Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
D

Dream Us Co
KOSDAQ:060570

Watchlist Manager
Dream Us Co
KOSDAQ:060570
Watchlist
Price: 1 402 KRW 0.36%
Market Cap: ₩103.9B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-28%
5Y
-14%
10Y
+241%
Operating Income
+
3Y
-
5Y
-
10Y
-16%
Net Income
+
3Y
-
5Y
+65%
10Y
-

Earnings Waterfall
Dream Us Co

Income Statement
Dream Us Co

Rotate your device to view
Income Statement
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
531
0
0
51
180
93
118
112
134
193
257
323
363
368
0
381
388
393
497
503
407
508
508
416
421
465
526
569
533
429
298
198
172
215
253
277
301
288
278
266
232
279
407
392
383
404
335
392
218
0
0
0
Revenue
96 863
N/A
78 652
-19%
75 099
-5%
78 411
+4%
69 413
-11%
57 391
-17%
54 723
-5%
53 478
-2%
53 192
-1%
55 133
+4%
58 822
+7%
56 573
-4%
55 637
-2%
55 688
+0%
54 715
-2%
56 211
+3%
52 328
-7%
51 248
-2%
49 253
-4%
57 060
+16%
69 452
+22%
86 546
+25%
104 496
+21%
116 886
+12%
137 849
+18%
139 509
+1%
151 718
+9%
180 004
+19%
196 961
+9%
216 983
+10%
231 264
+7%
224 442
-3%
226 329
+1%
233 438
+3%
236 700
+1%
241 659
+2%
244 189
+1%
244 671
+0%
252 320
+3%
266 258
+6%
274 372
+3%
286 065
+4%
285 364
0%
282 590
-1%
228 994
-19%
263 658
+15%
254 228
-4%
258 096
+2%
225 063
-13%
215 725
-4%
209 027
-3%
193 012
-8%
Gross Profit
Cost of Revenue
(79 960)
(62 363)
(63 497)
(65 777)
(53 242)
(42 949)
(36 702)
(34 089)
(34 319)
(35 817)
(38 184)
(36 368)
(33 875)
(33 631)
(34 027)
(36 329)
(37 982)
(38 128)
(36 729)
(43 765)
(54 165)
(68 796)
(82 884)
(92 430)
(105 167)
(110 140)
(126 374)
(149 805)
(166 303)
(178 168)
(185 500)
(180 603)
(181 205)
(186 899)
(186 876)
(187 554)
(184 688)
(184 352)
(190 810)
(203 333)
(215 234)
(225 208)
(223 334)
(223 025)
(184 317)
(209 443)
(204 499)
(206 183)
(183 547)
(176 942)
(172 110)
(161 260)
Gross Profit
16 904
N/A
16 289
-4%
11 602
-29%
12 634
+9%
16 170
+28%
14 441
-11%
18 019
+25%
19 387
+8%
18 873
-3%
19 316
+2%
20 639
+7%
20 206
-2%
21 763
+8%
22 057
+1%
20 687
-6%
19 881
-4%
14 346
-28%
13 119
-9%
12 524
-5%
13 295
+6%
15 287
+15%
17 749
+16%
21 612
+22%
24 456
+13%
32 682
+34%
29 370
-10%
25 345
-14%
30 200
+19%
30 658
+2%
38 816
+27%
45 764
+18%
43 839
-4%
45 124
+3%
46 538
+3%
49 823
+7%
54 104
+9%
59 501
+10%
60 319
+1%
61 510
+2%
62 924
+2%
59 138
-6%
60 857
+3%
62 030
+2%
59 565
-4%
44 677
-25%
54 214
+21%
49 729
-8%
51 913
+4%
41 516
-20%
38 783
-7%
36 918
-5%
31 752
-14%
Operating Income
Operating Expenses
(27 384)
(26 819)
(27 717)
(26 683)
(24 164)
(25 180)
(19 885)
(19 233)
(17 380)
(17 710)
(19 084)
(20 063)
(21 460)
(22 419)
(23 799)
(24 198)
(23 788)
(23 392)
(22 243)
(24 637)
(23 245)
(25 077)
(27 601)
(29 869)
(35 800)
(60 608)
(47 724)
(55 566)
(57 401)
(81 509)
(79 907)
(77 581)
(57 013)
(61 219)
(58 823)
(57 207)
(54 652)
(56 939)
(60 456)
(64 634)
(67 806)
(68 804)
(67 907)
(65 586)
(48 023)
(59 978)
(59 383)
(58 822)
(44 670)
(40 379)
(35 585)
(31 633)
Selling, General & Administrative
(22 509)
(23 956)
(24 854)
(24 413)
(20 526)
(20 350)
(16 916)
(16 409)
(14 504)
(14 658)
(15 398)
(15 783)
(16 785)
(17 524)
(18 329)
(18 390)
(18 227)
(17 604)
(16 801)
(16 739)
(17 967)
(19 016)
(20 174)
(21 367)
(25 812)
(30 758)
(36 333)
(43 362)
(44 116)
(44 813)
(45 742)
(44 523)
(45 464)
(44 567)
(42 771)
(41 895)
(44 870)
(47 204)
(50 452)
(54 649)
(58 027)
(59 332)
(58 796)
(56 596)
(44 002)
(51 497)
(50 929)
(50 610)
(40 781)
(35 622)
(31 989)
(29 057)
Research & Development
(3 639)
0
0
(1 631)
(2 853)
(1 590)
(2 046)
(1 842)
(1 822)
(2 010)
(2 292)
(2 437)
(2 706)
(2 674)
(2 517)
(2 564)
(2 450)
(2 392)
(2 457)
(2 440)
(2 420)
(2 584)
(2 715)
(2 791)
(3 063)
(3 055)
(2 811)
(2 657)
(2 369)
(2 091)
(1 971)
(2 081)
(2 153)
(2 332)
(2 431)
(2 306)
(2 456)
(2 435)
(2 521)
(2 500)
(2 264)
(2 246)
(2 266)
(2 349)
(3)
(2 344)
(2 229)
(2 069)
0
0
0
0
Depreciation & Amortization
(1 237)
0
0
(599)
(785)
(662)
(922)
(981)
(1 054)
(1 243)
(1 391)
(1 618)
(1 970)
(2 282)
(2 673)
(2 964)
(3 111)
(3 116)
(2 984)
(2 880)
(2 859)
(3 477)
(4 573)
(5 711)
(6 926)
(7 462)
(8 582)
(9 549)
(10 917)
(11 025)
(10 500)
(10 081)
(9 396)
(8 771)
(8 072)
(7 457)
(7 326)
(7 299)
(7 483)
(7 486)
(7 515)
(7 226)
(6 845)
(6 641)
(4 018)
(6 137)
(6 225)
(6 143)
(3 890)
(3 923)
(3 265)
(2 683)
Other Operating Expenses
0
(2 863)
(2 863)
(40)
0
(2 578)
0
0
0
201
(3)
(225)
0
61
(280)
(280)
0
(280)
0
(2 578)
0
0
(139)
0
0
(19 333)
0
0
0
(23 580)
(21 694)
(20 896)
0
(5 550)
(5 549)
(5 549)
0
0
0
0
0
0
0
0
0
0
0
0
0
(834)
(332)
108
Operating Income
(10 481)
N/A
(10 531)
0%
(16 117)
-53%
(14 051)
+13%
(7 994)
+43%
(10 740)
-34%
(1 865)
+83%
155
N/A
1 493
+863%
1 606
+8%
1 554
-3%
142
-91%
302
+113%
(362)
N/A
(3 111)
-759%
(4 316)
-39%
(9 442)
-119%
(10 272)
-9%
(9 719)
+5%
(11 342)
-17%
(7 958)
+30%
(7 329)
+8%
(5 991)
+18%
(5 414)
+10%
(3 118)
+42%
(31 238)
-902%
(22 378)
+28%
(25 366)
-13%
(26 743)
-5%
(42 694)
-60%
(34 144)
+20%
(33 743)
+1%
(11 889)
+65%
(14 680)
-23%
(9 000)
+39%
(3 102)
+66%
4 849
N/A
3 380
-30%
1 054
-69%
(1 710)
N/A
(8 667)
-407%
(7 947)
+8%
(5 877)
+26%
(6 021)
-2%
(3 345)
+44%
(5 764)
-72%
(9 653)
-67%
(6 910)
+28%
(3 154)
+54%
(1 596)
+49%
1 333
N/A
119
-91%
Pre-Tax Income
Interest Income Expense
61
(192)
(322)
(272)
2 402
2 520
2 858
2 772
475
647
723
1 490
949
411
424
(1 741)
76
(878)
(1 031)
133
(2 217)
(969)
(74)
277
983
1 535
1 979
2 675
1 267
3 202
1 475
(65)
(2 864)
(3 265)
(21 534)
(8 276)
(18 993)
(7 294)
34 371
32 307
38 392
27 256
5 808
(4 197)
4 693
3 805
2 506
2 026
2 071
7 377
6 194
6 764
Non-Reccuring Items
(41)
0
0
0
(2 897)
0
(2 660)
(2 089)
286
0
349
0
0
0
0
0
(465)
(2 382)
(2 578)
0
(3 530)
(335)
0
(623)
(18 334)
0
(21 222)
(21 536)
(22 751)
0
0
0
(5 549)
0
0
0
(561)
(561)
434
(220)
(1 722)
(2 235)
(3 522)
(3 598)
(3 208)
(3 080)
(3 666)
(2 801)
(825)
(821)
57
(77)
Gain/Loss on Disposition of Assets
556
0
0
546
(392)
(394)
(393)
0
2
7
8
0
9
0
0
(4)
(4)
(4)
(4)
0
(95)
(93)
(98)
(99)
(23)
0
(33)
(32)
(41)
(41)
0
0
2
0
7
1
(3)
0
55
61
50
0
(14)
(15)
(37)
0
(104)
(149)
(330)
0
(191)
(145)
Total Other Income
70
1 299
1 105
774
455
(403)
(66)
(433)
89
9
(393)
(459)
(625)
(538)
(311)
(287)
(152)
(154)
(71)
(57)
(274)
(295)
(253)
(251)
(95)
(51)
(54)
(45)
333
276
154
124
(4 748)
(4 727)
(4 612)
(5 094)
(1 136)
(1 099)
(894)
419
(380)
(51)
(590)
(567)
(105)
(86)
230
(582)
162
(86)
(724)
(700)
Pre-Tax Income
(9 834)
N/A
(9 424)
+4%
(15 334)
-63%
(13 001)
+15%
(8 426)
+35%
(9 016)
-7%
(2 127)
+76%
405
N/A
2 345
+479%
2 268
-3%
2 241
-1%
1 173
-48%
635
-46%
(489)
N/A
(2 998)
-513%
(6 346)
-112%
(9 987)
-57%
(13 690)
-37%
(13 402)
+2%
(11 264)
+16%
(14 074)
-25%
(9 020)
+36%
(6 415)
+29%
(6 109)
+5%
(20 587)
-237%
(29 754)
-45%
(41 709)
-40%
(44 305)
-6%
(47 935)
-8%
(39 258)
+18%
(32 515)
+17%
(33 684)
-4%
(25 048)
+26%
(22 670)
+9%
(35 138)
-55%
(16 471)
+53%
(15 845)
+4%
(5 574)
+65%
35 021
N/A
30 857
-12%
27 672
-10%
17 023
-38%
(4 195)
N/A
(14 398)
-243%
(2 003)
+86%
(5 125)
-156%
(10 688)
-109%
(8 416)
+21%
(2 077)
+75%
4 874
N/A
6 669
+37%
5 961
-11%
Net Income
Tax Provision
(1)
0
(1)
(1)
(2)
(3)
(2)
(2)
0
1
1
1
0
0
0
0
0
0
0
0
(18)
(126)
(68)
(12)
(727)
(563)
(560)
(556)
(70)
(64)
(61)
(57)
1 980
1 801
1 613
1 325
(258)
(408)
(323)
(109)
(402)
(108)
(68)
(59)
(686)
(731)
(743)
(756)
(711)
(708)
(1 266)
(1 860)
Income from Continuing Operations
(9 835)
(9 424)
(15 335)
(13 002)
(8 428)
(9 020)
(2 130)
402
2 345
2 269
2 242
1 174
635
(489)
(2 998)
(6 346)
(9 987)
(13 690)
(13 402)
(11 264)
(14 092)
(9 146)
(6 483)
(6 122)
(21 314)
(30 318)
(42 270)
(44 861)
(48 006)
(39 322)
(32 576)
(33 741)
(23 068)
(20 869)
(33 526)
(15 146)
(16 103)
(5 981)
34 697
30 748
27 270
16 915
(4 263)
(14 457)
(2 688)
(5 856)
(11 430)
(9 172)
(2 788)
4 166
5 403
4 101
Income to Minority Interest
47
47
56
41
24
34
24
16
12
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
0
0
0
0
0
0
0
Net Income (Common)
(9 788)
N/A
(9 376)
+4%
(15 278)
-63%
(12 960)
+15%
(8 404)
+35%
(8 986)
-7%
(2 107)
+77%
417
N/A
2 357
+465%
2 271
-4%
2 242
-1%
1 174
-48%
635
-46%
(489)
N/A
(2 998)
-513%
(6 346)
-112%
(9 987)
-57%
(13 690)
-37%
(13 402)
+2%
(11 264)
+16%
(14 092)
-25%
(9 146)
+35%
(6 483)
+29%
(6 122)
+6%
(21 314)
-248%
(30 318)
-42%
(42 270)
-39%
(44 861)
-6%
(48 006)
-7%
(39 322)
+18%
(32 576)
+17%
(33 741)
-4%
(23 068)
+32%
(20 869)
+10%
(33 526)
-61%
(15 146)
+55%
(16 103)
-6%
(5 981)
+63%
34 697
N/A
30 748
-11%
27 270
-11%
16 915
-38%
(4 263)
N/A
(14 457)
-239%
(2 902)
+80%
(5 856)
-102%
(11 430)
-95%
(9 172)
+20%
(17 773)
-94%
(11 526)
+35%
(10 298)
+11%
(11 698)
-14%
EPS (Diluted)
-376.46
N/A
-360.61
+4%
-587.61
-63%
-498.46
+15%
-323.23
+35%
-345.61
-7%
-81.03
+77%
16.03
N/A
90.65
+466%
73.25
-19%
72.32
-1%
37.87
-48%
20.48
-46%
-15.77
N/A
-96.7
-513%
-204.7
-112%
-322.16
-57%
-441.61
-37%
-432.32
+2%
-331.29
+23%
-391.44
-18%
-190.54
+51%
-135.06
+29%
-113.37
+16%
-417.92
-269%
-541.39
-30%
-754.82
-39%
-801.08
-6%
-857.25
-7%
-689.85
+20%
-571.5
+17%
-591.94
-4%
-404.7
+32%
-367.02
+9%
-589.62
-61%
-266.37
+55%
-283.21
-6%
-105.19
+63%
610.23
N/A
540.78
-11%
479.61
-11%
223.67
-53%
-56.37
N/A
-254.26
-351%
-50.89
+80%
-77.43
-52%
-151.15
-95%
-121.29
+20%
-235.02
-94%
-152.49
+35%
-136.79
+10%
-157.95
-15%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 318,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.