%
31 621
+10%
25 167
-20%
Pre-Tax Income
Interest Income Expense
(99 831)
(26 325)
(23 705)
24 830
26 182
(2 634)
(3 384)
(3 703)
513
(1 400)
(1 324)
281
(674)
(1 086)
(658)
(1 283)
(1 227)
(4 351)
(4 302)
(4 691)
(3 994)
(6 370)
(5 396)
(5 389)
(5 702)
(2 882)
(1 155)
127
2 145
4 668
4 313
5 289
5 957
(10 767)
(5 701)
(5 862)
(6 271)
(10 734)
(16 420)
(6 770)
54 061
Non-Reccuring Items
(36 833)
(120 346)
(120 607)
(104 602)
(106 344)
(20 172)
(19 978)
0
0
(4 511)
0
(5 888)
(5 888)
(16 152)
0
0
0
(1 127)
0
0
0
(2 123)
0
0
0
(12 267)
0
0
0
(1 053)
0
0
0
(1 976)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(158)
(260)
1 713
1 794
2 170
2 339
(61 519)
(81 153)
(81 593)
(19 768)
(19 716)
0
8
8
(7)
(18)
(24)
(438)
(436)
(431)
12
(13)
(88)
(126)
(524)
188
298
368
1 016
778
752
1 252
558
509
495
320
1 168
1 193
1 276
976
140
Total Other Income
1 446
(1 976)
(1 499)
(1 957)
(2 303)
(23 495)
(23 521)
(24 596)
(23 801)
489
592
1 065
1 129
339
271
(169)
(248)
(379)
(196)
(242)
(540)
(270)
(399)
(377)
(92)
(252)
(120)
(53)
(84)
188
(40)
(213)
(137)
(305)
(152)
(220)
(1 079)
(1 798)
(1 837)
(1 619)
(957)
Pre-Tax Income
(133 115)
N/A
(162 329)
-22%
(156 256)
+4%
(91 426)
+41%
(87 585)
+4%
(34 201)
+61%
(97 610)
-185%
(113 028)
-16%
(107 339)
+5%
(14 286)
+87%
(16 169)
-13%
1 718
N/A
259
-85%
(13 043)
N/A
(13 757)
-5%
(15 198)
-10%
(13 557)
+11%
(4 675)
+66%
909
N/A
5 247
+477%
7 453
+42%
9 717
+30%
12 544
+29%
16 283
+30%
15 506
-5%
11 662
-25%
16 088
+38%
14 697
-9%
17 871
+22%
28 053
+57%
27 317
-3%
25 461
-7%
27 513
+8%
11 070
-60%
22 131
+100%
25 712
+16%
32 415
+26%
25 684
-21%
11 818
-54%
24 207
+105%
78 411
+224%
Net Income
Tax Provision
27 754
33 550
30 352
18 583
18 628
10 305
25 547
18 146
15 691
(6 367)
(5 951)
(2 721)
(2 404)
12 085
12 256
14 493
13 933
743
(1 009)
(2 209)
(2 246)
(5 257)
(5 345)
(6 237)
(6 347)
(5 392)
(6 688)
(6 048)
(6 624)
(6 348)
(5 707)
(5 217)
(5 567)
(5 357)
(7 314)
(8 045)
(9 490)
(5 379)
(2 927)
(6 480)
(11 163)
Income from Continuing Operations
(105 361)
(128 780)
(125 905)
(72 844)
(68 958)
(23 896)
(72 063)
(94 882)
(91 648)
(20 653)
(22 120)
(1 003)
(2 145)
(957)
(1 501)
(705)
376
(3 932)
(100)
3 038
5 207
4 460
7 200
10 047
9 160
6 269
9 400
8 649
11 247
21 705
21 610
20 244
21 946
5 713
14 817
17 667
22 926
20 305
8 892
17 727
67 248
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45
(29)
(92)
(120)
(350)
Net Income (Common)
(94 171)
N/A
(124 526)
-32%
(74 384)
+40%
(31 909)
+57%
(30 196)
+5%
13 187
N/A
(34 509)
N/A
(47 058)
-36%
(44 009)
+6%
(20 713)
+53%
(22 163)
-7%
(1 028)
+95%
(2 144)
-109%
(957)
+55%
(1 501)
-57%
(705)
+53%
376
N/A
(3 975)
N/A
(144)
+96%
2 959
N/A
5 112
+73%
4 404
-14%
7 094
+61%
9 978
+41%
9 107
-9%
6 271
-31%
9 402
+50%
8 649
-8%
11 247
+30%
21 705
+93%
21 610
0%
20 244
-6%
21 946
+8%
5 713
-74%
14 817
+159%
17 667
+19%
22 970
+30%
20 276
-12%
8 800
-57%
17 606
+100%
66 898
+280%
EPS (Diluted)
-547.5
N/A
-723.98
-32%
-432.46
+40%
-185.51
+57%
-173.54
+6%
76.66
N/A
-180.67
N/A
-273.59
-51%
-255.86
+6%
-120.42
+53%
-128.85
-7%
-5.97
+95%
-12.47
-109%
-5.53
+56%
-8.57
-55%
-3.71
+57%
1.96
N/A
-21.03
N/A
-0.75
+96%
15.49
N/A
26.76
+73%
23.05
-14%
37.14
+61%
52.24
+41%
47.68
-9%
32.82
-31%
49.2
+50%
45.27
-8%
58.87
+30%
113.62
+93%
113.12
0%
105.97
-6%
114.88
+8%
29.91
-74%
77.56
+159%
92.49
+19%
120.24
+30%
106.14
-12%
46.07
-57%
92.17
+100%
350.2
+280%

See Also

Discover More