Income Statement

Revenue

+46%

+107%

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	37	30	30	30	31	44	52	50	48	32	21	18	16	13	10	7	4	0	0	0	1	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	53	118	123	0	140	111	141	172	120	128	124	121	129	111	104	99	98	97	122	175	227	295	330	346	365	370	384	0	0	0
Revenue	11 963 N/A	11 814 -1%	11 205 -5%	11 204 0%	12 520 +12%	13 706 +9%	14 623 +7%	16 004 +9%	17 542 +10%	17 723 +1%	21 988 +24%	26 807 +22%	27 932 +4%	27 999 +0%	28 445 +2%	25 163 -12%	30 790 +22%	32 655 +6%	30 678 -6%	29 998 -2%	31 561 +5%	34 078 +8%	35 993 +6%	38 951 +8%	33 230 -15%	33 756 +2%	34 602 +3%	35 675 +3%	36 787 +3%	39 830 +8%	42 965 +8%	45 497 +6%	48 940 +8%	52 054 +6%	54 676 +5%	61 594 +13%	68 949 +12%	76 561 +11%	80 356 +5%	79 954 -1%	79 848 0%	76 805 -4%	80 005 +4%	86 462 +8%	93 254 +8%	95 338 +2%	98 353 +3%	98 926 +1%	99 635 +1%	106 382 +7%	110 792 +4%	113 405 +2%	117 059 +3%	116 393 -1%	107 806 -7%	109 493 +2%	107 122 -2%	112 334 +5%	125 036 +11%	128 762 +3%	137 837 +7%	143 399 +4%	149 075 +4%	154 925 +4%	160 004 +3%	164 431 +3%	165 663 +1%	171 523 +4%	170 351 -1%	175 754 +3%	185 336 +5%	191 304 +3%	204 465 +7%	211 619 +3%	217 546 +3%	226 624 +4%
Gross Profit
Cost of Revenue	(4 941)	(4 837)	(4 555)	(4 553)	(4 620)	(4 892)	(4 840)	(5 276)	(5 984)	(6 037)	(7 314)	(8 485)	(8 734)	(8 807)	(8 699)	(7 997)	(8 620)	(9 361)	(9 241)	(9 023)	(9 628)	(9 506)	(10 026)	(10 455)	(9 393)	(9 208)	(9 708)	(10 138)	(10 648)	(11 886)	(12 225)	(12 942)	(14 435)	(14 997)	(15 712)	(17 903)	(19 520)	(22 623)	(23 266)	(22 444)	(22 012)	(20 116)	(20 463)	(22 384)	(23 793)	(24 735)	(25 769)	(24 891)	(26 705)	(30 041)	(31 054)	(31 106)	(30 801)	(29 100)	(29 508)	(31 529)	(29 671)	(30 798)	(32 041)	(33 125)	(36 517)	(37 372)	(38 655)	(40 798)	(38 932)	(39 974)	(38 901)	(37 249)	(37 896)	(39 273)	(41 175)	(42 225)	(46 239)	(47 821)	(47 766)	(52 590)
Gross Profit	7 022 N/A	6 978 -1%	6 650 -5%	6 651 +0%	7 900 +19%	8 814 +12%	9 783 +11%	10 729 +10%	11 557 +8%	11 687 +1%	14 675 +26%	18 321 +25%	19 198 +5%	19 191 0%	19 745 +3%	17 166 -13%	22 169 +29%	23 294 +5%	21 437 -8%	20 975 -2%	21 933 +5%	24 572 +12%	25 968 +6%	28 497 +10%	23 837 -16%	24 549 +3%	24 895 +1%	25 539 +3%	26 139 +2%	27 947 +7%	30 742 +10%	32 556 +6%	34 506 +6%	37 056 +7%	38 964 +5%	43 691 +12%	49 429 +13%	53 939 +9%	57 090 +6%	57 510 +1%	57 836 +1%	56 690 -2%	59 544 +5%	64 079 +8%	69 461 +8%	70 602 +2%	72 582 +3%	74 034 +2%	72 931 -1%	76 341 +5%	79 737 +4%	82 298 +3%	86 257 +5%	87 293 +1%	78 299 -10%	77 965 0%	77 451 -1%	81 537 +5%	92 996 +14%	95 639 +3%	101 320 +6%	106 028 +5%	110 420 +4%	114 127 +3%	121 072 +6%	124 456 +3%	126 762 +2%	134 274 +6%	132 455 -1%	136 481 +3%	144 161 +6%	149 079 +3%	158 226 +6%	163 798 +4%	169 781 +4%	174 035 +3%
Operating Income
Operating Expenses	(6 786)	(6 917)	(6 283)	(5 884)	(6 431)	(6 160)	(6 649)	(7 300)	(7 589)	(7 907)	(9 913)	(12 324)	(13 190)	(13 715)	(13 655)	(11 910)	(17 398)	(17 436)	(16 841)	(15 894)	(18 079)	(18 945)	(20 478)	(23 197)	(18 835)	(18 981)	(19 519)	(19 592)	(19 638)	(20 423)	(21 074)	(22 459)	(24 410)	(26 185)	(27 105)	(28 551)	(29 422)	(30 335)	(32 388)	(34 085)	(35 795)	(38 237)	(40 314)	(42 471)	(44 560)	(45 622)	(46 840)	(48 020)	(49 254)	(50 743)	(52 280)	(54 352)	(58 632)	(60 755)	(59 659)	(60 243)	(58 354)	(57 781)	(60 883)	(62 448)	(65 468)	(68 907)	(72 083)	(76 132)	(80 368)	(84 726)	(88 258)	(90 862)	(94 107)	(98 468)	(105 446)	(112 980)	(121 487)	(129 935)	(135 785)	(140 027)
Selling, General & Administrative	(4 735)	(4 948)	(4 589)	(4 403)	(4 749)	(4 420)	(4 905)	(5 303)	(5 453)	(5 758)	(7 811)	(10 309)	(11 076)	(11 909)	(12 484)	(11 514)	(14 628)	(18 131)	(17 080)	(16 550)	(13 390)	(20 164)	(21 879)	(23 940)	(16 199)	(18 981)	(19 518)	(19 591)	(16 334)	(20 424)	(20 129)	(21 514)	(20 249)	(23 771)	(24 361)	(24 941)	(23 658)	(24 005)	(25 661)	(26 415)	(29 388)	(30 986)	(32 753)	(34 698)	(36 257)	(38 289)	(39 970)	(41 494)	(42 895)	(44 285)	(45 010)	(46 531)	(50 247)	(50 812)	(50 519)	(50 573)	(48 984)	(48 754)	(51 011)	(51 916)	(53 970)	(56 875)	(59 684)	(63 777)	(67 647)	(71 479)	(74 912)	(77 292)	(80 455)	(84 880)	(90 774)	(97 390)	(105 048)	(112 617)	(117 974)	(122 232)
Research & Development	(1 842)	(1 763)	(1 501)	(1 308)	(1 528)	(1 597)	(1 606)	(1 864)	(2 014)	(2 033)	(1 995)	(1 914)	(2 019)	0	0	0	(3 052)	0	0	0	(4 412)	0	0	0	(2 289)	0	0	0	(2 711)	0	(744)	0	(3 392)	(2 005)	(2 324)	(2 619)	(4 882)	(5 011)	(5 381)	(6 423)	(5 377)	(5 966)	(6 463)	(6 714)	(7 250)	(6 292)	(5 803)	(5 395)	(5 211)	(5 300)	(5 249)	(5 324)	(5 243)	(5 948)	(5 536)	(6 024)	(5 801)	(5 529)	(6 382)	(6 968)	(8 062)	(8 523)	(8 834)	(8 719)	(8 779)	(9 212)	(9 176)	(9 341)	(9 311)	(9 091)	(9 850)	(10 487)	(11 170)	(11 789)	(11 218)	(10 934)
Depreciation & Amortization	(209)	(207)	(194)	(175)	(153)	(144)	(139)	(133)	(121)	(117)	(108)	(102)	(94)	0	0	0	(190)	0	0	0	(278)	0	0	0	(347)	0	0	0	(593)	0	(202)	0	(769)	(410)	(421)	(993)	(882)	(1 320)	(1 347)	(1 052)	(1 030)	(1 090)	(1 099)	(1 060)	(1 053)	(1 042)	(1 067)	(1 131)	(1 148)	(1 158)	(2 020)	(2 496)	(3 141)	(3 795)	(3 542)	(3 584)	(3 570)	(3 498)	(3 491)	(3 564)	(3 436)	(3 509)	(3 565)	(3 637)	(3 942)	(4 053)	(4 189)	(4 248)	(4 341)	(4 497)	(4 822)	(5 104)	(5 269)	(5 529)	(5 745)	(6 012)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 806)	(1 171)	(396)	471	695	239	656	0	1 219	1 401	743	0	0	0	0	0	0	0	(945)	0	0	0	0	0	0	0	(195)	0	(195)	0	0	0	0	0	0	0	0	0	0	0	(200)	(62)	(62)	0	0	0	0	0	0	0	0	0	18	19	19	0	0	0	0	0	0	(849)	(849)
Operating Income	236 N/A	61 -74%	368 +503%	768 +109%	1 469 +91%	2 654 +81%	3 134 +18%	3 429 +9%	3 969 +16%	3 779 -5%	4 760 +26%	5 996 +26%	6 009 +0%	5 477 -9%	6 093 +11%	5 258 -14%	4 772 -9%	5 859 +23%	4 596 -22%	5 082 +11%	3 854 -24%	5 629 +46%	5 491 -2%	5 300 -3%	5 002 -6%	5 568 +11%	5 376 -3%	5 946 +11%	6 501 +9%	7 522 +16%	9 668 +29%	10 098 +4%	10 095 0%	10 873 +8%	11 860 +9%	15 141 +28%	20 008 +32%	23 603 +18%	24 701 +5%	23 424 -5%	22 041 -6%	18 452 -16%	19 228 +4%	21 606 +12%	24 900 +15%	24 980 +0%	25 743 +3%	26 015 +1%	23 677 -9%	25 597 +8%	27 456 +7%	27 945 +2%	27 626 -1%	26 538 -4%	18 640 -30%	17 722 -5%	19 097 +8%	23 755 +24%	32 112 +35%	33 190 +3%	35 852 +8%	37 121 +4%	38 337 +3%	37 995 -1%	40 704 +7%	39 730 -2%	38 504 -3%	43 412 +13%	38 348 -12%	38 013 -1%	38 716 +2%	36 099 -7%	36 739 +2%	33 863 -8%	33 995 +0%	34 008 +0%
Pre-Tax Income
Interest Income Expense	(135)	(33)	(75)	195	474	658	987	1 001	1 316	819	335	118	(119)	179	475	599	764	735	792	869	879	1 174	1 804	1 221	927	752	111	628	557	559	286	345	643	474	852	1 223	668	101	251	(1 158)	865	(129)	72	1 326	(1 589)	0	(104)	(643)	683	751	587	1 260	696	1 564	1 059	417	3	(707)	(329)	662	1 494	1 685	2 811	5 193	1 628	2 508	1 675	169	5 840	5 223	6 276	3 821	6 658	6 514	2 969	5 558
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(195)	0	(195)	0	0	0	0	0	0	0	0	0	(138)	(138)	(199)	0	0	0	0	(0)	0	(31)	(0)	0	(0)	30	(7)	0	0	0	0	0	0	0	0	(849)	0	0
Gain/Loss on Disposition of Assets	(5)	(2)	(4)	0	(1)	0	0	3	3	3	0	0	1	0	0	0	0	0	0	0	(365)	0	0	0	6	0	0	0	2	0	0	0	(101)	0	0	2	39	(1 541)	(1 564)	(1 544)	(1 718)	(136)	(112)	(147)	(130)	(131)	(219)	(206)	(86)	(81)	83	97	(42)	(45)	(196)	(244)	(189)	105	189	224	337	0	30	29	(21)	(54)	(38)	(33)	119	181	251	249	35	27	(46)	(44)
Total Other Income	198	234	221	(21)	100	101	102	111	102	100	508	617	59	55	(352)	(461)	0	(1)	(1)	(2)	1 502	(287)	19	(50)	78	209	174	(188)	(5)	(81)	(314)	(7)	29	(23)	63	206	58	52	(148)	(255)	(185)	(53)	(11)	136	227	240	257	311	314	308	449	358	138	320	240	159	1 757	1 685	3 226	3 424	1 651	1 632	(25)	(14)	187	245	424	342	290	698	700	618	418	642	1 005	1 009
Pre-Tax Income	294 N/A	260 -12%	511 +97%	940 +84%	2 042 +117%	3 412 +67%	4 223 +24%	4 544 +8%	5 390 +19%	4 701 -13%	5 603 +19%	6 730 +20%	5 949 -12%	5 711 -4%	6 216 +9%	5 396 -13%	5 540 +3%	6 593 +19%	5 387 -18%	5 949 +10%	5 870 -1%	6 516 +11%	7 314 +12%	6 471 -12%	6 013 -7%	6 530 +9%	5 662 -13%	6 387 +13%	7 055 +10%	8 000 +13%	9 640 +21%	10 437 +8%	10 666 +2%	11 324 +6%	12 776 +13%	16 572 +30%	20 772 +25%	22 215 +7%	23 044 +4%	20 466 -11%	20 808 +2%	18 134 -13%	19 177 +6%	22 921 +20%	23 409 +2%	25 090 +7%	25 678 +2%	25 478 -1%	24 588 -3%	26 575 +8%	28 437 +7%	29 523 +4%	28 220 -4%	28 377 +1%	19 743 -30%	18 053 -9%	20 668 +14%	24 837 +20%	35 197 +42%	37 469 +6%	39 334 +5%	40 438 +3%	41 152 +2%	43 233 +5%	42 491 -2%	42 430 0%	40 566 -4%	43 890 +8%	44 598 +2%	44 114 -1%	45 942 +4%	40 788 -11%	43 850 +8%	40 197 -8%	37 923 -6%	40 531 +7%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	718	634	400	165	(384)	(373)	(251)	(100)	(64)	(78)	(49)	(64)	(222)	(235)	(587)	(195)	(370)	(504)	(305)	(842)	(861)	(940)	(1 277)	(1 275)	(1 787)	(2 021)	(2 153)	(2 762)	(3 457)	(3 846)	(3 876)	(3 610)	(3 819)	(3 558)	(4 315)	(5 411)	(4 078)	(4 552)	(4 060)	(3 655)	(5 036)	(5 247)	(6 332)	(8 413)	(7 814)	(8 486)	(6 185)	(3 530)	(3 114)	(2 190)	(4 645)	(5 775)	(5 352)	(6 386)	(6 812)	(6 761)	(8 665)	(8 323)	(8 094)	(8 607)	(8 037)	(9 153)	(9 778)	(9 289)	(11 143)	(9 391)	(7 911)	(8 481)
Income from Continuing Operations	294	260	511	940	2 042	3 412	4 223	4 544	6 108	5 335	6 003	6 896	5 565	5 339	5 967	5 296	5 477	6 514	5 337	5 886	5 648	6 283	6 728	6 276	5 643	6 026	5 357	5 545	6 194	7 060	8 362	9 160	8 879	9 301	10 621	13 810	17 315	18 369	19 169	16 856	16 989	14 576	14 862	17 511	19 331	20 538	21 618	21 822	19 551	21 327	22 104	21 108	20 406	19 890	13 557	14 523	17 555	22 648	30 552	31 694	33 982	34 051	34 340	36 473	33 826	34 107	32 471	35 283	36 561	34 961	36 163	31 499	32 707	30 807	30 012	32 050
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(52)	0	0	0	(113)	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(9)	(4)	(11)	(5)	(4)	(2)	(2)	(3)	(5)	(9)	32	68	96	119	72	84	56	22	79	2	(31)	(37)	(28)	4	36	51	(13)	(10)	(8)	(11)	5	57	93	162	210	264	309	436	541	612	781
Net Income (Common)	294 N/A	260 -12%	511 +97%	940 +84%	2 042 +117%	3 412 +67%	4 223 +24%	4 544 +8%	6 108 +34%	5 335 -13%	6 003 +13%	6 896 +15%	5 565 -19%	5 339 -4%	5 967 +12%	5 296 -11%	5 425 +2%	6 463 +19%	5 286 -18%	5 835 +10%	5 535 -5%	6 169 +11%	6 614 +7%	6 162 -7%	5 643 -8%	6 026 +7%	5 357 -11%	5 545 +4%	6 194 +12%	7 060 +14%	8 362 +18%	9 160 +10%	8 879 -3%	9 301 +5%	10 614 +14%	13 801 +30%	17 311 +25%	18 358 +6%	19 164 +4%	16 852 -12%	16 987 +1%	14 574 -14%	14 859 +2%	17 506 +18%	19 322 +10%	20 570 +6%	21 686 +5%	21 917 +1%	19 671 -10%	21 398 +9%	22 187 +4%	21 164 -5%	20 428 -3%	19 969 -2%	13 560 -32%	14 493 +7%	17 518 +21%	22 621 +29%	30 556 +35%	31 729 +4%	34 033 +7%	34 038 +0%	34 329 +1%	36 465 +6%	33 816 -7%	34 112 +1%	32 528 -5%	35 376 +9%	36 723 +4%	35 172 -4%	36 428 +4%	31 807 -13%	33 143 +4%	31 347 -5%	30 623 -2%	32 831 +7%
EPS (Diluted)	21 N/A	18.57 -12%	36.5 +97%	67.14 +84%	145.85 +117%	243.71 +67%	301.64 +24%	324.57 +8%	436.28 +34%	410.38 -6%	461.76 +13%	530.46 +15%	428.07 -19%	381.35 -11%	426.21 +12%	378.28 -11%	387.5 +2%	461.64 +19%	377.57 -18%	416.78 +10%	395.35 -5%	440.64 +11%	472.42 +7%	440.14 -7%	403.07 -8%	430.42 +7%	382.64 -11%	396.07 +4%	442.42 +12%	504.28 +14%	597.28 +18%	654.28 +10%	634.21 -3%	664.35 +5%	758.14 +14%	985.78 +30%	1 236.5 +25%	1 311.28 +6%	1 368.85 +4%	1 203.71 -12%	1 213.35 +1%	1 041 -14%	1 143 +10%	1 346.61 +18%	1 380.14 +2%	1 582.3 +15%	1 668.15 +5%	1 685.92 +1%	1 513.15 -10%	1 646 +9%	1 706.69 +4%	1 628 -5%	1 571.38 -3%	1 536.07 -2%	1 043.07 -32%	1 114.84 +7%	1 347.53 +21%	1 736.46 +29%	2 345.62 +35%	2 435.69 +4%	2 612.57 +7%	2 612.94 +0%	2 635.28 +1%	2 799.21 +6%	2 595.83 -7%	2 618.61 +1%	2 497 -5%	2 715.63 +9%	2 819 +4%	2 699.95 -4%	2 796.36 +4%	2 441.68 -13%	2 557 +5%	2 486.32 -3%	2 468.8 -1%	2 692.73 +9%

Income Statement Balance Sheet Cash Flow Statement

InBody Co Ltd
KOSDAQ:041830

Income Statement

Earnings Waterfall
InBody Co Ltd

Income Statement
InBody Co Ltd

See Also

Company

Help

Tools

Stocks

InBody Co Ltd KOSDAQ:041830

Income Statement

Earnings Waterfall InBody Co Ltd

Income Statement InBody Co Ltd

See Also

Company

Help

Tools

Stocks

InBody Co Ltd
KOSDAQ:041830

Earnings Waterfall
InBody Co Ltd

Income Statement
InBody Co Ltd