N

Neowiz
KOSDAQ:095660

Watchlist Manager
Neowiz
KOSDAQ:095660
Watchlist
Price: 24 950 KRW -1.77%
Market Cap: 545.4B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+37%
5Y
+41%
10Y
+112%
Operating Income
+
3Y
+114%
5Y
-11%
10Y
+106%
Net Income
+
3Y
-
5Y
-
10Y
+82%

Earnings Waterfall
Neowiz

Revenue
381.8B KRW
Operating Expenses
-339.6B KRW
Operating Income
42.1B KRW
Other Expenses
-44.1B KRW
Net Income
-2B KRW

Income Statement
Neowiz

Rotate your device to view
Income Statement
Currency: KRW
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 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
Revenue
Interest Expense
70
0
0
0
6 336
0
0
2 190
8 670
6 806
9 182
9 439
9 279
0
0
0
5 904
0
0
0
3 804
0
0
0
756
0
0
0
133
0
0
0
38
0
0
0
110
0
0
0
85
0
0
0
41
0
0
0
1 707
0
0
0
1 832
23
59
86
522
75
50
Revenue
430 550
N/A
582 619
+35%
655 849
+13%
710 495
+8%
667 748
-6%
716 872
+7%
717 546
+0%
708 436
-1%
675 274
-5%
624 974
-7%
593 925
-5%
519 742
-12%
442 818
-15%
360 484
-19%
265 971
-26%
216 555
-19%
195 019
-10%
178 419
-9%
180 439
+1%
187 134
+4%
190 071
+2%
199 016
+5%
205 975
+3%
199 511
-3%
191 038
-4%
172 166
-10%
167 324
-3%
169 067
+1%
174 045
+3%
182 778
+5%
195 082
+7%
200 124
+3%
215 490
+8%
230 016
+7%
230 636
+0%
242 190
+5%
254 498
+5%
259 317
+2%
271 546
+5%
285 333
+5%
289 606
+1%
294 723
+2%
281 365
-5%
268 476
-5%
261 200
-3%
266 398
+2%
277 845
+4%
291 087
+5%
294 567
+1%
286 515
-3%
286 351
0%
328 909
+15%
365 594
+11%
394 120
+8%
410 988
+4%
386 647
-6%
366 813
-5%
358 779
-2%
381 777
+6%
Gross Profit
Cost of Revenue
(260 997)
(356 187)
(397 445)
(430 621)
(404 835)
(434 461)
(439 645)
(434 734)
(423 097)
(395 420)
(377 654)
(308 649)
(247 000)
(181 425)
(115 353)
(104 099)
(93 367)
(85 529)
(85 904)
(87 396)
(88 999)
(93 067)
(93 116)
(91 675)
(85 716)
(81 184)
(85 912)
(88 041)
(91 938)
(93 106)
(90 999)
(96 340)
(104 317)
(107 651)
(109 954)
(108 210)
(114 294)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
169 552
N/A
226 431
+34%
258 403
+14%
279 873
+8%
262 913
-6%
282 411
+7%
277 902
-2%
273 703
-2%
252 177
-8%
229 555
-9%
216 271
-6%
211 093
-2%
195 818
-7%
179 060
-9%
150 620
-16%
112 458
-25%
101 652
-10%
92 891
-9%
94 536
+2%
99 739
+6%
101 071
+1%
105 951
+5%
112 860
+7%
107 837
-4%
105 323
-2%
90 981
-14%
81 411
-11%
81 024
0%
82 108
+1%
89 671
+9%
104 082
+16%
103 784
0%
111 173
+7%
122 365
+10%
120 681
-1%
133 979
+11%
140 204
+5%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(141 489)
(181 390)
(201 339)
(228 921)
(128 950)
(135 456)
(132 360)
(121 766)
(137 216)
(122 656)
(112 468)
(103 838)
(99 469)
(99 348)
(86 241)
(77 614)
(71 554)
(72 303)
(74 074)
(76 767)
(85 396)
(85 809)
(87 119)
(84 887)
(81 851)
(79 598)
(76 858)
(76 008)
(71 234)
(75 641)
(83 967)
(83 685)
(88 618)
(95 619)
(94 329)
(104 972)
(107 636)
(220 717)
(224 334)
(227 800)
(229 271)
(234 620)
(233 863)
(238 359)
(239 950)
(247 368)
(258 136)
(264 726)
(275 008)
(276 869)
(287 508)
(315 063)
(334 000)
(348 935)
(356 167)
(345 609)
(333 893)
(330 474)
(339 630)
Selling, General & Administrative
(62 416)
(90 920)
(105 919)
(124 819)
(118 522)
(147 016)
(151 308)
(145 179)
(124 954)
(113 669)
(101 557)
(93 735)
(89 532)
(87 262)
(79 982)
(75 503)
(65 864)
(72 304)
(74 075)
(76 768)
(80 661)
(85 810)
(87 120)
(84 888)
(75 722)
(79 598)
(76 859)
(76 009)
(65 553)
(75 642)
(83 967)
(83 686)
(81 139)
(95 620)
(94 330)
(104 971)
(95 405)
0
0
0
(213 510)
0
0
0
(210 377)
0
0
0
(240 277)
0
0
0
(305 371)
0
0
0
(316 581)
0
0
Research & Development
(57)
0
0
0
(1 673)
0
0
(458)
(2 441)
(2 613)
(2 775)
(2 443)
(3 284)
0
0
0
(575)
0
0
0
(1 940)
0
0
0
(5 003)
0
0
0
(4 203)
0
0
0
(5 693)
0
0
0
(5 741)
0
0
0
(6 829)
0
0
0
(12 779)
0
0
0
(9 878)
0
0
0
(4 117)
0
0
0
0
0
0
Depreciation & Amortization
(3 520)
0
0
0
(8 755)
0
0
(1 985)
(9 821)
(6 375)
(8 136)
(7 660)
(6 653)
0
0
0
(5 115)
0
0
0
(2 795)
0
0
0
(1 127)
0
0
0
(1 479)
0
0
0
(1 786)
0
0
0
(6 491)
0
0
0
(8 932)
0
0
0
(12 069)
0
0
0
(18 829)
0
0
0
(18 765)
0
0
0
(17 311)
0
0
Other Operating Expenses
(75 496)
(90 468)
(95 418)
(104 100)
0
11 560
18 948
25 856
0
0
0
0
0
(12 086)
(6 259)
(2 111)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(220 717)
(224 334)
(227 800)
0
(234 620)
(233 863)
(238 359)
(4 726)
(247 368)
(258 136)
(264 726)
(6 023)
(276 869)
(287 508)
(315 063)
(5 748)
(348 935)
(356 167)
(345 609)
(0)
(330 474)
(339 630)
Operating Income
28 064
N/A
45 042
+60%
57 065
+27%
50 953
-11%
133 964
+163%
146 955
+10%
145 541
-1%
151 936
+4%
114 961
-24%
106 898
-7%
103 803
-3%
107 255
+3%
96 349
-10%
79 712
-17%
64 378
-19%
34 843
-46%
30 098
-14%
20 586
-32%
20 461
-1%
22 971
+12%
15 675
-32%
20 141
+28%
25 740
+28%
22 949
-11%
23 471
+2%
11 383
-52%
4 553
-60%
5 016
+10%
10 873
+117%
14 030
+29%
20 115
+43%
20 098
0%
22 556
+12%
26 745
+19%
26 351
-1%
29 008
+10%
32 568
+12%
38 600
+19%
47 213
+22%
57 533
+22%
60 336
+5%
60 104
0%
47 502
-21%
30 118
-37%
21 250
-29%
19 029
-10%
19 709
+4%
26 361
+34%
19 559
-26%
9 646
-51%
(1 157)
N/A
13 846
N/A
31 593
+128%
45 185
+43%
54 821
+21%
41 039
-25%
32 920
-20%
28 305
-14%
42 147
+49%
Pre-Tax Income
Interest Income Expense
1 422
(2 290)
(4 049)
(3 288)
(46 536)
(14 531)
(16 247)
(18 044)
(7 076)
(5 476)
(907)
(6 766)
(11 336)
(15 063)
(20 364)
(12 871)
(20 493)
(6 893)
(5 286)
(5 447)
(10 012)
(9 638)
(7 941)
(9 904)
(7 227)
(10 083)
(9 740)
(8 713)
(9 341)
(7 443)
(8 218)
(7 227)
2 671
(6 348)
(5 602)
(8 076)
(5)
(3 031)
(3 030)
(214)
9 445
10 686
11 119
21 601
36 864
34 968
60 091
53 279
23 968
22 322
(280)
(1 236)
1 268
1 863
3 363
(4 869)
6 697
2 927
(2 213)
Non-Reccuring Items
(1 994)
0
0
0
0
0
0
1 528
(47 238)
(49 559)
(53 463)
(57 504)
(9 103)
0
0
0
(3 107)
0
0
0
(20 171)
0
0
0
923
0
0
0
(2 735)
0
0
0
9 074
0
0
0
(506)
0
0
0
(2 112)
0
0
0
5 905
0
0
0
(22 581)
0
0
0
10 416
0
0
0
(42 997)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
(12)
0
0
21
(12)
57
65
73
11
0
0
0
173
0
0
0
140
0
0
0
453
0
0
0
95
0
0
0
101
0
0
0
92
0
0
0
66
0
0
0
75
0
0
0
(1 467)
0
0
0
1 000
0
0
0
2 443
0
0
Total Other Income
0
0
0
0
13 346
(16 455)
(18 016)
(17 738)
(9 154)
(10 867)
(8 563)
(8 530)
993
788
78
(183)
(287)
(15 424)
(13 974)
(14 143)
(16)
(20 358)
(20 441)
(19 498)
1 140
3 648
1 393
769
1 755
1 541
6 175
7 403
2 230
21 158
20 549
21 707
264
2 935
117
(1 973)
946
6 855
11 054
12 527
250
536
(10 047)
(12 280)
4
(22 870)
(1 299)
(997)
(514)
10 711
(7 042)
(6 008)
5 790
(36 182)
(34 306)
Pre-Tax Income
27 492
N/A
42 752
+56%
53 016
+24%
47 665
-10%
100 762
+111%
115 969
+15%
111 278
-4%
117 703
+6%
51 481
-56%
41 053
-20%
40 937
0%
34 530
-16%
76 913
+123%
65 437
-15%
44 092
-33%
21 789
-51%
6 384
-71%
(1 730)
N/A
1 200
N/A
3 380
+182%
(14 384)
N/A
(9 856)
+31%
(2 642)
+73%
(6 452)
-144%
18 759
N/A
4 950
-74%
(3 792)
N/A
(2 927)
+23%
647
N/A
8 127
+1 156%
18 070
+122%
20 272
+12%
36 632
+81%
41 554
+13%
41 298
-1%
42 639
+3%
32 413
-24%
38 504
+19%
44 300
+15%
55 346
+25%
68 681
+24%
77 646
+13%
69 676
-10%
64 246
-8%
64 343
+0%
54 533
-15%
69 753
+28%
67 360
-3%
19 483
-71%
9 098
-53%
(2 736)
N/A
11 613
N/A
43 764
+277%
57 759
+32%
51 142
-11%
30 162
-41%
4 852
-84%
(4 950)
N/A
5 628
N/A
Net Income
Tax Provision
(2 283)
(8 263)
(14 770)
(14 450)
(28 253)
(29 489)
(28 164)
(30 544)
(42 117)
(39 223)
(38 435)
(44 496)
(27 716)
(28 431)
(20 992)
(6 818)
(13 820)
(8 826)
(13 422)
(16 840)
(7 718)
(10 078)
(8 514)
(6 270)
(8 740)
(4 891)
(3 886)
(4 455)
(2 791)
15
(1 727)
(1 435)
(3 107)
(7 902)
(3 574)
(3 481)
(4 789)
(6 347)
(8 697)
(8 218)
(6 513)
(7 747)
(7 845)
(8 166)
(7 681)
(6 120)
(8 875)
(6 967)
(6 281)
(5 210)
8 281
3 936
2 659
(82)
(8 217)
(6 790)
(11 806)
(10 233)
(15 714)
Income from Continuing Operations
25 209
34 490
38 247
33 216
72 509
86 480
83 114
87 159
9 364
1 830
2 502
(9 966)
49 198
37 006
23 100
14 970
(7 436)
(10 557)
(12 223)
(13 459)
(22 102)
(19 933)
(11 155)
(12 722)
10 020
60
(7 677)
(7 381)
(2 144)
8 143
16 344
18 838
33 524
33 652
37 725
39 158
27 623
32 157
35 602
47 128
62 168
69 899
61 831
56 080
56 662
48 413
60 878
60 393
13 202
3 887
5 545
15 549
46 424
57 677
42 925
23 372
(6 954)
(15 184)
(10 086)
Income to Minority Interest
1 111
3 143
1 320
1 095
537
(906)
1 393
1 557
1 830
1 240
744
616
24
34
(257)
(147)
308
465
809
836
1 305
1 181
1 106
969
475
615
743
747
611
195
(573)
(789)
(1 479)
(2 296)
(2 207)
(2 840)
(3 437)
(2 879)
(3 114)
(2 826)
(1 935)
(1 698)
(1 048)
(482)
129
(169)
(968)
(1 094)
(135)
909
1 923
2 436
2 255
5 267
5 277
7 572
9 348
6 987
8 108
Net Income (Common)
25 350
N/A
23 193
-9%
25 649
+11%
21 251
-17%
73 046
+244%
84 751
+16%
82 848
-2%
86 137
+4%
7 497
-91%
(846)
N/A
165
N/A
(11 510)
N/A
46 889
N/A
35 465
-24%
20 877
-41%
12 490
-40%
(7 605)
N/A
(10 202)
-34%
(11 143)
-9%
(12 011)
-8%
(20 608)
-72%
(18 816)
+9%
(10 102)
+46%
(11 780)
-17%
10 329
N/A
674
-93%
(6 934)
N/A
(6 634)
+4%
(1 533)
+77%
8 338
N/A
15 770
+89%
18 048
+14%
32 045
+78%
31 356
-2%
35 518
+13%
36 318
+2%
24 187
-33%
29 279
+21%
32 489
+11%
44 303
+36%
60 233
+36%
68 200
+13%
60 782
-11%
55 597
-9%
56 791
+2%
48 244
-15%
59 910
+24%
59 299
-1%
13 067
-78%
4 797
-63%
7 467
+56%
17 985
+141%
48 678
+171%
62 945
+29%
48 201
-23%
30 944
-36%
2 394
-92%
(8 196)
N/A
(1 978)
+76%
EPS (Diluted)
1 207.14
N/A
1 104.42
-9%
1 221.38
+11%
1 011.95
-17%
3 478.38
+244%
4 237.55
+22%
3 765.81
-11%
3 915.31
+4%
357
-91%
-40.28
N/A
7.5
N/A
-523.18
N/A
2 131.31
N/A
1 612.04
-24%
948.95
-41%
567.72
-40%
-345.68
N/A
-463.72
-34%
-530.61
-14%
-545.95
-3%
-936.72
-72%
-896
+4%
-481.04
+46%
-560.95
-17%
491.85
N/A
32.09
-93%
-330.19
N/A
-349.15
-6%
-73
+79%
397.04
N/A
750.95
+89%
859.42
+14%
1 525.95
+78%
1 493.14
-2%
1 691.33
+13%
1 729.42
+2%
1 151.76
-33%
1 394.23
+21%
1 547.09
+11%
2 109.66
+36%
2 737.86
+30%
3 100
+13%
2 825.16
-9%
2 612.71
-8%
2 640.71
+1%
2 279.53
-14%
2 856.22
+25%
2 839.56
-1%
622.93
-78%
231.68
-63%
364.51
+57%
880.31
+142%
2 373.63
+170%
3 085.78
+30%
2 363.4
-23%
1 529.45
-35%
118.11
-92%
-412.14
N/A
-99.24
+76%

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 307,400+ 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.