Income Statement

Revenue

+66%

+210%

10Y

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	5 008	5 134	5 220	5 044	5 512	5 440	5 511	5 699	5 297	5 090	4 823	5 044	5 228	5 544	5 833	5 729	5 590	5 418	5 262	5 235	5 264	0	0	0	0	0	0	0	0	0	0	0	7 096	0	0	0	7 532	0	0	0	6 337	0	0	0	9 602	0	0	0	16 030	0	0	0
Revenue	759 180 N/A	703 925 -7%	745 137 +6%	748 726 +0%	752 247 +0%	735 493 -2%	696 437 -5%	725 448 +4%	782 979 +8%	836 654 +7%	915 914 +9%	1 004 973 +10%	1 038 502 +3%	1 130 937 +9%	1 120 449 -1%	1 082 454 -3%	1 153 420 +7%	1 178 076 +2%	1 228 915 +4%	1 282 083 +4%	1 372 803 +7%	1 594 751 +16%	1 815 651 +14%	2 032 510 +12%	2 347 029 +15%	2 521 537 +7%	2 679 913 +6%	2 999 528 +12%	3 245 501 +8%	4 427 324 +36%	4 633 266 +5%	5 010 143 +8%	4 732 935 -6%	4 198 762 -11%	4 392 357 +5%	4 524 143 +3%	6 086 980 +35%	6 599 645 +8%	7 995 384 +21%	9 386 510 +17%	9 210 610 -2%	10 356 399 +12%	10 176 189 -2%	9 604 149 -6%	9 855 142 +3%	9 427 335 -4%	9 496 974 +1%	10 121 105 +7%	11 625 798 +15%	12 650 517 +9%	14 879 024 +18%	15 544 894 +4%
Gross Profit
Cost of Revenue	(490 756)	(460 791)	(501 957)	(509 057)	(499 336)	(485 319)	(429 413)	(438 883)	(473 634)	(461 430)	(472 283)	(542 611)	(567 708)	(656 840)	(674 127)	(634 460)	(673 333)	(689 196)	(698 157)	(756 146)	(788 917)	(961 501)	(1 165 823)	(1 327 457)	(1 715 252)	(1 785 860)	(1 950 892)	(2 252 535)	(2 341 677)	(3 697 202)	(3 627 271)	(3 708 359)	(3 247 369)	(2 319 535)	(2 509 331)	(2 647 937)	(4 240 483)	(4 905 560)	(6 450 983)	(7 969 529)	(7 903 903)	(8 852 869)	(8 615 126)	(7 952 790)	(8 625 639)	(8 227 435)	(8 135 691)	(8 727 366)	(9 693 445)	(10 699 078)	(12 800 748)	(13 296 936)
Gross Profit	268 424 N/A	243 135 -9%	243 181 +0%	239 669 -1%	252 911 +6%	250 174 -1%	267 024 +7%	286 565 +7%	309 345 +8%	375 224 +21%	443 630 +18%	462 361 +4%	470 794 +2%	474 096 +1%	446 322 -6%	447 994 +0%	480 087 +7%	488 881 +2%	530 758 +9%	525 937 -1%	583 886 +11%	633 248 +8%	649 827 +3%	705 052 +8%	631 777 -10%	735 676 +16%	729 020 -1%	746 992 +2%	903 824 +21%	730 122 -19%	1 005 995 +38%	1 301 783 +29%	1 485 566 +14%	1 879 227 +26%	1 883 026 +0%	1 876 208 0%	1 846 498 -2%	1 694 084 -8%	1 544 401 -9%	1 416 981 -8%	1 306 707 -8%	1 503 530 +15%	1 561 063 +4%	1 651 359 +6%	1 229 503 -26%	1 199 900 -2%	1 361 283 +13%	1 393 739 +2%	1 932 354 +39%	1 951 439 +1%	2 078 276 +6%	2 247 958 +8%
Operating Income
Operating Expenses	(164 253)	(141 899)	(145 616)	(163 990)	(171 708)	(171 436)	(175 173)	(184 630)	(189 103)	(194 863)	(203 253)	(201 671)	(210 305)	(213 310)	(217 227)	(223 194)	(226 674)	(228 925)	(234 854)	(240 885)	(256 041)	(262 544)	(275 440)	(288 328)	(307 725)	(323 274)	(337 093)	(346 399)	(396 285)	(412 364)	(436 989)	(462 916)	(470 179)	(522 900)	(546 167)	(572 613)	(589 264)	(571 786)	(586 528)	(597 056)	(588 020)	(607 293)	(604 959)	(601 689)	(589 623)	(606 205)	(637 172)	(672 486)	(757 672)	(791 606)	(821 215)	(852 132)
Selling, General & Administrative	(149 668)	(154 065)	(157 782)	(156 156)	(152 420)	(154 757)	(152 746)	(159 570)	(164 022)	(169 226)	(176 705)	(176 404)	(183 806)	(188 656)	(192 371)	(196 712)	(199 348)	(201 891)	(207 431)	(213 622)	(229 668)	(243 771)	(262 623)	(282 561)	(307 725)	(317 059)	(330 878)	(334 448)	(396 286)	(400 711)	(419 623)	(445 360)	(447 510)	(498 814)	(521 314)	(546 758)	(561 856)	(543 362)	(556 642)	(563 196)	(551 389)	(566 756)	(562 529)	(558 387)	(544 883)	(559 991)	(586 479)	(616 412)	(696 854)	(726 057)	(753 440)	(785 151)
Research & Development	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	(841)	0	0	0	(561)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(14 584)	0	0	(7 832)	(19 287)	(16 679)	(22 426)	(25 060)	(25 081)	(25 634)	(26 545)	(25 263)	(26 498)	(24 653)	(24 855)	(26 481)	(27 327)	(27 032)	(27 421)	(27 262)	(26 374)	0	0	0	0	(5 374)	0	(11 110)	0	(11 092)	(16 805)	(16 995)	(22 670)	(24 086)	(24 853)	(25 854)	(27 408)	(28 424)	(29 886)	(33 860)	(36 631)	(40 537)	(42 430)	(43 301)	(44 740)	(46 214)	(50 693)	(56 074)	(60 818)	(65 549)	(67 774)	(66 981)
Other Operating Expenses	0	12 166	12 166	0	0	0	0	0	0	(3)	(3)	(4)	0	0	0	0	0	0	0	0	0	(18 773)	(12 817)	(5 767)	0	0	(6 215)	(841)	0	0	(561)	(561)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	104 171 N/A	101 235 -3%	97 564 -4%	75 679 -22%	81 203 +7%	78 737 -3%	91 850 +17%	101 934 +11%	120 242 +18%	180 362 +50%	240 379 +33%	260 693 +8%	260 489 0%	260 788 +0%	229 097 -12%	224 802 -2%	253 413 +13%	259 957 +3%	295 904 +14%	285 051 -4%	327 844 +15%	370 706 +13%	374 389 +1%	416 726 +11%	324 052 -22%	412 402 +27%	391 927 -5%	400 593 +2%	507 539 +27%	317 757 -37%	569 005 +79%	838 866 +47%	1 015 387 +21%	1 356 327 +34%	1 336 859 -1%	1 303 595 -2%	1 257 234 -4%	1 122 298 -11%	957 873 -15%	819 925 -14%	718 687 -12%	896 238 +25%	956 104 +7%	1 049 670 +10%	639 880 -39%	593 695 -7%	724 111 +22%	721 253 0%	1 174 682 +63%	1 159 833 -1%	1 257 061 +8%	1 395 826 +11%
Pre-Tax Income
Interest Income Expense	3 658	(606)	(373)	(616)	(465)	(1 330)	(950)	(2 421)	(2 244)	2 919	7 686	4 561	8 239	3 867	1 875	6 041	5 251	5 336	12 900	13 621	10 571	9 151	2 167	6 808	(4 181)	7 909	14 749	13 534	25 117	11 086	6 681	15 962	22 545	35 078	47 118	38 879	40 124	34 727	18 226	13 215	19 936	17 745	17 930	15 415	46 142	21 734	15 972	7 623	(17 134)	(13 758)	1 361	33 524
Non-Reccuring Items	25 719	0	0	12 832	679	(3 172)	(3 251)	(575)	(3 892)	(4 485)	(4 406)	9 513	12 986	12 964	12 888	(777)	(622)	(568)	802	986	3 131	0	0	0	0	0	0	0	0	0	0	0	(383)	0	0	0	14 901	0	0	0	9 684	0	0	0	(12 295)	0	0	0	13 869	0	0	0
Gain/Loss on Disposition of Assets	2 614	0	0	0	240	247	83	1 791	1 545	1 531	1 700	(2)	2	8	(11)	(56)	(26)	(25)	5	59	779	0	0	0	0	0	0	0	0	0	0	0	10 221	0	0	0	(127)	0	0	0	(60)	0	0	0	435	0	0	0	9 103	0	0	0
Total Other Income	832	5 746	7 051	10 749	1 961	2 100	(1 928)	(3 529)	(2 903)	(5 395)	(2 367)	(2 992)	1 359	5 235	2 172	3 464	2 817	3 210	2 588	2 263	1 522	4 736	21 323	10 844	4 613	190	(13 019)	(5 207)	759	4 507	(13 218)	6 434	(17 334)	14 939	9 245	(2 831)	(13 358)	(21 220)	(3 970)	1 427	(3 322)	8 323	9 605	4 484	(7 583)	(1 577)	(5 308)	(50)	(24 905)	(11 891)	(11 190)	(13 507)
Pre-Tax Income	136 994 N/A	106 375 -22%	104 242 -2%	98 644 -5%	83 619 -15%	76 583 -8%	85 806 +12%	97 202 +13%	112 748 +16%	174 932 +55%	242 991 +39%	271 771 +12%	283 075 +4%	282 861 0%	246 019 -13%	233 473 -5%	260 833 +12%	267 910 +3%	312 201 +17%	301 980 -3%	343 848 +14%	384 593 +12%	397 879 +3%	434 378 +9%	324 484 -25%	420 502 +30%	393 658 -6%	408 921 +4%	533 416 +30%	333 350 -38%	562 468 +69%	861 262 +53%	1 030 435 +20%	1 406 344 +36%	1 393 222 -1%	1 339 643 -4%	1 298 774 -3%	1 135 805 -13%	972 129 -14%	834 567 -14%	744 926 -11%	922 305 +24%	983 639 +7%	1 069 569 +9%	666 579 -38%	613 852 -8%	734 775 +20%	728 826 -1%	1 155 614 +59%	1 134 184 -2%	1 247 232 +10%	1 415 844 +14%
Net Income
Tax Provision	(39 987)	(33 517)	(33 430)	(32 259)	(29 538)	(26 810)	(27 305)	(27 299)	(27 799)	(43 205)	(62 051)	(75 087)	(80 487)	(82 292)	(73 982)	(65 889)	(69 055)	(68 638)	(86 228)	(86 237)	(101 720)	(110 900)	(104 283)	(120 428)	(102 085)	(133 021)	(131 072)	(130 158)	(137 870)	(84 448)	(154 547)	(250 202)	(350 989)	(472 395)	(460 668)	(444 690)	(384 585)	(339 774)	(281 960)	(209 777)	(64 402)	(92 127)	(113 321)	(136 886)	(176 564)	(168 698)	(204 877)	(213 837)	(302 852)	(298 922)	(320 772)	(378 651)
Income from Continuing Operations	97 007	72 860	70 813	66 386	54 081	49 773	58 501	69 903	84 950	131 726	180 939	196 683	202 588	200 568	172 037	167 584	191 779	199 272	225 972	215 742	242 127	273 692	293 595	313 949	222 399	287 480	262 584	278 761	395 546	248 901	407 921	611 060	679 446	933 950	932 555	894 953	914 189	796 032	690 169	624 789	680 524	830 178	870 318	932 683	490 016	445 154	529 898	514 989	852 763	835 262	926 460	1 037 192
Income to Minority Interest	(31 320)	(22 880)	(23 509)	(22 396)	(25 471)	(24 319)	(29 888)	(35 515)	(40 085)	(65 336)	(91 216)	(95 393)	(99 546)	(94 875)	(80 226)	(82 914)	(94 471)	(100 152)	(118 145)	(112 073)	(128 563)	(143 799)	(147 392)	(156 530)	(115 036)	(161 568)	(149 804)	(160 636)	(210 545)	(120 080)	(217 544)	(331 966)	(403 830)	(554 952)	(554 532)	(545 066)	(538 074)	(469 721)	(407 750)	(339 392)	(307 960)	(394 259)	(411 905)	(462 252)	(264 041)	(243 659)	(295 075)	(297 052)	(496 927)	(480 434)	(527 840)	(592 936)
Net Income (Common)	65 687 N/A	49 980 -24%	47 304 -5%	43 991 -7%	28 610 -35%	25 455 -11%	28 614 +12%	34 388 +20%	44 865 +30%	66 390 +48%	89 585 +35%	101 199 +13%	103 073 +2%	105 723 +3%	92 141 -13%	84 991 -8%	97 507 +15%	99 542 +2%	108 183 +9%	104 262 -4%	114 579 +10%	130 570 +14%	148 503 +14%	160 632 +8%	110 368 -31%	129 034 +17%	114 309 -11%	118 468 +4%	185 320 +56%	128 912 -30%	190 342 +48%	279 058 +47%	275 616 -1%	378 998 +38%	378 023 0%	349 887 -7%	376 114 +7%	326 310 -13%	282 419 -13%	285 398 +1%	372 565 +31%	435 920 +17%	458 413 +5%	470 431 +3%	225 975 -52%	201 495 -11%	234 822 +17%	217 937 -7%	355 835 +63%	354 828 0%	398 620 +12%	444 256 +11%
EPS (Diluted)	1 527.6 N/A	1 162.32 -24%	1 100.09 -5%	1 023.04 -7%	665.34 -35%	591.97 -11%	665.44 +12%	799.72 +20%	1 043.37 +30%	1 543.95 +48%	2 036.02 +32%	2 353.46 +16%	2 397.04 +2%	2 458.67 +3%	2 142.81 -13%	1 976.53 -8%	2 267.6 +15%	2 314.93 +2%	2 515.88 +9%	2 424.69 -4%	2 664.62 +10%	3 036.51 +14%	3 453.55 +14%	3 735.62 +8%	2 566.69 -31%	3 000.79 +17%	2 658.34 -11%	2 755.06 +4%	4 309.76 +56%	2 997.95 -30%	4 426.55 +48%	6 201.28 +40%	6 409.67 +3%	8 813.9 +38%	7 908.72 -10%	7 336.88 -7%	8 692.94 +18%	7 237.87 -17%	6 330.6 -13%	6 598.23 +4%	8 634 +31%	9 483.68 +10%	10 366.63 +9%	10 902 +5%	5 236.86 -52%	4 273.4 -18%	5 441.89 +27%	4 611.41 -15%	8 246.31 +79%	7 710.82 -6%	9 237.82 +20%	10 295.42 +11%

Income Statement Balance Sheet Cash Flow Statement

Daou Technology Inc
KRX:023590

Income Statement

Earnings Waterfall
Daou Technology Inc

Income Statement
Daou Technology Inc

See Also

Company

Help

Tools

Stocks

Daou Technology Inc KRX:023590

Income Statement

Earnings Waterfall Daou Technology Inc

Income Statement Daou Technology Inc

See Also

Company

Help

Tools

Stocks

Daou Technology Inc
KRX:023590

Earnings Waterfall
Daou Technology Inc

Income Statement
Daou Technology Inc