Income Statement

Revenue

+36%

+84%

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	1 666	1 684	1 695	1 567	1 352	1 296	1 345	1 615	1 823	1 871	1 705	1 352	1 059	0	0	0	431	148	339	0	879	1 235	1 417	1 821	1 567	1 687	1 775	1 834	1 844	1 796	1 696	1 655	1 505	1 394	1 230	1 074	772	767	868	1 061	1 530	1 672	1 841	1 726	1 448	1 250	941	753	632	555	604	522	580	581	557	670	790	893	1 021	1 188	1 346	1 647	2 002	2 436	2 360	2 944	3 786	4 538	4 670	5 052	5 083	5 464	5 705	6 271	6 723	6 751
Revenue	45 605 N/A	48 700 +7%	48 125 -1%	49 553 +3%	53 518 +8%	48 892 -9%	45 881 -6%	43 360 -5%	37 710 -13%	32 584 -14%	27 672 -15%	25 043 -10%	24 831 -1%	28 491 +15%	34 578 +21%	36 636 +6%	41 379 +13%	43 529 +5%	43 287 -1%	44 026 +2%	45 759 +4%	52 823 +15%	58 134 +10%	61 838 +6%	65 154 +5%	61 052 -6%	58 612 -4%	59 835 +2%	66 386 +11%	69 184 +4%	70 909 +2%	68 758 -3%	66 808 -3%	68 811 +3%	75 775 +10%	85 771 +13%	84 637 -1%	86 114 +2%	87 103 +1%	101 071 +16%	112 326 +11%	135 531 +21%	165 718 +22%	177 659 +7%	191 695 +8%	203 019 +6%	190 232 -6%	177 164 -7%	165 054 -7%	140 514 -15%	130 962 -7%	123 278 -6%	125 730 +2%	138 003 +10%	150 126 +9%	156 632 +4%	166 158 +6%	174 855 +5%	190 727 +9%	204 467 +7%	213 658 +4%	206 328 -3%	201 521 -2%	212 091 +5%	219 624 +4%	226 378 +3%	226 150 0%	222 364 -2%	197 609 -11%	200 173 +1%	197 196 -1%	200 363 +2%	237 408 +18%	256 289 +8%	281 023 +10%	288 073 +3%
Gross Profit
Cost of Revenue	(35 093)	(37 521)	(36 379)	(37 896)	(40 362)	(36 242)	(34 845)	(33 808)	(29 801)	(25 344)	(21 352)	(18 492)	(15 817)	(18 088)	(21 694)	(21 897)	(26 695)	(27 790)	(27 465)	(28 336)	(28 564)	(33 539)	(38 214)	(42 072)	(47 139)	(45 537)	(43 629)	(43 641)	(45 451)	(45 909)	(46 692)	(44 523)	(42 349)	(43 376)	(46 942)	(53 376)	(52 826)	(54 311)	(56 801)	(69 128)	(76 680)	(97 271)	(123 640)	(134 740)	(149 371)	(156 719)	(142 461)	(128 914)	(116 000)	(93 353)	(83 879)	(75 778)	(75 583)	(84 455)	(92 272)	(96 655)	(105 736)	(110 944)	(121 206)	(129 584)	(131 709)	(125 849)	(124 173)	(134 419)	(141 431)	(149 947)	(148 800)	(143 042)	(131 318)	(135 306)	(133 082)	(137 583)	(156 894)	(166 432)	(187 858)	(195 796)
Gross Profit	10 513 N/A	11 179 +6%	11 746 +5%	11 658 -1%	13 156 +13%	12 651 -4%	11 037 -13%	9 551 -13%	7 909 -17%	7 241 -8%	6 322 -13%	6 554 +4%	9 014 +38%	10 402 +15%	12 882 +24%	14 736 +14%	14 684 0%	15 739 +7%	15 822 +1%	15 691 -1%	17 195 +10%	19 284 +12%	19 920 +3%	19 767 -1%	18 015 -9%	15 516 -14%	14 984 -3%	16 195 +8%	20 935 +29%	23 275 +11%	24 217 +4%	24 235 +0%	24 458 +1%	25 435 +4%	28 832 +13%	32 393 +12%	31 811 -2%	31 803 0%	30 304 -5%	31 945 +5%	35 646 +12%	38 261 +7%	42 077 +10%	42 919 +2%	42 324 -1%	46 300 +9%	47 771 +3%	48 249 +1%	49 054 +2%	47 160 -4%	47 084 0%	47 501 +1%	50 146 +6%	53 550 +7%	57 854 +8%	59 977 +4%	60 422 +1%	63 909 +6%	69 520 +9%	74 882 +8%	81 949 +9%	80 479 -2%	77 348 -4%	77 672 +0%	78 193 +1%	76 430 -2%	77 350 +1%	79 323 +3%	66 291 -16%	64 867 -2%	64 114 -1%	62 780 -2%	80 514 +28%	89 857 +12%	93 166 +4%	92 277 -1%
Operating Income
Operating Expenses	(7 344)	(7 974)	(8 055)	(7 771)	(8 532)	(8 675)	(8 727)	(8 961)	(8 937)	(8 239)	(7 700)	(7 738)	(7 424)	(7 371)	(8 910)	(8 991)	(9 031)	(9 519)	(9 490)	(10 431)	(11 316)	(13 460)	(14 057)	(15 380)	(15 447)	(14 356)	(14 443)	(13 791)	(15 998)	(17 779)	(18 310)	(19 051)	(19 301)	(19 943)	(20 766)	(22 647)	(23 077)	(24 572)	(24 737)	(25 073)	(25 969)	(27 027)	(28 199)	(28 527)	(29 188)	(29 378)	(28 749)	(31 038)	(29 052)	(29 928)	(30 940)	(31 126)	(31 273)	(32 082)	(32 786)	(33 333)	(35 580)	(37 758)	(42 122)	(48 111)	(59 212)	(64 691)	(72 648)	(72 412)	(71 786)	(73 578)	(73 170)	(78 646)	(76 977)	(76 382)	(76 198)	(76 240)	(78 112)	(81 712)	(83 941)	(85 214)
Selling, General & Administrative	(5 313)	(5 908)	(6 066)	(6 027)	(6 611)	(6 766)	(6 904)	(7 127)	(7 092)	(6 488)	(5 963)	(5 800)	(5 892)	(6 362)	(7 947)	(8 643)	(7 417)	(9 611)	(9 776)	(10 629)	(9 734)	(12 818)	(12 575)	(12 790)	(11 665)	(11 933)	(12 014)	(11 879)	(12 859)	(13 735)	(14 161)	(14 321)	(14 544)	(14 540)	(15 368)	(16 860)	(17 550)	(18 571)	(18 891)	(19 088)	(19 455)	(20 357)	(21 406)	(21 989)	(22 507)	(22 076)	(21 411)	(21 178)	(21 298)	(21 642)	(22 206)	(23 081)	(22 653)	(22 800)	(22 405)	(22 263)	(24 667)	(26 351)	(29 117)	(32 357)	(36 627)	(38 770)	(42 396)	(43 727)	(44 169)	(46 100)	(45 851)	(47 268)	(45 536)	(45 861)	(46 173)	(46 719)	(49 255)	(49 913)	(50 110)	(50 225)
Research & Development	(464)	(420)	(519)	(442)	(685)	(810)	(686)	(628)	(823)	(769)	(783)	(967)	(540)	0	0	0	(1 511)	0	0	0	(1 099)	(503)	(1 227)	(2 144)	(3 160)	(1 965)	(1 911)	(1 363)	(2 333)	(2 789)	(2 832)	(3 361)	(3 761)	(3 795)	(4 417)	(4 798)	(4 473)	(4 531)	(4 069)	(3 930)	(4 164)	(4 253)	(4 220)	(3 941)	(4 165)	(4 803)	(4 851)	(5 080)	(5 246)	(4 732)	(5 316)	(5 412)	(5 841)	(6 394)	(6 603)	(7 388)	(7 819)	(8 296)	(9 583)	(11 700)	(17 429)	(20 568)	(23 335)	(21 341)	(20 170)	(19 261)	(18 508)	(21 979)	(21 225)	(20 163)	(19 524)	(18 754)	(18 155)	(22 345)	(25 723)	(28 154)
Depreciation & Amortization	(1 568)	(1 645)	(1 471)	(1 303)	(1 236)	(1 100)	(1 137)	(1 206)	(1 022)	(983)	(955)	(972)	(992)	0	0	0	(378)	0	0	0	(483)	(126)	(256)	(418)	(622)	(481)	(541)	(572)	(805)	(870)	(932)	(984)	(996)	(986)	(980)	(987)	(1 054)	(1 373)	(1 706)	(2 055)	(2 349)	(2 419)	(2 484)	(2 509)	(2 516)	(2 500)	(2 488)	(2 495)	(2 509)	(2 539)	(2 563)	(2 633)	(2 779)	(2 891)	(2 994)	(3 054)	(3 094)	(3 112)	(3 423)	(4 046)	(5 155)	(6 026)	(6 917)	(7 383)	(7 448)	(8 256)	(8 850)	(9 399)	(10 216)	(10 358)	(10 500)	(10 766)	(10 703)	(9 454)	(8 109)	(6 835)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 009)	(963)	(348)	276	91	284	196	0	(13)	0	(28)	0	23	23	23	0	(385)	(385)	(385)	0	(622)	0	0	0	(97)	(71)	0	0	0	(89)	(88)	0	0	0	(2 285)	0	(1 015)	(855)	0	0	3	(784)	(628)	0	0	0	(8)	0	674	0	40	0	40	40	0	0	0	0	0	0	0	0	0
Operating Income	3 168 N/A	3 203 +1%	3 688 +15%	3 883 +5%	4 624 +19%	3 975 -14%	2 310 -42%	592 -74%	(1 028) N/A	(998) +3%	(1 379) -38%	(1 186) +14%	1 590 N/A	3 032 +91%	3 974 +31%	5 748 +45%	5 653 -2%	6 220 +10%	6 332 +2%	5 259 -17%	5 879 +12%	5 825 -1%	5 864 +1%	4 387 -25%	2 567 -41%	1 159 -55%	540 -53%	2 404 +345%	4 937 +105%	5 497 +11%	5 908 +7%	5 185 -12%	5 157 -1%	5 494 +7%	8 069 +47%	9 749 +21%	8 734 -10%	7 233 -17%	5 567 -23%	6 872 +23%	9 677 +41%	11 232 +16%	13 877 +24%	14 390 +4%	13 137 -9%	16 919 +29%	19 019 +12%	17 209 -10%	20 002 +16%	17 232 -14%	16 143 -6%	16 374 +1%	18 873 +15%	21 466 +14%	25 068 +17%	26 643 +6%	24 842 -7%	26 151 +5%	27 397 +5%	26 771 -2%	22 737 -15%	15 788 -31%	4 700 -70%	5 260 +12%	6 407 +22%	2 852 -55%	4 180 +47%	676 -84%	(10 686) N/A	(11 516) -8%	(12 083) -5%	(13 459) -11%	2 402 N/A	8 145 +239%	9 224 +13%	7 063 -23%
Pre-Tax Income
Interest Income Expense	(1 593)	(1 734)	(3 673)	(3 858)	(3 368)	(2 929)	(1 065)	(1 792)	(4 288)	(4 912)	(5 488)	(4 380)	(7 856)	(3 261)	(2 223)	(1 937)	491	469	384	(36)	201	(579)	(704)	(1 002)	(1 688)	(1 266)	(1 300)	(1 183)	(1 117)	(1 103)	(1 659)	(1 616)	(1 203)	(1 200)	(1 123)	(598)	(405)	(416)	434	(497)	(38)	(797)	(1 498)	(1 063)	(2 310)	(1 523)	1 171	1 213	2 147	3 604	2 800	6 198	8 119	5 954	3 649	1 428	(1 835)	10 214	11 244	9 839	(222)	(3 275)	(5 125)	(2 158)	(6 316)	(7 684)	(10 952)	(15 011)	(9 460)	(12 329)	(10 662)	(12 178)	(12 524)	(10 990)	(13 332)	(15 626)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10	0	0	0	0	0	0	0	(161)	0	0	0	(384)	0	0	0	(620)	0	(647)	(717)	0	0	0	0	(26)	(90)	0	0	0	(2 126)	(2 285)	0	(3 140)	0	0	(1 010)	(526)	(787)	0	0	0	0	397	952	11 654	0	276	(241)	40 863	40 803	40 783	40 746	(6)	54	3 885	3 885	3 803	3 903	(36)	(36)
Gain/Loss on Disposition of Assets	(158)	168	3 684	3 610	3 480	3 254	(778)	(761)	(1 125)	9 495	6 649	6 655	9 134	0	0	0	0	0	0	0	3	(2)	0	0	69	2	0	0	(10)	0	57	0	69	49	(18)	(48)	(218)	0	(197)	(290)	(112)	(2 898)	(2 635)	(2 512)	169	0	(1)	(1)	4	(153)	(478)	(736)	(905)	(991)	(682)	(424)	(83)	(79)	(75)	(157)	(84)	(92)	(87)	24	22	(69)	(66)	(94)	(1 328)	(1 238)	(1 694)	(1 698)	(458)	(457)	13	1
Total Other Income	(70)	(34)	208	268	24	89	83	32	7	(48)	264	179	261	(4 975)	(2 119)	(2 156)	(234)	(724)	(249)	(124)	34	1 136	885	483	66	(1 073)	(1 144)	(666)	(502)	(103)	(60)	(99)	(135)	60	43	163	(390)	(430)	301	311	(555)	2 304	1 748	1 804	1 184	1 411	1 173	1 130	242	717	753	(511)	(3 383)	(1 839)	(1 606)	(209)	399	938	1 032	1 270	1 286	998	834	515	252	237	361	928	1 536	1 462	1 207	2 325	2 113	2 283	2 409	878
Pre-Tax Income	1 347 N/A	1 605 +19%	3 909 +144%	3 905 0%	4 760 +22%	4 388 -8%	549 -87%	(1 929) N/A	(6 434) -234%	3 535 N/A	46 -99%	1 267 +2 654%	3 129 +147%	(5 204) N/A	(368) +93%	1 655 N/A	5 920 +258%	5 964 +1%	6 466 +8%	5 097 -21%	6 117 +20%	6 380 +4%	6 045 -5%	3 869 -36%	854 -78%	(1 177) N/A	(1 903) -62%	556 N/A	2 925 +426%	4 291 +47%	4 246 -1%	3 470 -18%	3 268 -6%	4 403 +35%	6 323 +44%	8 547 +35%	7 721 -10%	6 387 -17%	6 104 -4%	6 397 +5%	8 946 +40%	9 751 +9%	11 492 +18%	12 618 +10%	12 180 -3%	14 681 +21%	19 078 +30%	19 551 +2%	19 254 -2%	21 400 +11%	19 218 -10%	20 317 +6%	22 178 +9%	23 804 +7%	26 428 +11%	27 437 +4%	23 324 -15%	37 224 +60%	39 996 +7%	38 676 -3%	35 372 -9%	13 419 -62%	599 -96%	3 400 +468%	41 228 +1 113%	36 140 -12%	34 306 -5%	27 245 -21%	(19 943) N/A	(23 566) -18%	(19 347) +18%	(21 126) -9%	(4 664) +78%	2 883 N/A	(1 721) N/A	(7 721) -349%
Net Income
Tax Provision	12	82	(149)	(178)	489	426	745	628	421	442	639	756	(483)	(483)	(1 384)	(1 384)	(1 146)	(1 147)	(493)	(493)	275	275	(137)	(137)	298	298	583	583	(499)	(724)	(531)	(531)	(503)	(683)	(1 452)	(1 841)	(1 244)	(948)	(2 208)	(2 057)	(3 930)	(4 177)	(2 939)	(3 537)	(2 425)	(3 398)	(3 624)	(3 723)	(2 307)	(2 304)	(2 549)	(2 415)	(3 899)	(4 190)	(5 121)	(6 430)	(4 637)	(7 286)	(7 847)	(7 674)	(7 156)	(3 177)	(840)	(422)	(318)	(243)	(673)	(195)	1 965	2 334	1 721	2 155	3 026	3 410	5 076	5 825
Income from Continuing Operations	1 358	1 687	3 760	3 727	5 249	4 814	1 293	(1 301)	(6 013)	3 977	686	2 023	2 646	(5 687)	(1 752)	271	4 774	4 818	5 974	4 605	6 391	6 654	5 907	3 731	1 152	(879)	(1 321)	1 138	2 425	3 566	3 715	2 939	2 765	3 720	4 871	6 707	6 477	5 440	3 897	4 340	5 016	5 574	8 552	9 080	9 755	11 282	15 453	15 827	16 947	19 095	16 669	17 902	18 279	19 613	21 306	21 006	18 687	29 937	32 148	31 001	28 216	10 242	(241)	2 979	40 910	35 897	33 633	27 050	(17 978)	(21 232)	(17 626)	(18 971)	(1 638)	6 293	3 355	(1 896)
Income to Minority Interest	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	140	644	1 978	3 928	5 028	5 556	4 635	3 235	2 739	2 358	2 888	4 552	4 986	4 527	4 532	3 088	2 165	2 275	1 605
Net Income (Common)	1 358 N/A	1 687 +24%	3 760 +123%	3 727 -1%	5 249 +41%	4 814 -8%	1 293 -73%	(1 301) N/A	(6 013) -362%	3 977 N/A	686 -83%	2 023 +195%	2 646 +31%	(5 687) N/A	(1 752) +69%	271 N/A	4 774 +1 662%	4 818 +1%	5 974 +24%	4 605 -23%	6 391 +39%	6 654 +4%	5 907 -11%	3 731 -37%	1 152 -69%	(879) N/A	(1 321) -50%	1 138 N/A	2 425 +113%	3 566 +47%	3 715 +4%	2 939 -21%	2 765 -6%	3 720 +35%	4 871 +31%	6 707 +38%	6 477 -3%	5 440 -16%	3 897 -28%	4 340 +11%	5 016 +16%	5 574 +11%	8 552 +53%	9 080 +6%	9 755 +7%	11 282 +16%	15 453 +37%	15 827 +2%	16 947 +7%	19 095 +13%	16 669 -13%	17 902 +7%	18 279 +2%	19 613 +7%	21 306 +9%	21 006 -1%	18 687 -11%	30 077 +61%	32 791 +9%	32 979 +1%	32 144 -3%	15 271 -52%	5 316 -65%	7 614 +43%	44 075 +479%	38 636 -12%	35 991 -7%	29 938 -17%	(13 551) N/A	(16 371) -21%	(13 225) +19%	(14 564) -10%	1 450 N/A	8 458 +483%	5 630 -33%	(292) N/A
EPS (Diluted)	103.79 N/A	121.92 +17%	246.28 +102%	265.54 +8%	358.82 +35%	346.85 -3%	95.82 -72%	-97.29 N/A	-445.23 -358%	314.59 N/A	54.69 -83%	142.09 +160%	210.55 +48%	-453.43 N/A	-139.68 +69%	21.62 N/A	380.63 +1 661%	381.93 +0%	463.54 +21%	357.86 -23%	501.21 +40%	530.53 +6%	470.97 -11%	297.47 -37%	86.47 -71%	-63.83 N/A	-97.82 -53%	86.02 N/A	193.34 +125%	284.32 +47%	277.84 -2%	222.57 -20%	209.51 -6%	277.34 +32%	368.25 +33%	455.58 +24%	457 +0%	370.41 -19%	265.35 -28%	295.51 +11%	341.54 +16%	379.54 +11%	459.64 +21%	529.05 +15%	524.3 -1%	606.37 +16%	830.79 +37%	851.5 +2%	909.01 +7%	1 029.75 +13%	895.9 -13%	961.33 +7%	982.38 +2%	1 052.76 +7%	1 147.53 +9%	1 132.03 -1%	1 006.06 -11%	1 600.02 +59%	1 630.64 +2%	1 156.69 -29%	1 624.58 +40%	759.36 -53%	264.56 -65%	380.37 +44%	2 197.82 +478%	1 932.73 -12%	1 800.39 -7%	1 497.63 -17%	-677.88 N/A	-818.94 -21%	-653.58 +20%	-715.43 -9%	71.67 N/A	419.38 +485%	276.64 -34%	-14.32 N/A

Income Statement Balance Sheet Cash Flow Statement

Fine Semitech Corp
KOSDAQ:036810

Income Statement

Earnings Waterfall
Fine Semitech Corp

Income Statement
Fine Semitech Corp

See Also

Company

Help

Tools

Stocks

Fine Semitech Corp KOSDAQ:036810

Income Statement

Earnings Waterfall Fine Semitech Corp

Income Statement Fine Semitech Corp

See Also

Company

Help

Tools

Stocks

Fine Semitech Corp
KOSDAQ:036810

Earnings Waterfall
Fine Semitech Corp

Income Statement
Fine Semitech Corp