Income Statement

Revenue

+62%

+125%

10Y

Currency: KRW

	Dec-2005	Mar-2012	Jun-2012	Sep-2012	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	943	0	0	0	7 391	0	0	0	8 524	4 509	6 577	8 507	8 032	7 766	7 478	7 546	7 524	7 596	7 681	7 512	7 411	5 459	5 336	5 324	7 160	7 170	7 261	7 978	7 963	0	0	0	8 881	0	0	0	11 885	0	0	0	12 987	0	0	0	14 121	0	0	0	22 823	0	0	0	30 554	0	0	0
Revenue	109 628 N/A	266 104 +143%	483 654 +82%	687 235 +42%	914 937 +33%	871 325 -5%	929 909 +7%	963 643 +4%	974 220 +1%	966 423 -1%	933 385 -3%	963 960 +3%	1 037 076 +8%	1 088 729 +5%	1 175 163 +8%	1 275 307 +9%	1 286 844 +1%	1 384 555 +8%	1 356 065 -2%	1 306 241 -4%	1 378 368 +6%	1 406 832 +2%	1 468 655 +4%	1 533 848 +4%	1 654 276 +8%	1 897 499 +15%	2 134 129 +12%	2 363 164 +11%	2 669 931 +13%	2 895 939 +8%	3 137 256 +8%	3 460 557 +10%	3 605 644 +4%	5 388 727 +49%	6 761 147 +25%	7 142 601 +6%	5 093 906 -29%	5 805 021 +14%	4 794 491 -17%	4 958 329 +3%	6 580 054 +33%	7 143 610 +9%	8 569 666 +20%	9 948 842 +16%	9 747 211 -2%	10 857 308 +11%	10 636 892 -2%	10 079 387 -5%	10 334 025 +3%	9 915 448 -4%	9 995 804 +1%	10 618 786 +6%	12 136 123 +14%	13 162 339 +8%	15 402 620 +17%	16 076 292 +4%
Gross Profit
Cost of Revenue	(93 721)	(168 207)	(322 004)	(439 384)	(600 814)	(576 121)	(625 728)	(652 965)	(646 990)	(639 159)	(586 845)	(596 243)	(644 549)	(632 274)	(650 100)	(731 734)	(743 294)	(836 221)	(839 163)	(789 478)	(826 622)	(843 132)	(857 269)	(923 931)	(974 159)	(1 152 242)	(1 361 459)	(1 516 199)	(1 891 269)	(2 013 292)	(2 251 232)	(2 559 440)	(2 540 424)	(4 497 960)	(5 601 838)	(5 681 540)	(3 455 483)	(3 767 297)	(2 731 673)	(2 891 330)	(4 508 043)	(5 196 573)	(6 751 092)	(8 258 485)	(8 189 569)	(9 121 068)	(8 868 233)	(8 221 390)	(8 888 688)	(8 493 265)	(8 410 487)	(8 996 973)	(9 974 289)	(10 984 666)	(13 095 683)	(13 598 134)
Gross Profit	15 906 N/A	97 897 +515%	161 650 +65%	247 851 +53%	314 122 +27%	295 204 -6%	304 180 +3%	310 677 +2%	327 230 +5%	327 263 +0%	346 540 +6%	367 717 +6%	392 527 +7%	456 454 +16%	525 062 +15%	543 572 +4%	543 549 0%	548 334 +1%	516 901 -6%	516 762 0%	551 745 +7%	563 699 +2%	611 386 +8%	609 917 0%	680 117 +12%	745 257 +10%	772 670 +4%	846 965 +10%	778 662 -8%	882 647 +13%	886 023 +0%	901 116 +2%	1 065 220 +18%	890 766 -16%	1 159 309 +30%	1 461 061 +26%	1 638 424 +12%	2 037 724 +24%	2 062 818 +1%	2 066 999 +0%	2 072 011 +0%	1 947 037 -6%	1 818 574 -7%	1 690 357 -7%	1 557 642 -8%	1 736 240 +11%	1 768 658 +2%	1 857 997 +5%	1 445 337 -22%	1 422 182 -2%	1 585 318 +11%	1 621 813 +2%	2 161 834 +33%	2 177 672 +1%	2 306 937 +6%	2 478 159 +7%
Operating Income
Operating Expenses	(12 486)	(54 929)	(104 087)	(155 007)	(211 275)	(216 060)	(223 586)	(226 668)	(230 627)	(231 711)	(237 457)	(246 216)	(255 123)	(257 997)	(266 418)	(264 054)	(269 151)	(191 724)	(192 176)	(203 050)	(287 580)	(295 995)	(305 933)	(310 577)	(326 524)	(348 864)	(368 455)	(398 468)	(417 029)	(432 081)	(441 686)	(453 695)	(506 242)	(524 381)	(549 278)	(580 401)	(583 101)	(638 353)	(677 556)	(709 468)	(756 559)	(758 772)	(785 752)	(800 411)	(780 946)	(796 705)	(783 534)	(784 096)	(777 394)	(797 446)	(832 321)	(871 210)	(955 964)	(990 433)	(1 021 581)	(1 047 271)
Selling, General & Administrative	(12 206)	(54 929)	(101 851)	(152 772)	(186 038)	(203 332)	(213 094)	(216 175)	(198 964)	(214 152)	(210 495)	(210 698)	(216 173)	(219 043)	(227 288)	(227 367)	(234 545)	(242 955)	(244 527)	(252 007)	(253 612)	(257 828)	(266 351)	(269 892)	(292 961)	(315 538)	(333 215)	(359 483)	(379 342)	(387 259)	(404 889)	(414 537)	(475 816)	(491 868)	(517 255)	(549 276)	(551 521)	(606 332)	(643 112)	(672 368)	(713 687)	(712 888)	(737 134)	(749 152)	(729 507)	(743 083)	(729 491)	(727 846)	(718 487)	(737 173)	(767 992)	(802 162)	(882 920)	(912 056)	(940 463)	(966 100)
Research & Development	0	0	0	0	(5 781)	0	0	0	(4 808)	0	(2 682)	(4 084)	(5 633)	(4 684)	(4 224)	(3 364)	(2 704)	(2 593)	(2 173)	(2 149)	(1 975)	0	0	(1 145)	(2 220)	0	0	(1 410)	(3 534)	(2 791)	(3 558)	(3 443)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(279)	0	0	0	(19 455)	0	0	0	(26 855)	(16 247)	(24 279)	(31 433)	(33 317)	(32 857)	(33 542)	(31 908)	(31 901)	(30 381)	(29 681)	(31 175)	(31 992)	(31 430)	(32 390)	(33 368)	(31 345)	(31 107)	(32 164)	(35 770)	(34 153)	(36 655)	(34 109)	(30 715)	(30 427)	(31 081)	(31 357)	(31 124)	(31 580)	(33 195)	(35 620)	(38 276)	(42 872)	(45 884)	(48 617)	(51 259)	(51 439)	(53 623)	(54 043)	(56 250)	(58 907)	(60 273)	(64 329)	(69 048)	(73 044)	(78 377)	(81 118)	(81 171)
Other Operating Expenses	0	0	(2 236)	(2 235)	0	(12 728)	(10 492)	(10 493)	0	(1 312)	0	0	0	(1 413)	(1 364)	(1 415)	0	84 205	84 205	82 281	0	(6 737)	(7 192)	(6 172)	0	(2 219)	(3 076)	(1 805)	0	(5 376)	870	(5 000)	0	(1 432)	(666)	0	0	1 174	1 175	1 175	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	3 421 N/A	42 968 +1 156%	57 563 +34%	92 844 +61%	102 848 +11%	79 144 -23%	80 595 +2%	84 010 +4%	96 603 +15%	95 553 -1%	109 083 +14%	121 501 +11%	137 404 +13%	198 458 +44%	258 645 +30%	279 519 +8%	274 398 -2%	356 610 +30%	324 726 -9%	313 713 -3%	264 166 -16%	267 706 +1%	305 454 +14%	299 341 -2%	353 593 +18%	396 393 +12%	404 216 +2%	448 499 +11%	361 634 -19%	450 568 +25%	444 338 -1%	447 421 +1%	558 978 +25%	366 386 -34%	610 032 +66%	880 661 +44%	1 055 323 +20%	1 399 371 +33%	1 385 262 -1%	1 357 531 -2%	1 315 452 -3%	1 188 265 -10%	1 032 823 -13%	889 946 -14%	776 696 -13%	939 534 +21%	985 124 +5%	1 073 900 +9%	667 943 -38%	624 736 -6%	752 996 +21%	750 603 0%	1 205 870 +61%	1 187 239 -2%	1 285 356 +8%	1 430 888 +11%
Pre-Tax Income
Interest Income Expense	784	3 959	2 902	3 747	2 395	1 289	2 998	(4 542)	(3 374)	(7 671)	(9 140)	(4 834)	(1 199)	(1 934)	64 710	77 512	2 768	691	(64 049)	(72 868)	3 187	2 673	14 186	8 147	8 608	7 311	4 484	6 112	(6 748)	2 368	(3 758)	57	(13 522)	(28 207)	(31 112)	(21 472)	9 017	20 301	31 936	(6 117)	18 185	75 624	56 299	81 273	(5 494)	(1 245)	(671)	(3 090)	22 601	(4 258)	(6 406)	(15 438)	(34 618)	(28 726)	(13 172)	18 980
Non-Reccuring Items	0	0	0	0	(685)	0	0	0	(111)	(943)	(993)	(942)	(5 649)	0	0	0	84 206	(52)	(1 924)	0	(7 149)	(1 871)	(11 385)	(6 628)	(9 046)	(9 242)	(2 298)	(1 183)	(3 766)	0	0	0	3 920	0	0	0	(41 458)	0	0	0	(4 123)	0	0	0	3 406	0	0	0	(36 299)	0	0	0	(7 986)	0	0	0
Gain/Loss on Disposition of Assets	(3)	0	0	0	2 406	0	0	0	(118)	65	0	0	845	0	0	0	(81)	(505)	(603)	0	(1 412)	(99)	47	84	742	3 237	818	807	528	0	0	0	(1 844)	0	0	0	7 877	0	0	0	(161)	0	0	0	(421)	0	0	0	410	0	0	0	8 681	0	0	0
Total Other Income	(162)	1 564	6 640	7 706	7 176	11 192	6 994	11 199	5 265	5 849	7 834	2 360	1 316	8 630	(3 702)	(1 472)	5 294	(1 487)	8 921	6 801	5 326	4 659	3 186	2 679	(6 870)	(6 058)	6 874	(2 307)	(2 034)	(6 191)	(14 045)	(6 143)	(1 262)	5 146	(13 545)	(7)	1 674	2 647	(592)	34 160	(4 129)	(107 720)	(88 431)	(123 472)	6 177	10 174	9 253	4 159	(4 402)	(22 959)	(26 885)	(21 986)	(7 503)	(15 456)	(14 796)	(15 424)
Pre-Tax Income	4 040 N/A	48 492 +1 100%	67 105 +38%	104 297 +55%	114 141 +9%	91 625 -20%	90 587 -1%	90 667 +0%	98 265 +8%	92 852 -6%	106 784 +15%	118 085 +11%	132 717 +12%	205 152 +55%	319 652 +56%	355 558 +11%	366 586 +3%	355 257 -3%	267 071 -25%	247 646 -7%	264 117 +7%	273 068 +3%	311 488 +14%	303 623 -3%	347 026 +14%	391 641 +13%	414 094 +6%	451 928 +9%	349 615 -23%	446 745 +28%	426 535 -5%	441 335 +3%	546 270 +24%	343 325 -37%	565 375 +65%	859 183 +52%	1 032 433 +20%	1 422 319 +38%	1 416 605 0%	1 385 574 -2%	1 325 224 -4%	1 156 169 -13%	1 000 691 -13%	847 747 -15%	780 364 -8%	948 464 +22%	993 706 +5%	1 074 970 +8%	650 252 -40%	597 519 -8%	719 705 +20%	713 178 -1%	1 164 443 +63%	1 143 058 -2%	1 257 387 +10%	1 434 444 +14%
Net Income
Tax Provision	(1 127)	(15 423)	(22 386)	(35 510)	(43 684)	(38 594)	(39 408)	(37 668)	(33 370)	(29 470)	(30 214)	(29 695)	(34 626)	(51 832)	(79 204)	(90 292)	(108 996)	(108 504)	(94 216)	(90 818)	(78 092)	(78 250)	(97 100)	(95 897)	(110 391)	(121 484)	(115 813)	(132 492)	(116 683)	(151 239)	(146 589)	(146 504)	(137 422)	(80 390)	(153 839)	(257 374)	(374 451)	(507 181)	(496 053)	(482 133)	(423 395)	(375 757)	(316 148)	(238 567)	(46 534)	(67 354)	(88 506)	(108 149)	(207 356)	(178 610)	(213 980)	(224 441)	(298 539)	(313 339)	(337 481)	(397 320)
Income from Continuing Operations	2 913	33 069	44 719	68 787	70 457	53 032	51 180	53 000	64 894	63 381	76 569	88 389	98 091	153 320	240 448	265 266	257 590	246 753	172 855	156 828	186 025	194 817	214 387	207 724	236 636	270 155	298 279	319 435	232 932	295 506	279 946	294 831	408 847	262 935	411 536	601 809	657 982	915 138	920 552	903 440	901 829	780 412	684 543	609 180	733 830	881 110	905 200	966 820	442 896	418 909	505 725	488 737	865 904	829 719	919 906	1 037 125
Income to Minority Interest	0	(27 105)	(33 826)	(51 596)	(56 240)	(41 281)	(43 240)	(39 658)	(46 597)	(45 336)	(51 756)	(68 731)	(72 515)	(116 568)	(155 971)	(170 645)	(170 611)	(164 886)	(136 779)	(126 987)	(155 957)	(161 355)	(189 093)	(179 333)	(200 030)	(225 967)	(241 510)	(255 680)	(199 850)	(255 070)	(242 716)	(265 029)	(340 599)	(219 327)	(339 471)	(492 553)	(561 869)	(765 280)	(770 096)	(753 753)	(754 837)	(664 062)	(584 832)	(516 721)	(530 102)	(647 281)	(667 092)	(719 568)	(379 326)	(351 012)	(420 109)	(414 665)	(701 579)	(684 849)	(755 534)	(847 258)
Net Income (Common)	2 913 N/A	5 324 +83%	9 795 +84%	16 095 +64%	13 044 -19%	11 217 -14%	7 864 -30%	13 264 +69%	18 297 +38%	18 045 -1%	24 813 +38%	19 658 -21%	25 577 +30%	36 728 +44%	84 605 +130%	94 749 +12%	86 777 -8%	81 451 -6%	32 237 -60%	26 052 -19%	21 216 -19%	24 796 +17%	19 822 -20%	22 870 +15%	35 808 +57%	43 432 +21%	56 176 +29%	63 058 +12%	33 061 -48%	40 427 +22%	37 135 -8%	29 810 -20%	68 249 +129%	43 608 -36%	72 065 +65%	109 257 +52%	96 114 -12%	149 860 +56%	150 457 +0%	149 687 -1%	146 992 -2%	116 350 -21%	99 711 -14%	92 459 -7%	203 727 +120%	233 829 +15%	238 107 +2%	247 253 +4%	63 570 -74%	67 897 +7%	85 616 +26%	74 072 -13%	164 325 +122%	144 870 -12%	164 372 +13%	189 866 +16%
EPS (Diluted)	116.52 N/A	156.58 +34%	288.08 +84%	473.38 +64%	383.64 -19%	329.91 -14%	231.29 -30%	390.11 +69%	538.14 +38%	515.57 -4%	729.79 +42%	561.65 -23%	752.26 +34%	1 049.37 +39%	2 417.28 +130%	2 631.91 +9%	2 479.34 -6%	2 262.52 -9%	895.47 -60%	723.66 -19%	606.17 -16%	652.52 +8%	508.25 -22%	601.84 +18%	942.31 +57%	1 142.94 +21%	1 440.41 +26%	1 659.42 +15%	870.02 -48%	1 063.86 +22%	977.23 -8%	784.47 -20%	1 796.02 +129%	1 147.57 -36%	1 896.44 +65%	2 875.18 +52%	2 509.21 -13%	3 912.78 +56%	3 928.38 +0%	3 578.14 -9%	3 837.91 +7%	3 037.85 -21%	2 603.42 -14%	2 414.09 -7%	5 319.25 +120%	6 105.19 +15%	6 216.9 +2%	6 455.68 +4%	1 659.79 -74%	1 772.78 +7%	2 235.42 +26%	1 934 -13%	4 290.47 +122%	3 782.5 -12%	4 292.64 +13%	4 957.34 +15%

Income Statement Balance Sheet Cash Flow Statement

Daou Data Corp
KOSDAQ:032190

Income Statement

Earnings Waterfall
Daou Data Corp

Income Statement
Daou Data Corp

See Also

Company

Help

Tools

Stocks

Daou Data Corp KOSDAQ:032190

Income Statement

Earnings Waterfall Daou Data Corp

Income Statement Daou Data Corp

See Also

Company

Help

Tools

Stocks

Daou Data Corp
KOSDAQ:032190

Earnings Waterfall
Daou Data Corp

Income Statement
Daou Data Corp