लोडिंग एरर


Summary Financials

	Fiscal Year Ending										Latest
(in millions)									Dec-22	Dec-23	12 Months

Revenue	0	0	0	0	0	0	0	0	210,276	312,881	357,203
% Growth		NA	NA	NA	NA	NA	NA	NA	NA	48.8%

Adjusted EBITDA	0	0	0	0	0	0	0	0	34,301	30,021	44,790
% Margin	NA	NA	NA	NA	NA	NA	NA	NA	16.3%	9.6%	12.5%

Adjusted EBIT	0	0	0	0	0	0	0	0	32,073	26,474	40,302
% Margin	NA	NA	NA	NA	NA	NA	NA	NA	15.3%	8.5%	11.3%

Adjusted Net Income	0	0	0	0	0	0	0	0	24,518	24,260	34,781
% Margin	NA	NA	NA	NA	NA	NA	NA	NA	11.7%	7.8%	9.7%

Adjusted Basic EPS	NA	NA	NA	NA	NA	NA	NA	NA	3,752.17	3,040.50	4,359.01

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
KRW	Fiscal Year Ending										Latest
(in millions)									Dec-22	Dec-23	Sep-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	0	0	0	0	0	0	0	0	210,276	312,881	357,203
% Growth	NA	NA	NA	NA	NA	NA	NA	NA	NA	48.8%

Cost of Revenue	0	0	0	0	0	0	0	0	(157,550)	(259,427)	(285,835)
Gross Profit	0	0	0	0	0	0	0	0	52,725	53,455	71,368
% Revenue	NA	NA	NA	NA	NA	NA	NA	NA	25.1%	17.1%	20.0%

Research and Development	0	0	0	0	0	0	0	0	(2,244)	(2,081)	(2,173)
Selling and Marketing	0	0	0	0	0	0	0	0	(10,953)	(10,768)	(12,137)
General and Admin	0	0	0	0	0	0	0	0	(6,817)	(13,160)	(15,515)
Other Inc / (Exp)	0	0	0	0	0	0	0	0	(1,297)	1,448	2,216
Total Operating Exp	0	0	0	0	0	0	0	0	(21,310)	(24,561)	(27,609)

Operating Income	0	0	0	0	0	0	0	0	31,416	28,894	43,759
% Revenue	NA	NA	NA	NA	NA	NA	NA	NA	14.9%	9.2%	12.3%

Interest Expense	0	0	0	0	0	0	0	0	(1,465)	1,003	110
Pre-tax Income	0	0	0	0	0	0	0	0	29,951	29,897	43,869
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	0	0	0	0	(5,188)	(5,376)	(9,124)
Net Income to Company	0	0	0	0	0	0	0	0	24,763	24,521	34,745
% Margin	NA	NA	NA	NA	NA	NA	NA	NA	11.8%	7.8%	9.7%

Minority Interest in Earnings	0	0	0	0	0	0	0	0	0	0	0
Net Income to Stockholders	0	0	0	0	0	0	0	0	24,763	24,521	34,745

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	0	0	0	0	0	0	0	0	24,763	24,521	34,745
% Margin	NA	NA	NA	NA	NA	NA	NA	NA	11.8%	7.8%	9.7%

As Reported
Basic EPS (Continuing Ops)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3,789.62	3,073.14	4,354.49
Diluted EPS (Continuing Ops)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3,789.62	3,073.00	4,354.21

WA Basic Shares Out.	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	6.53	7.98	7.98
WA Diluted Shares Out.	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	6.53	7.98	7.98

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	0	0	0	0	0	0	0	0	29,951	29,897	43,869
Addback: Net Interest Expense	0	0	0	0	0	0	0	0	1,465	(1,003)	(110)
Addback: Other Non Operating Expenses, Total	0	0	0	0	0	0	0	0	987	(2,068)	(3,506)
Addback: Depreciation & Amortization	0	0	0	0	0	0	0	0	2,229	3,547	4,488
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	(282)	(335)	96
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	(48)	(17)	(47)
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Adjusted EBITDA	0	0	0	0	0	0	0	0	34,301	30,021	44,790
% Margin	NA	NA	NA	NA	NA	NA	NA	NA	16.3%	9.6%	12.5%

Adjusted EBIT	0	0	0	0	0	0	0	0	32,073	26,474	40,302
% Margin	NA	NA	NA	NA	NA	NA	NA	NA	15.3%	8.5%	11.3%

Adjusted Net Income Reconciliation
Net Income to Company	0	0	0	0	0	0	0	0	24,763	24,521	34,745
Addback: Unusual Items	0	0	0	0	0	0	0	0	(331)	(352)	49
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0	86	92	(13)
Adjusted Net Income	0	0	0	0	0	0	0	0	24,518	24,260	34,781
% Margin	NA	NA	NA	NA	NA	NA	NA	NA	11.7%	7.8%	9.7%

आल राइट्स रिजर्व्ड। टर्म्स ऑफ़ यूज़

हिंदी

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt