Income Statement

Revenue

-8%

+32%

10Y

Currency: KRW

	Dec-2006	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	102	262	522	784	1 056	1 060	1 075	1 077	1 069	1 060	809	559	309	101	141	185	221	208	187	171	230	307	395	477	495	442	354	274	157	113	73	30	23	8	6	9	11	13	17	17	16	16	16	17	18	19	19	18	16	14	12	12	12	0	0	0
Revenue	10 982 N/A	2 772 -75%	6 299 +127%	8 885 +41%	13 435 +51%	14 597 +9%	15 124 +4%	16 676 +10%	19 084 +14%	19 253 +1%	19 529 +1%	19 097 -2%	19 499 +2%	19 664 +1%	22 069 +12%	23 548 +7%	24 839 +5%	25 706 +3%	24 730 -4%	24 877 +1%	22 206 -11%	22 289 +0%	22 454 +1%	23 080 +3%	23 810 +3%	24 896 +5%	25 475 +2%	25 754 +1%	25 797 +0%	23 850 -8%	24 895 +4%	25 388 +2%	26 256 +3%	28 102 +7%	26 987 -4%	26 319 -2%	29 443 +12%	34 513 +17%	35 076 +2%	36 107 +3%	35 784 -1%	34 502 -4%	36 035 +4%	37 711 +5%	35 201 -7%	31 574 -10%	29 016 -8%	26 656 -8%	26 837 +1%	27 060 +1%	27 804 +3%	29 307 +5%	30 464 +4%	31 842 +5%	34 098 +7%	34 737 +2%
Gross Profit
Cost of Revenue	(5 906)	(2 498)	(5 659)	(8 115)	(12 287)	(13 133)	(12 792)	(13 534)	(13 907)	(13 681)	(14 101)	(13 728)	(14 040)	(14 030)	(15 775)	(17 044)	(18 757)	(19 962)	(19 065)	(18 713)	(17 416)	(16 614)	(15 873)	(15 111)	(13 425)	(13 572)	(14 243)	(14 396)	(14 598)	(13 254)	(13 473)	(13 444)	(13 549)	(14 438)	(13 457)	(13 671)	(15 104)	(17 913)	(17 823)	(18 288)	(18 095)	(17 739)	(18 654)	(19 406)	(18 289)	(15 986)	(15 302)	(14 702)	(14 495)	(14 500)	(14 250)	(13 513)	(13 427)	(13 253)	(13 944)	(14 352)
Gross Profit	5 075 N/A	274 -95%	640 +134%	770 +20%	1 148 +49%	1 464 +28%	2 332 +59%	3 142 +35%	5 177 +65%	5 572 +8%	5 428 -3%	5 369 -1%	5 459 +2%	5 635 +3%	6 294 +12%	6 504 +3%	6 082 -6%	5 742 -6%	5 664 -1%	6 163 +9%	4 790 -22%	5 676 +18%	6 582 +16%	7 970 +21%	10 385 +30%	11 324 +9%	11 232 -1%	11 359 +1%	11 199 -1%	10 598 -5%	11 424 +8%	11 945 +5%	12 707 +6%	13 664 +8%	13 530 -1%	12 648 -7%	14 339 +13%	16 600 +16%	17 253 +4%	17 819 +3%	17 690 -1%	16 763 -5%	17 381 +4%	18 306 +5%	16 911 -8%	15 588 -8%	13 714 -12%	11 954 -13%	12 342 +3%	12 560 +2%	13 555 +8%	15 794 +17%	17 037 +8%	18 589 +9%	20 154 +8%	20 384 +1%
Operating Income
Operating Expenses	(10 251)	(1 330)	(2 553)	(4 244)	(6 477)	(6 868)	(7 188)	(6 655)	(5 651)	(5 782)	(6 263)	(7 102)	(8 050)	(9 009)	(9 623)	(10 673)	(13 293)	(13 635)	(14 905)	(16 429)	(14 475)	(17 778)	(15 427)	(11 037)	(8 712)	(10 165)	(8 796)	(9 172)	(8 373)	(8 503)	(8 745)	(9 156)	(9 656)	(10 629)	(10 905)	(10 762)	(10 936)	(12 198)	(12 571)	(13 306)	(12 453)	(11 984)	(12 346)	(12 820)	(12 530)	(13 389)	(14 501)	(14 329)	(14 571)	(14 375)	(13 635)	(14 838)	(16 416)	(17 804)	(19 209)	(19 735)
Selling, General & Administrative	(8 102)	(1 331)	(2 555)	(4 006)	(5 151)	(5 687)	(5 653)	(5 059)	(4 388)	(4 555)	(4 842)	(5 465)	(6 061)	(6 798)	(7 187)	(8 102)	(10 262)	(10 353)	(11 477)	(11 017)	(10 814)	(9 584)	(8 185)	(7 935)	(5 740)	(6 020)	(5 736)	(5 438)	(5 777)	(6 050)	(6 262)	(6 484)	(6 853)	(6 914)	(7 159)	(7 074)	(7 321)	(8 694)	(9 749)	(11 203)	(8 143)	(11 984)	(12 346)	(12 820)	(8 216)	(13 389)	(14 501)	(14 329)	(9 944)	(14 375)	(13 635)	(14 838)	(11 823)	(16 952)	(18 357)	(18 883)
Research & Development	(1 298)	0	0	(105)	(755)	(705)	(882)	(853)	(438)	(329)	(388)	(494)	(740)	(858)	(942)	(980)	(1 332)	(1 535)	(1 734)	(2 020)	(2 111)	(1 893)	(1 711)	(1 590)	(1 376)	(1 496)	(1 463)	(1 341)	(1 241)	(1 222)	(1 275)	(1 451)	(1 519)	(1 593)	(1 646)	(1 634)	(2 455)	0	0	0	(2 968)	0	0	0	(3 550)	0	0	0	(3 689)	0	0	0	(3 559)	(852)	0	0
Depreciation & Amortization	(850)	0	0	(135)	(571)	(476)	(652)	(742)	(825)	(898)	(1 033)	(1 142)	(1 250)	(1 352)	(1 492)	(1 591)	(1 700)	(1 747)	(1 695)	(1 673)	(1 550)	(1 505)	(1 488)	(1 511)	(1 597)	(1 611)	(1 596)	(1 488)	(1 356)	(1 280)	(1 207)	(1 218)	(1 283)	(1 282)	(1 261)	(1 216)	(1 160)	0	0	0	(1 342)	0	0	0	(764)	0	0	0	(938)	0	0	0	(1 035)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 719)	0	(4 796)	(4 043)	0	0	(1 038)	0	(905)	0	49	0	(3)	0	(840)	(839)	(838)	0	(3 504)	(2 822)	(2 103)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(852)	(852)
Operating Income	(5 175) N/A	(1 057) +80%	(1 915) -81%	(3 476) -82%	(5 329) -53%	(5 405) -1%	(4 856) +10%	(3 513) +28%	(473) +87%	(211) +55%	(836) -296%	(1 734) -107%	(2 592) -49%	(3 375) -30%	(3 329) +1%	(4 169) -25%	(7 211) -73%	(7 892) -9%	(9 241) -17%	(10 266) -11%	(9 685) +6%	(12 102) -25%	(8 846) +27%	(3 068) +65%	1 673 N/A	1 158 -31%	2 436 +110%	2 186 -10%	2 826 +29%	2 093 -26%	2 677 +28%	2 788 +4%	3 051 +9%	3 035 -1%	2 624 -14%	1 885 -28%	3 403 +81%	4 402 +29%	4 683 +6%	4 514 -4%	5 236 +16%	4 779 -9%	5 035 +5%	5 486 +9%	4 381 -20%	2 198 -50%	(786) N/A	(2 375) -202%	(2 229) +6%	(1 815) +19%	(81) +96%	956 N/A	621 -35%	786 +27%	945 +20%	649 -31%
Pre-Tax Income
Interest Income Expense	(14 772)	(61)	(257)	(367)	(592)	(555)	(434)	(683)	(748)	(819)	(917)	(353)	155	340	544	943	435	313	310	(943)	175	(729)	(759)	(107)	(2 797)	(1 869)	(1 287)	(1 422)	473	758	382	1 176	534	1 136	615	(343)	(872)	(1 100)	(764)	(445)	1 423	88	137	201	1 135	517	630	724	1 022	742	808	955	3 099	3 159	3 147	3 038
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(795)	(966)	(1 719)	0	(4 984)	0	0	(4 124)	(1 038)	0	(987)	0	50	0	0	0	(839)	0	0	0	(537)	0	0	0	(1 198)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	285	0	0	0	(9)	0	(2)	(2)	(2)	3	0	0	5	0	0	0	0	0	0	86	(258)	0	(15)	(77)	96	0	26	0	7	7	0	0	0	0	25	31	32	0	0	0	(26)	0	0	0	(5)	0	0	0	1	0	0	0	0	0	0	0
Total Other Income	330	8	2	22	47	(14)	(11)	(33)	(14)	(7)	1	(30)	(33)	45	50	82	100	(175)	(218)	(213)	(47)	(127)	(1)	(8)	(6)	93	(3)	(2)	(3)	(9)	12	14	1 530	1 536	1 523	1 554	89	121	156	861	35	(118)	738	1 786	(3)	661	29	(1 561)	1	611	755	(159)	(2)	(472)	(2 281)	(916)
Pre-Tax Income	(19 332) N/A	(1 111) +94%	(2 171) -95%	(3 822) -76%	(5 883) -54%	(5 974) -2%	(5 304) +11%	(4 232) +20%	(1 237) +71%	(1 035) +16%	(1 752) -69%	(2 117) -21%	(2 464) -16%	(2 990) -21%	(2 735) +9%	(3 145) -15%	(7 471) -138%	(8 721) -17%	(10 869) -25%	(11 336) -4%	(14 799) -31%	(12 958) +12%	(9 622) +26%	(7 385) +23%	(2 072) +72%	(618) +70%	184 N/A	764 +315%	3 354 +339%	2 849 -15%	3 071 +8%	3 978 +30%	4 276 +7%	5 708 +33%	4 788 -16%	3 126 -35%	2 115 -32%	3 423 +62%	4 075 +19%	4 931 +21%	5 470 +11%	4 749 -13%	5 910 +24%	7 473 +26%	5 508 -26%	3 377 -39%	(127) N/A	(3 212) -2 427%	(1 205) +62%	(461) +62%	1 483 N/A	1 751 +18%	3 718 +112%	3 472 -7%	1 812 -48%	2 771 +53%
Net Income
Tax Provision	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	(39)	(45)	(45)	(45)	(6)	430	430	1 474	1 474	776	760	622	1 040	2 160	2 014	1 851	1 279	51	31	(843)	(872)	(1 072)	(1 831)	(2 474)	(2 375)	(1 956)	(1 136)	(132)	(75)	(42)	(91)
Income from Continuing Operations	(19 332)	(1 111)	(2 171)	(3 822)	(5 883)	(5 974)	(5 304)	(4 232)	(1 237)	(1 035)	(1 752)	(2 117)	(2 464)	(2 990)	(2 735)	(3 145)	(7 471)	(8 721)	(10 869)	(11 336)	(14 799)	(12 958)	(9 622)	(7 385)	(2 072)	(658)	138	718	3 308	2 843	3 500	4 407	5 750	7 181	5 564	3 887	2 737	4 464	6 236	6 945	7 321	6 028	5 961	7 505	4 665	2 505	(1 199)	(5 043)	(3 678)	(2 836)	(473)	616	3 586	3 397	1 770	2 679
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	245	0	0	189	0	189	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
Net Income (Common)	(19 332) N/A	(1 111) +94%	(2 171) -95%	(3 822) -76%	(5 883) -54%	(5 974) -2%	(5 304) +11%	(4 232) +20%	(1 237) +71%	(1 035) +16%	(1 752) -69%	(2 117) -21%	(2 464) -16%	(2 745) -11%	(2 735) +0%	(3 145) -15%	(7 282) -132%	(8 777) -21%	(10 680) -22%	(11 147) -4%	(14 799) -33%	(12 958) +12%	(9 622) +26%	(7 385) +23%	(2 072) +72%	(658) +68%	138 N/A	718 +420%	3 308 +361%	2 843 -14%	3 500 +23%	4 407 +26%	5 750 +30%	7 181 +25%	5 564 -23%	3 887 -30%	2 737 -30%	4 464 +63%	6 236 +40%	6 945 +11%	7 321 +5%	6 028 -18%	5 961 -1%	7 505 +26%	4 665 -38%	2 505 -46%	(1 199) N/A	(5 043) -321%	(3 678) +27%	(2 836) +23%	(473) +83%	616 N/A	3 586 +482%	3 397 -5%	1 770 -48%	2 679 +51%
EPS (Diluted)	-1 611 N/A	-58.47 +96%	-114.26 -95%	-201.15 -76%	-309.63 -54%	-314.42 -2%	-265.2 +16%	-211.6 +20%	-61.85 +71%	-51.75 +16%	-76.17 -47%	-92.04 -21%	-112 -22%	-119.34 -7%	-113.95 +5%	-136.73 -20%	-316.6 -132%	-365.7 -16%	-445 -22%	-464.45 -4%	-616.62 -33%	-539.91 +12%	-400.91 +26%	-307.7 +23%	-86.33 +72%	-26.32 +70%	5.3 N/A	27.61 +421%	127.23 +361%	109.34 -14%	134.61 +23%	169.5 +26%	221.15 +30%	265.96 +20%	206.07 -23%	143.96 -30%	101.37 -30%	166.58 +64%	232.69 +40%	259.14 +11%	273.18 +5%	224.43 -18%	222.35 -1%	279.93 +26%	174.02 -38%	89.5 -49%	-44.62 N/A	-188.35 -322%	-137.2 +27%	-105.94 +23%	-15.88 +85%	20.05 N/A	119.28 +495%	105.8 -11%	55.12 -48%	84.62 +54%

Income Statement Balance Sheet Cash Flow Statement

NanoEnTek Inc
KOSDAQ:039860

Income Statement

Earnings Waterfall
NanoEnTek Inc

Income Statement
NanoEnTek Inc

See Also

Company

Help

Tools

Stocks

NanoEnTek Inc KOSDAQ:039860

Income Statement

Earnings Waterfall NanoEnTek Inc

Income Statement NanoEnTek Inc

See Also

Company

Help

Tools

Stocks

NanoEnTek Inc
KOSDAQ:039860

Earnings Waterfall
NanoEnTek Inc

Income Statement
NanoEnTek Inc