Income Statement

Revenue

-7%

-8%

10Y

Currency: KRW

	Dec-2009	Mar-2010	Jun-2010	Sep-2010	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	Sep-2025
Revenue
Interest Expense	56 961	0	0	0	66 181	0	0	0	64 912	0	0	18 061	64 248	38 164	44 689	32 950	26 188	24 954	25 757	26 618	27 925	27 532	26 391	25 430	24 532	23 911	23 331	23 077	22 966	23 172	23 894	24 412	27 543	31 094	34 210	37 608	38 784	39 736	40 613	40 769	40 569	39 861	36 051	35 501	38 120	31 362	30 564	26 737	23 040	22 790	23 281	24 849	27 708	31 533	34 124	36 469	38 394	40 358	43 549	46 087	47 675	47 810	47 281	46 606
Revenue	834 705 N/A	784 122 -6%	738 720 -6%	654 683 -11%	821 523 +25%	822 453 +0%	763 265 -7%	750 552 -2%	691 782 -8%	687 345 -1%	716 852 +4%	701 095 -2%	665 748 -5%	656 403 -1%	638 507 -3%	646 077 +1%	678 815 +5%	698 538 +3%	724 376 +4%	736 951 +2%	738 997 +0%	740 732 +0%	760 262 +3%	827 780 +9%	889 552 +7%	940 314 +6%	999 298 +6%	1 020 696 +2%	1 074 646 +5%	1 125 138 +5%	1 172 260 +4%	1 220 226 +4%	1 299 042 +6%	1 369 546 +5%	1 413 602 +3%	1 462 494 +3%	1 451 043 -1%	1 454 159 +0%	1 475 293 +1%	1 461 376 -1%	1 457 765 0%	1 441 431 -1%	1 418 964 -2%	1 418 280 0%	1 443 803 +2%	1 404 026 -3%	1 379 260 -2%	1 375 531 0%	1 345 328 -2%	1 365 631 +2%	1 383 116 +1%	1 399 665 +1%	1 407 717 +1%	1 452 900 +3%	1 488 571 +2%	1 470 216 -1%	1 473 426 +0%	1 460 584 -1%	1 440 484 -1%	1 427 164 -1%	1 393 301 -2%	1 341 733 -4%	1 305 313 -3%	1 300 346 0%
Gross Profit
Cost of Revenue	(754 912)	(709 441)	(671 032)	(592 957)	(717 234)	(720 699)	(660 032)	(644 149)	(626 657)	(619 055)	(641 397)	(626 371)	(599 775)	(583 940)	(565 921)	(569 901)	(586 871)	(609 202)	(635 659)	(644 202)	(641 714)	(643 729)	(656 755)	(716 202)	(769 322)	(807 497)	(846 479)	(854 106)	(893 693)	(936 268)	(977 118)	(1 022 126)	(1 083 925)	(1 137 636)	(1 160 574)	(1 182 646)	(1 178 361)	(1 172 402)	(1 201 394)	(1 201 298)	(1 185 560)	(1 168 693)	(1 140 921)	(1 138 557)	(1 168 827)	(1 168 237)	(1 164 359)	(1 185 629)	(1 190 954)	(1 208 287)	(1 231 225)	(1 240 066)	(1 249 219)	(1 272 816)	(1 293 834)	(1 271 356)	(1 274 327)	(1 267 467)	(1 254 761)	(1 248 659)	(1 213 863)	(1 177 057)	(1 156 838)	(1 159 631)
Gross Profit	79 793 N/A	74 681 -6%	67 687 -9%	61 725 -9%	104 289 +69%	101 753 -2%	103 233 +1%	106 402 +3%	65 125 -39%	68 288 +5%	75 452 +10%	74 721 -1%	65 973 -12%	72 461 +10%	72 585 +0%	76 176 +5%	91 944 +21%	89 337 -3%	88 718 -1%	92 749 +5%	97 284 +5%	97 002 0%	103 505 +7%	111 576 +8%	120 230 +8%	132 813 +10%	152 815 +15%	166 587 +9%	180 953 +9%	188 869 +4%	195 142 +3%	198 101 +2%	215 118 +9%	231 912 +8%	253 031 +9%	279 851 +11%	272 682 -3%	281 760 +3%	273 902 -3%	260 081 -5%	272 205 +5%	272 740 +0%	278 044 +2%	279 724 +1%	274 976 -2%	235 790 -14%	214 902 -9%	189 901 -12%	154 374 -19%	157 344 +2%	151 891 -3%	159 599 +5%	158 499 -1%	180 084 +14%	194 737 +8%	198 860 +2%	199 099 +0%	193 116 -3%	185 722 -4%	178 505 -4%	179 438 +1%	164 675 -8%	148 475 -10%	140 716 -5%
Operating Income
Operating Expenses	(90 209)	(85 981)	(85 022)	(78 336)	(55 532)	(68 351)	(50 956)	(50 484)	(66 300)	(82 625)	(99 689)	(100 593)	(72 569)	(70 584)	(68 109)	(65 699)	(53 801)	(54 621)	(56 202)	(56 146)	(66 922)	(67 574)	(66 424)	(77 374)	(66 018)	(68 817)	(74 193)	(79 376)	(83 537)	(85 038)	(85 009)	(88 902)	(103 396)	(118 090)	(131 831)	(139 096)	(141 820)	(176 414)	(145 759)	(146 269)	(144 181)	(141 740)	(137 093)	(188 999)	(142 435)	(131 320)	(120 248)	(106 038)	(98 974)	(98 994)	(102 536)	(106 288)	(103 779)	(107 268)	(116 555)	(112 432)	(114 656)	(117 042)	(117 745)	(122 612)	(124 435)	(126 593)	(125 121)	(125 713)
Selling, General & Administrative	(64 654)	(81 684)	(74 249)	(69 565)	(71 577)	(34 424)	(21 278)	(22 697)	(64 436)	(84 164)	(100 022)	(102 299)	(70 463)	(66 425)	(66 089)	(63 705)	(51 787)	(52 391)	(53 733)	(53 541)	(64 246)	(65 027)	(63 956)	(68 173)	(63 568)	(66 351)	(71 729)	(76 885)	(80 982)	(82 413)	(82 368)	(86 384)	(100 634)	(115 061)	(128 508)	(135 334)	(137 922)	(138 014)	(138 212)	(136 907)	(133 353)	(131 350)	(127 197)	(130 806)	(132 313)	(121 495)	(112 483)	(99 260)	(93 939)	(93 855)	(97 208)	(101 039)	(98 486)	(101 273)	(110 128)	(105 444)	(107 191)	(109 464)	(110 028)	(114 685)	(116 380)	(118 540)	(116 745)	(116 841)
Research & Development	(270)	0	0	0	(73)	0	0	0	(23)	0	0	(30)	(106)	(62)	(70)	(70)	(85)	(123)	(154)	(126)	(116)	(110)	(77)	(87)	(76)	(38)	(74)	(66)	(63)	0	0	(16)	(2)	(4)	(4)	(4)	(3)	0	0	0	(1)	0	(1)	(3)	(10)	(4)	(5)	(184)	(280)	(355)	(531)	(394)	(430)	(652)	(630)	(761)	(707)	(684)	(774)	(877)	(1 020)	(935)	(996)	(1 170)
Depreciation & Amortization	(2 309)	0	0	0	(1 780)	0	0	0	(1 841)	0	0	(511)	(2 001)	(1 488)	(1 950)	(1 924)	(1 928)	(2 107)	(2 315)	(2 480)	(2 560)	(2 436)	(2 389)	(2 342)	(2 372)	(2 425)	(2 388)	(2 425)	(2 492)	(2 568)	(2 625)	(2 503)	(2 761)	(3 025)	(3 320)	(3 758)	(3 895)	(5 673)	(7 545)	(9 362)	(10 827)	(10 389)	(9 895)	(9 478)	(10 112)	(8 977)	(7 809)	(6 643)	(4 754)	(4 784)	(4 797)	(4 856)	(4 863)	(5 344)	(5 798)	(6 227)	(6 759)	(6 893)	(6 944)	(7 005)	(7 035)	(7 117)	(7 380)	(7 702)
Other Operating Expenses	(22 976)	(4 297)	(10 773)	(8 771)	17 898	(33 928)	(29 679)	(27 786)	0	1 539	333	2 247	0	(2 609)	0	0	0	0	0	0	0	0	0	(6 772)	0	(3)	0	0	0	(57)	(16)	0	0	0	0	0	0	(32 727)	0	0	0	0	0	(48 712)	0	(843)	50	49	0	0	0	0	0	0	0	0	0	0	0	(44)	0	0	0	0
Operating Income	(10 416) N/A	(11 298) -8%	(17 334) -53%	(16 611) +4%	48 757 N/A	33 402 -31%	52 278 +57%	55 919 +7%	(1 175) N/A	(14 334) -1 120%	(24 234) -69%	(25 868) -7%	(6 596) +75%	1 879 N/A	4 477 +138%	10 477 +134%	38 143 +264%	34 715 -9%	32 515 -6%	36 603 +13%	30 362 -17%	29 429 -3%	37 083 +26%	34 204 -8%	54 213 +58%	63 999 +18%	78 625 +23%	87 213 +11%	97 416 +12%	103 831 +7%	110 132 +6%	109 197 -1%	111 721 +2%	113 820 +2%	121 197 +6%	140 752 +16%	130 862 -7%	105 343 -20%	128 140 +22%	113 809 -11%	128 024 +12%	130 998 +2%	140 950 +8%	90 724 -36%	132 541 +46%	104 470 -21%	94 654 -9%	83 863 -11%	55 400 -34%	58 350 +5%	49 355 -15%	53 310 +8%	54 720 +3%	72 815 +33%	78 182 +7%	86 427 +11%	84 443 -2%	76 075 -10%	67 977 -11%	55 893 -18%	55 003 -2%	38 082 -31%	23 354 -39%	15 002 -36%
Pre-Tax Income
Interest Income Expense	(60 400)	(46 091)	(40 499)	(31 394)	(5 165)	9 320	18 218	18 322	(63 847)	(77 017)	(85 324)	(100 796)	(44 992)	(33 793)	(28 922)	75 970	73 686	82 496	83 563	(20 828)	(11 935)	(15 858)	(13 102)	180	(1 768)	(2 965)	9 986	11 062	12 869	11 448	(3 917)	(2 688)	(3 050)	(7 909)	(10 578)	(19 855)	(39 247)	(43 217)	(47 630)	(46 316)	(41 472)	(34 499)	(22 853)	(19 964)	(7 562)	(948)	7 186	16 079	10 418	6 472	(42 539)	(67 522)	(46 590)	(32 526)	6 322	30 721	10 746	1 993	14 471	3 152	3 041	11 130	83 823	130 390
Non-Reccuring Items	(5 903)	0	0	0	(3 573)	0	0	0	(200)	0	0	0	(54 151)	(53 422)	(57 033)	(58 548)	(7 281)	(6 654)	(3 229)	(1 723)	(5 831)	(5 629)	(6 779)	0	(3 032)	(3 032)	(1 700)	(1 738)	(1 905)	(1 337)	(1 333)	(1 431)	25 462	(2 833)	(2 833)	(1 612)	(34 512)	0	(32 733)	(29 108)	(44 011)	(44 011)	(44 003)	0	(895)	0	(893)	(894)	1 417	1 415	1 413	1 411	(9 953)	(9 953)	(9 953)	(9 953)	(47)	(47)	(47)	0	(136 860)	(136 865)	(136 865)	(136 867)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(2 586)	0	0	(243)	124 068	125 340	125 230	140 460	15 519	14 788	14 963	(30)	(31)	(10)	(62)	80	39	75	141	6	(346)	(333)	(431)	(604)	(199)	(220)	146	225	(839)	(765)	(1 066)	(959)	(1 219)	(1 100)	(2 266)	(2 429)	(1 310)	(1 191)	(197)	6 284	7 058	7 029	7 241	1 137	2 195	2 185	3 115	3 381	1 730	1 401	760	302	44	539	9 766	10 020
Total Other Income	0	0	0	0	(2 121)	0	0	0	(11 668)	(7 541)	(15 254)	(15 605)	(35 584)	(42 837)	(36 595)	(38 513)	(23 619)	(23 317)	(21 623)	(6 444)	11 320	10 709	7 846	(5 364)	(29 861)	(29 409)	(44 902)	(44 983)	(26 211)	(25 685)	(7 107)	(9 957)	(3 683)	18 217	11 756	15 921	(6 737)	(3 283)	11 749	9 580	9 485	9 707	(3 112)	(2 013)	(6 862)	(7 001)	(3 309)	(3 111)	31 983	31 423	32 981	33 664	(8 263)	(8 043)	(9 822)	(10 895)	(10 540)	(10 195)	(9 104)	(8 855)	(7 055)	(7 194)	(8 648)	(9 385)
Pre-Tax Income	(76 719) N/A	(57 391) +25%	(57 834) -1%	(48 006) +17%	37 897 N/A	42 722 +13%	70 496 +65%	74 242 +5%	(79 476) N/A	(98 892) -24%	(124 812) -26%	(142 512) -14%	(17 254) +88%	(2 833) +84%	7 156 N/A	129 847 +1 715%	96 449 -26%	102 028 +6%	106 189 +4%	7 577 -93%	23 884 +215%	18 642 -22%	24 988 +34%	29 102 +16%	19 591 -33%	28 669 +46%	42 149 +47%	51 560 +22%	81 823 +59%	87 925 +7%	97 346 +11%	94 518 -3%	130 251 +38%	121 076 -7%	119 688 -1%	135 431 +13%	49 526 -63%	58 079 +17%	58 460 +1%	47 006 -20%	50 806 +8%	61 095 +20%	68 715 +12%	66 317 -3%	115 913 +75%	95 330 -18%	97 441 +2%	102 221 +5%	106 276 +4%	104 689 -1%	48 450 -54%	22 000 -55%	(7 891) N/A	24 478 N/A	67 843 +177%	99 681 +47%	86 332 -13%	69 227 -20%	74 058 +7%	50 492 -32%	(85 827) N/A	(94 307) -10%	(28 570) +70%	9 159 N/A
Net Income
Tax Provision	17 238	11 587	10 552	7 371	(1 680)	(594)	(4 695)	(5 572)	1 075	17 947	22 603	26 623	13 177	(4 532)	(12 459)	(44 799)	(33 945)	(37 657)	(33 481)	(8 722)	(7 872)	(5 322)	(6 404)	(5 467)	(6 703)	(7 425)	(10 392)	(11 703)	(21 129)	(22 323)	(25 484)	(35 484)	(41 309)	(41 401)	(39 722)	(33 640)	(21 687)	(24 980)	(29 380)	(26 442)	(31 204)	(31 623)	(31 554)	(32 607)	(66 018)	(64 774)	(65 030)	(67 070)	(27 904)	(26 820)	(23 601)	(19 633)	(2 746)	(1 468)	408	(11)	(17 020)	(17 485)	(17 942)	(14 997)	(14 920)	(11 947)	(20 254)	(26 375)
Income from Continuing Operations	(59 481)	(45 803)	(47 281)	(40 634)	36 217	42 128	65 800	68 669	(78 401)	(80 946)	(102 209)	(115 889)	(4 077)	(7 365)	(5 303)	85 047	62 504	64 370	72 708	(1 145)	16 012	13 320	18 583	23 635	12 888	21 244	31 758	39 857	60 695	65 600	71 859	59 033	88 942	79 677	79 968	101 792	27 839	33 099	29 080	20 564	19 602	29 471	37 160	33 708	49 895	30 555	32 410	35 150	78 373	77 869	24 849	2 367	(10 637)	23 010	68 251	99 670	69 312	51 743	56 116	35 495	(100 746)	(106 254)	(48 823)	(17 216)
Income to Minority Interest	(12 578)	(13 475)	(11 258)	(7 996)	(38)	(234)	(207)	(242)	(266)	(152)	(67)	(32)	(6)	0	0	0	0	0	0	0	0	0	0	(486)	(543)	(891)	(710)	(688)	(406)	(85)	(779)	(765)	(1 104)	(1 605)	(2 149)	(2 885)	(3 170)	(1 977)	(878)	255	283	254	153	163	(395)	(1 034)	(1 082)	(2 178)	(1 613)	(1 557)	(1 905)	(674)	(2 567)	(3 513)	(4 818)	(5 703)	(3 566)	(1 137)	(376)	1 763	43 061	43 052	37 741	37 139
Net Income (Common)	48 479 N/A	24 970 -48%	30 758 +23%	43 281 +41%	80 877 +87%	75 945 -6%	76 201 +0%	55 315 -27%	(87 017) N/A	(90 931) -4%	(104 989) -15%	(145 578) -39%	(29 046) +80%	(1 117) +96%	(1 373) -23%	117 083 N/A	92 199 -21%	64 199 -30%	72 505 +13%	(1 343) N/A	16 112 N/A	13 320 -17%	18 583 +40%	23 149 +25%	12 345 -47%	20 353 +65%	31 047 +53%	39 168 +26%	60 289 +54%	65 063 +8%	70 130 +8%	56 351 -20%	84 687 +50%	74 116 -12%	74 362 +0%	96 418 +30%	23 412 -76%	31 122 +33%	28 202 -9%	20 818 -26%	19 885 -4%	29 725 +49%	37 313 +26%	33 871 -9%	49 500 +46%	51 109 +3%	29 191 -43%	34 642 +19%	76 641 +121%	106 404 +39%	66 730 -37%	41 673 -38%	28 565 -31%	9 467 -67%	63 433 +570%	93 967 +48%	65 746 -30%	50 605 -23%	55 739 +10%	37 258 -33%	(57 685) N/A	(63 201) -10%	(11 082) +82%	19 923 N/A
EPS (Diluted)	1 101.79 N/A	554.88 -50%	683.51 +23%	961.8 +41%	1 444.23 +50%	1 133.5 -22%	1 043.84 -8%	892.17 -15%	-1 673.4 N/A	-1 196.46 +29%	-1 521.57 -27%	-1 994.21 -31%	-446.86 +78%	-16.67 +96%	-20.49 -23%	1 747.5 N/A	1 396.95 -20%	1 003.1 -28%	1 082.16 +8%	-20.04 N/A	240.47 N/A	198.8 -17%	277.35 +40%	345.5 +25%	184.25 -47%	303.77 +65%	463.38 +53%	544 +17%	861.27 +58%	956.8 +11%	1 031.32 +8%	771.93 -25%	1 160.09 +50%	1 058.8 -9%	1 032.8 -2%	1 320.79 +28%	325.16 -75%	426.32 +31%	386.32 -9%	285.17 -26%	272.39 -4%	407.19 +49%	525.53 +29%	477.05 -9%	692.16 +45%	719.74 +4%	411.08 -43%	487.85 +19%	1 079.29 +121%	1 501.03 +39%	949.52 -37%	595.84 -37%	407.05 -32%	138 -66%	925.5 +571%	1 371 +48%	959.04 -30%	738.34 -23%	812.22 +10%	543.59 -33%	-841.64 N/A	-919.03 -9%	-161.69 +82%	290.68 N/A

Income Statement Balance Sheet Cash Flow Statement

Eugene Corp
KOSDAQ:023410

Income Statement

Earnings Waterfall
Eugene Corp

Income Statement
Eugene Corp

See Also

Company

Help

Tools

Stocks

Eugene Corp KOSDAQ:023410

Income Statement

Earnings Waterfall Eugene Corp

Income Statement Eugene Corp

See Also

Company

Help

Tools

Stocks

Eugene Corp
KOSDAQ:023410

Earnings Waterfall
Eugene Corp

Income Statement
Eugene Corp