Income Statement

Revenue

+0%

+19%

10Y

Currency: KRW

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	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	240	248	282	276	245	226	163	132	190	342	697	1 035	1 321	0	0	0	1 479	0	0	0	1 422	0	0	0	1 100	0	0	181	1 068	868	1 120	1 198	1 052	911	760	613	453	364	352	332	351	367	404	433	447	460	440	427	429	433	525	577	599	628	556	517	870	844	832	818	446	427	416	432	454	474	487	460	426	409	390	380	363	0	0	0
Revenue	93 617 N/A	91 081 -3%	89 297 -2%	83 094 -7%	85 319 +3%	76 735 -10%	73 819 -4%	74 193 +1%	66 010 -11%	60 247 -9%	52 543 -13%	49 220 -6%	50 212 +2%	62 697 +25%	75 700 +21%	82 444 +9%	96 148 +17%	(6 333) N/A	(8 414) -33%	(11 554) -37%	78 653 N/A	89 549 +14%	89 608 +0%	88 479 -1%	76 673 -13%	61 204 -20%	60 870 -1%	64 423 +6%	77 660 +21%	83 511 +8%	85 127 +2%	88 078 +3%	89 134 +1%	104 124 +17%	108 159 +4%	113 711 +5%	109 641 -4%	101 680 -7%	100 071 -2%	100 949 +1%	115 417 +14%	139 093 +21%	166 707 +20%	192 427 +15%	209 284 +9%	224 987 +8%	231 594 +3%	224 560 -3%	214 304 -5%	189 783 -11%	168 351 -11%	162 921 -3%	179 032 +10%	194 218 +8%	213 034 +10%	216 942 +2%	215 130 -1%	235 169 +9%	264 918 +13%	288 085 +9%	296 077 +3%	278 446 -6%	253 277 -9%	258 783 +2%	253 229 -2%	244 983 -3%	240 938 -2%	228 461 -5%	232 112 +2%	235 545 +1%	223 685 -5%	217 994 -3%	218 161 +0%	223 486 +2%	258 468 +16%	258 902 +0%
Gross Profit
Cost of Revenue	(78 363)	(73 779)	(71 520)	(66 411)	(68 343)	(62 102)	(59 826)	(59 553)	(51 730)	(46 927)	(42 212)	(41 691)	(40 600)	(51 561)	(61 001)	(66 441)	(74 053)	7 108	8 025	11 627	(59 178)	(69 518)	(68 516)	(67 315)	(58 230)	(44 031)	(44 069)	(46 314)	(58 009)	(63 051)	(63 850)	(66 926)	(64 826)	(75 012)	(75 280)	(77 027)	(76 506)	(67 742)	(65 324)	(65 457)	(76 180)	(94 354)	(114 984)	(133 004)	(141 553)	(150 610)	(156 771)	(149 865)	(144 535)	(124 364)	(107 309)	(102 679)	(110 767)	(120 285)	(131 378)	(134 491)	(135 379)	(150 394)	(176 197)	(192 084)	(229 627)	(227 144)	(212 887)	(227 667)	(203 623)	(199 653)	(199 056)	(190 491)	(195 746)	(199 164)	(193 608)	(192 804)	(192 842)	(196 984)	(230 125)	(230 516)
Gross Profit	15 254 N/A	17 303 +13%	17 777 +3%	16 683 -6%	16 976 +2%	14 632 -14%	13 994 -4%	14 641 +5%	14 279 -2%	13 320 -7%	10 331 -22%	7 530 -27%	9 612 +28%	11 137 +16%	14 699 +32%	16 002 +9%	22 096 +38%	774 -96%	(390) N/A	72 N/A	19 476 +26 950%	20 031 +3%	21 091 +5%	21 163 +0%	18 443 -13%	17 172 -7%	16 801 -2%	18 108 +8%	19 651 +9%	20 459 +4%	21 276 +4%	21 152 -1%	24 308 +15%	29 113 +20%	32 880 +13%	36 685 +12%	33 136 -10%	33 938 +2%	34 747 +2%	35 493 +2%	39 237 +11%	44 740 +14%	51 724 +16%	59 424 +15%	67 731 +14%	74 378 +10%	74 824 +1%	74 695 0%	69 769 -7%	65 419 -6%	61 042 -7%	60 242 -1%	68 265 +13%	73 933 +8%	81 656 +10%	82 451 +1%	79 750 -3%	84 775 +6%	88 721 +5%	96 001 +8%	66 449 -31%	51 302 -23%	40 390 -21%	31 115 -23%	49 606 +59%	45 330 -9%	41 883 -8%	37 970 -9%	36 366 -4%	36 381 +0%	30 077 -17%	25 190 -16%	25 318 +1%	26 502 +5%	28 343 +7%	28 386 +0%
Operating Income
Operating Expenses	(8 741)	(9 220)	(9 760)	(9 542)	(10 785)	(10 772)	(9 921)	(10 514)	(12 026)	(11 684)	(11 441)	(9 995)	(9 353)	(9 396)	(10 806)	(11 278)	(16 654)	(1 284)	(658)	(1 030)	(15 802)	(16 162)	(16 674)	(17 125)	(15 017)	(15 034)	(15 281)	(15 552)	(16 261)	(16 766)	(17 894)	(18 644)	(19 659)	(20 976)	(22 501)	(23 655)	(24 564)	(24 017)	(25 853)	(27 120)	(30 341)	(32 118)	(33 416)	(35 970)	(37 769)	(40 600)	(40 694)	(41 269)	(43 671)	(46 673)	(46 819)	(48 909)	(44 282)	(45 529)	(46 699)	(46 291)	(47 528)	(48 516)	(47 584)	(49 174)	(22 760)	(14 679)	(11 328)	(2 866)	(20 570)	(20 105)	(18 489)	(16 910)	(18 977)	(18 766)	(18 305)	(16 447)	(15 344)	(16 310)	(15 544)	(17 015)
Selling, General & Administrative	(8 572)	(9 049)	(9 611)	(9 390)	(10 669)	(10 661)	(9 805)	(10 403)	(11 897)	(11 556)	(11 323)	(9 877)	(9 247)	(9 316)	(10 752)	(11 250)	(16 559)	(18 049)	(17 423)	(17 795)	(15 544)	(16 129)	(16 641)	(17 092)	(14 823)	(15 034)	(15 281)	(15 513)	(16 106)	(16 601)	(17 674)	(18 426)	(19 455)	(20 761)	(22 290)	(23 421)	(23 997)	(23 584)	(25 407)	(26 546)	(29 451)	(31 215)	(32 258)	(34 926)	(36 470)	(39 488)	(39 748)	(40 310)	(42 487)	(44 018)	(43 974)	(45 913)	(42 129)	(42 911)	(43 976)	(43 281)	(45 431)	(46 421)	(45 600)	(47 682)	(21 984)	(12 458)	(9 181)	(2 321)	(20 002)	(19 565)	(18 106)	(16 662)	(18 175)	(18 087)	(17 428)	(15 372)	(14 559)	(15 521)	(14 747)	(16 206)
Research & Development	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	(346)	0	(346)	(466)	(627)	0	(877)	0	(1 006)	0	(836)	(851)	(697)	0	0	0	(1 266)	(1 531)	(1 770)	(2 039)	(1 170)	(1 210)	(1 201)	(1 072)	(776)	(624)	(550)	(545)	(567)	(539)	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(169)	(171)	(149)	(153)	(116)	(112)	(117)	(111)	(129)	(129)	(119)	(120)	(105)	0	0	0	0	0	0	0	(259)	0	0	0	(194)	0	0	(39)	(156)	(127)	(183)	(181)	(203)	(212)	(208)	(231)	(222)	(88)	(100)	(108)	(263)	(275)	(281)	(287)	(293)	(291)	(294)	(292)	(488)	(496)	(766)	(932)	(887)	(1 089)	(956)	(974)	(926)	(885)	0	0	0	0	0	0	0	0	0	0	(803)	0	(1 001)	(1 199)	(785)	(789)	(798)	(809)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(80)	(54)	(28)	(95)	16 765	16 765	16 765	0	(33)	(33)	(33)	0	0	0	0	0	(38)	(37)	(37)	0	(3)	(3)	(3)	0	(345)	0	0	0	(628)	0	(757)	0	(821)	184	184	0	(2 159)	(2 079)	(2 064)	0	0	3	3	0	0	(783)	(420)	0	(1 597)	(1 597)	0	0	0	(383)	(248)	0	(679)	124	124	0	0	0	0
Operating Income	6 513 N/A	8 082 +24%	8 017 -1%	7 140 -11%	6 191 -13%	3 861 -38%	4 072 +5%	4 126 +1%	2 254 -45%	1 634 -28%	(1 111) N/A	(2 466) -122%	259 N/A	1 741 +572%	3 894 +124%	4 726 +21%	5 441 +15%	(509) N/A	(1 048) -106%	(958) +9%	3 673 N/A	3 868 +5%	4 417 +14%	4 038 -9%	3 426 -15%	2 139 -38%	1 520 -29%	2 556 +68%	3 390 +33%	3 692 +9%	3 381 -8%	2 507 -26%	4 649 +85%	8 136 +75%	10 377 +28%	13 028 +26%	8 571 -34%	9 921 +16%	8 895 -10%	8 374 -6%	8 896 +6%	12 623 +42%	18 309 +45%	23 454 +28%	29 962 +28%	33 776 +13%	34 128 +1%	33 425 -2%	26 098 -22%	18 747 -28%	14 224 -24%	11 335 -20%	23 983 +112%	28 405 +18%	34 958 +23%	36 161 +3%	32 223 -11%	36 261 +13%	41 139 +13%	46 827 +14%	43 689 -7%	36 624 -16%	29 061 -21%	28 249 -3%	29 037 +3%	25 225 -13%	23 394 -7%	21 060 -10%	17 388 -17%	17 614 +1%	11 771 -33%	8 743 -26%	9 974 +14%	10 192 +2%	12 798 +26%	11 371 -11%
Pre-Tax Income
Interest Income Expense	(667)	(567)	(603)	(679)	252	376	(2 035)	(4 344)	(5 950)	(8 462)	(5 719)	(3 089)	(1 835)	407	(53)	(713)	(591)	(467)	(679)	(644)	(1 253)	(1 289)	(1 145)	(913)	(1 608)	(797)	(850)	(1 656)	(1 388)	(1 779)	(2 536)	(1 261)	(256)	(146)	1 189	1 442	25	(354)	(857)	(2 458)	410	(1 541)	(457)	747	(3 064)	(458)	542	(463)	1 134	1 849	623	1 530	986	(123)	(1 033)	(1 080)	(3 891)	(1 829)	(1 067)	(123)	3 738	598	(1 432)	1 499	(3 834)	160	2 846	585	4 940	4 900	5 573	2 258	7 557	5 374	274	4 035
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(83)	0	0	0	0	0	0	0	(91)	0	0	0	(39)	0	0	0	(4)	0	0	0	0	0	0	0	0	0	0	0	184	0	0	0	(1 462)	0	0	0	0	0	0	(100)	(199)	(107)	0	(1 604)	(1 505)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(179)	(180)	(161)	(160)	19	0	(9)	(9)	(7)	0	0	0	12	0	0	0	0	0	0	0	(162)	0	0	0	(54)	0	0	1	(15)	0	(2)	(42)	(932)	(932)	(2 531)	0	(1 607)	(1 599)	0	0	(1 659)	0	0	(1 671)	(768)	0	(768)	(882)	(118)	(130)	0	(12)	(12)	0	0	0	(118)	(58)	0	0	26	(34)	(573)	(557)	(523)	(533)	(635)	0	(650)	(640)	1	2	(135)	0	(135)	(136)
Total Other Income	64	84	46	91	(28)	(81)	(54)	(181)	149	119	898	1 039	748	764	332	537	(62)	51	(309)	(30)	48	172	401	(668)	(48)	(526)	(420)	(102)	(401)	(19)	(393)	(170)	(107)	(245)	40	(2 649)	(449)	(442)	(649)	(638)	(507)	(2 192)	(2 220)	(378)	(88)	(837)	(52)	(125)	(128)	(73)	(124)	615	704	683	1 176	1 173	1 093	1 647	1 101	693	811	413	389	413	(552)	(346)	(202)	(1 049)	655	391	469	668	667	440	434	602
Pre-Tax Income	5 730 N/A	7 418 +29%	7 298 -2%	6 392 -12%	6 434 +1%	4 156 -35%	1 975 -52%	(407) N/A	(3 554) -773%	(6 709) -89%	(5 930) +12%	(4 515) +24%	(817) +82%	2 912 N/A	4 173 +43%	4 550 +9%	4 706 +3%	(923) N/A	(2 034) -120%	(1 631) +20%	2 307 N/A	2 751 +19%	3 673 +34%	2 457 -33%	1 625 -34%	817 -50%	251 -69%	801 +219%	1 546 +93%	1 894 +23%	451 -76%	1 034 +129%	3 351 +224%	6 813 +103%	9 075 +33%	11 821 +30%	6 540 -45%	7 527 +15%	7 389 -2%	5 278 -29%	7 140 +35%	8 890 +25%	15 632 +76%	22 152 +42%	26 226 +18%	32 481 +24%	33 850 +4%	31 955 -6%	25 524 -20%	20 392 -20%	14 723 -28%	13 466 -9%	25 660 +91%	28 964 +13%	35 100 +21%	36 154 +3%	29 108 -19%	35 913 +23%	41 173 +15%	45 794 +11%	46 759 +2%	37 600 -20%	27 446 -27%	29 605 +8%	24 128 -19%	24 506 +2%	25 404 +4%	20 595 -19%	22 332 +8%	22 265 0%	17 814 -20%	11 671 -34%	18 064 +55%	16 006 -11%	13 371 -16%	15 871 +19%
Net Income
Tax Provision	(1 054)	(1 580)	(1 682)	(1 513)	(1 389)	(758)	(83)	130	1 169	1 361	1 596	1 522	611	277	26	(7)	(199)	334	397	(77)	6	(234)	(448)	260	(381)	(166)	113	(113)	341	202	277	325	(149)	(697)	(1 689)	(1 995)	(669)	(518)	(15)	(105)	(1 419)	(1 928)	(3 373)	(4 268)	(3 970)	(4 822)	(5 012)	(4 966)	(4 963)	(4 245)	(3 396)	(3 315)	(4 398)	(5 317)	(6 592)	(6 911)	(8 566)	(10 111)	(11 377)	(11 594)	(8 603)	(6 369)	(3 700)	(4 848)	(4 539)	(4 500)	(5 046)	(3 755)	(4 102)	(4 153)	(2 833)	(1 523)	(2 559)	(2 404)	(2 064)	(2 736)
Income from Continuing Operations	4 676	5 835	5 613	4 877	5 045	3 398	1 892	(277)	(2 384)	(5 348)	(4 334)	(2 993)	(205)	3 189	4 199	4 543	4 507	(589)	(1 637)	(1 709)	2 313	2 515	3 223	2 716	1 243	651	364	688	1 887	2 097	729	1 361	3 201	6 117	7 387	9 826	5 871	7 008	7 373	5 172	5 720	6 962	12 260	17 885	22 257	27 660	28 838	26 990	20 561	16 147	11 327	10 150	21 262	23 647	28 508	29 242	20 542	25 802	29 796	34 200	38 156	31 231	23 746	24 756	19 589	20 006	20 358	16 840	18 230	18 112	14 980	10 148	15 505	13 601	11 307	13 136
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(92)	0	0	0	(144)	(32)	(103)	(274)	(61)	(177)	(133)	(33)	(123)	(31)	19	181	352	407	498	567	808	905	1 082	1 314	1 160	1 252	1 320	1 211	1 318	1 265	1 084	1 028	1 879	1 788	1 785	1 754	760	759	759	230	496	311	0	0	0	0	0	0	0	0	0	0	0	0	0	0	29	0	0	0
Net Income (Common)	4 676 N/A	5 835 +25%	5 613 -4%	4 877 -13%	5 045 +3%	3 398 -33%	1 892 -44%	(277) N/A	(2 384) -761%	(5 348) -124%	(4 334) +19%	(2 993) +31%	(205) +93%	3 189 N/A	4 199 +32%	4 543 +8%	4 415 -3%	(589) N/A	(1 637) -178%	(1 709) -4%	2 169 N/A	2 483 +14%	3 120 +26%	2 442 -22%	1 183 -52%	475 -60%	231 -51%	655 +184%	1 765 +169%	2 064 +17%	747 -64%	1 541 +106%	2 432 +58%	5 089 +109%	6 077 +19%	7 715 +27%	3 255 -58%	3 247 0%	4 164 +28%	3 068 -26%	6 428 +110%	7 760 +21%	13 123 +69%	18 636 +42%	23 575 +27%	28 923 +23%	29 921 +3%	28 017 -6%	22 440 -20%	17 935 -20%	13 112 -27%	11 904 -9%	22 022 +85%	24 406 +11%	29 266 +20%	29 472 +1%	21 038 -29%	26 114 +24%	29 934 +15%	34 670 +16%	38 156 +10%	31 231 -18%	23 746 -24%	24 756 +4%	19 589 -21%	20 006 +2%	20 358 +2%	16 840 -17%	18 230 +8%	18 112 -1%	14 980 -17%	10 148 -32%	15 533 +53%	13 630 -12%	11 336 -17%	13 164 +16%
EPS (Diluted)	222.66 N/A	243.12 +9%	311.83 +28%	203.2 -35%	210.2 +3%	161.8 -23%	90.09 -44%	-13.2 N/A	-113.52 -760%	-267.39 -136%	-180.58 +32%	-142.52 +21%	-10.25 +93%	144.95 N/A	174.95 +21%	181.72 +4%	191.95 +6%	-25.6 N/A	-68.2 -166%	-74.3 -9%	83.42 N/A	95.5 +14%	115.55 +21%	53.08 -54%	35.84 -32%	16.37 -54%	12.15 -26%	32.75 +170%	50.42 +54%	68.8 +36%	32.47 -53%	51.36 +58%	97.28 +89%	188.48 +94%	217.03 +15%	266.03 +23%	116.25 -56%	108.23 -7%	138.8 +28%	102.26 -26%	214.26 +110%	258.66 +21%	437.43 +69%	642.62 +47%	785.83 +22%	997.34 +27%	1 031.75 +3%	966.1 -6%	773.79 -20%	618.44 -20%	452.13 -27%	410.48 -9%	759.37 +85%	841.58 +11%	1 009.17 +20%	1 016.27 +1%	725.44 -29%	900.48 +24%	1 017.59 +13%	1 178.6 +16%	1 297.13 +10%	1 061.71 -18%	807.24 -24%	841.59 +4%	665.93 -21%	680.1 +2%	692.06 +2%	572.48 -17%	619.73 +8%	615.73 -1%	509.26 -17%	344.99 -32%	528.06 +53%	463.35 -12%	385.37 -17%	447.52 +16%

Income Statement Balance Sheet Cash Flow Statement

Unisem Co Ltd
KOSDAQ:036200

Income Statement

Earnings Waterfall
Unisem Co Ltd

Income Statement
Unisem Co Ltd

See Also

Company

Help

Tools

Stocks

Unisem Co Ltd KOSDAQ:036200

Income Statement

Earnings Waterfall Unisem Co Ltd

Income Statement Unisem Co Ltd

See Also

Company

Help

Tools

Stocks

Unisem Co Ltd
KOSDAQ:036200

Earnings Waterfall
Unisem Co Ltd

Income Statement
Unisem Co Ltd