A

Atec Co Ltd
KOSDAQ:045660

Watchlist Manager
Atec Co Ltd
KOSDAQ:045660
Watchlist
Price: 10 050 KRW -1.18% Market Closed
Market Cap: 83B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+71%
5Y
+21%
10Y
-2%
Operating Income
+
3Y
+446%
5Y
+63%
10Y
+72%
Net Income
+
3Y
+564%
5Y
+467%
10Y
+315%

Earnings Waterfall
Atec Co Ltd

Revenue
136.4B KRW
Cost of Revenue
-87.7B KRW
Gross Profit
48.6B KRW
Operating Expenses
-38.9B KRW
Operating Income
9.7B KRW
Other Expenses
35.4B KRW
Net Income
45.1B KRW

Income Statement
Atec Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Interest Expense
77
78
18
33
0
0
16
8
8
0
16
132
121
122
120
14
19
23
20
31
30
32
39
31
31
29
20
16
14
11
10
8
7
6
4
3
2
5
19
37
37
33
20
0
0
8
90
320
0
0
Revenue
74 804
N/A
80 910
+8%
85 521
+6%
143 339
+68%
140 538
-2%
144 013
+2%
146 230
+2%
149 501
+2%
150 232
+0%
139 676
-7%
132 364
-5%
98 989
-25%
94 554
-4%
82 565
-13%
85 202
+3%
93 259
+9%
102 659
+10%
118 770
+16%
112 781
-5%
106 327
-6%
101 846
-4%
99 117
-3%
100 160
+1%
97 309
-3%
96 549
-1%
97 495
+1%
97 276
0%
99 257
+2%
104 787
+6%
112 480
+7%
105 197
-6%
98 158
-7%
85 756
-13%
63 921
-25%
67 937
+6%
70 338
+4%
70 393
+0%
79 797
+13%
74 905
-6%
91 652
+22%
91 679
+0%
87 571
-4%
91 772
+5%
3 704
-96%
74 609
+1 914%
71 846
-4%
86 449
+20%
46 231
-47%
116 207
+151%
136 360
+17%
Gross Profit
Cost of Revenue
(61 122)
(66 065)
(69 696)
(120 879)
(118 944)
(121 504)
(124 493)
(127 308)
(126 625)
(116 434)
(108 268)
(75 977)
(72 202)
(62 139)
(64 140)
(71 626)
(79 150)
(93 941)
(89 172)
(83 560)
(78 998)
(75 044)
(75 884)
(73 504)
(72 645)
(72 889)
(71 721)
(73 882)
(78 372)
(84 885)
(78 663)
(72 572)
(62 545)
(45 590)
(49 443)
(56 820)
(60 764)
(70 571)
(68 393)
(78 983)
(78 423)
(74 749)
(78 452)
(2 014)
(61 255)
(58 508)
(62 004)
(30 647)
(75 616)
(87 727)
Gross Profit
13 683
N/A
14 846
+8%
15 826
+7%
22 459
+42%
21 594
-4%
22 509
+4%
21 737
-3%
22 193
+2%
23 608
+6%
23 243
-2%
24 096
+4%
23 012
-4%
22 350
-3%
20 424
-9%
21 061
+3%
21 633
+3%
23 510
+9%
24 830
+6%
23 610
-5%
22 767
-4%
22 847
+0%
24 071
+5%
24 274
+1%
23 805
-2%
23 903
+0%
24 606
+3%
25 555
+4%
25 375
-1%
26 415
+4%
27 595
+4%
26 534
-4%
25 586
-4%
23 211
-9%
18 331
-21%
18 495
+1%
13 518
-27%
9 629
-29%
9 225
-4%
6 512
-29%
12 669
+95%
13 256
+5%
12 821
-3%
13 320
+4%
1 690
-87%
13 354
+690%
13 338
0%
24 445
+83%
15 584
-36%
40 591
+160%
48 634
+20%
Operating Income
Operating Expenses
(9 506)
(11 094)
(11 879)
(16 667)
(17 090)
(17 823)
(17 566)
(18 429)
(19 075)
(17 586)
(19 322)
(18 631)
(18 197)
(17 039)
(17 533)
(18 322)
(19 042)
(19 668)
(19 264)
(18 554)
(18 144)
(19 432)
(19 375)
(20 070)
(19 948)
(20 251)
(20 814)
(21 025)
(21 370)
(21 652)
(20 247)
(19 260)
(17 992)
(16 018)
(16 523)
(10 469)
(8 401)
(7 449)
(6 340)
(11 772)
(11 971)
(11 931)
(11 799)
(2 403)
(11 357)
(11 182)
(19 817)
(14 121)
(28 114)
(38 928)
Selling, General & Administrative
(9 366)
(10 813)
(11 457)
(16 099)
(16 829)
(17 703)
(17 455)
(17 962)
(18 742)
(18 700)
(18 994)
(18 101)
(17 759)
(16 684)
(17 305)
(17 857)
(18 927)
(19 370)
(18 871)
(18 139)
(18 443)
(18 872)
(18 955)
(19 098)
(18 963)
(19 179)
(19 721)
(19 975)
(20 239)
(20 704)
(19 375)
(18 571)
(17 330)
(15 410)
(15 658)
(9 604)
(7 221)
(6 338)
(5 182)
(10 492)
(10 707)
(10 654)
(10 702)
(1 537)
(10 007)
(9 877)
(17 273)
(8 981)
(24 547)
(26 453)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(13)
(212)
(407)
(390)
(436)
(332)
(395)
(252)
(214)
(144)
(59)
(44)
(32)
(102)
(335)
(482)
(640)
(723)
(862)
(864)
(878)
0
(686)
(916)
(856)
(1 957)
(4 137)
(7 679)
(10 407)
Depreciation & Amortization
(141)
(283)
(425)
(568)
0
0
(276)
(466)
(335)
0
(328)
(530)
(338)
0
0
(465)
(199)
(298)
(394)
(414)
(592)
(633)
(699)
(565)
(594)
(636)
(640)
(655)
(679)
(654)
(649)
(630)
(617)
(576)
(546)
(530)
(493)
(482)
(445)
(418)
(400)
(399)
(398)
(181)
(434)
(449)
(628)
(110)
(692)
(839)
Other Operating Expenses
0
0
3
0
(261)
(120)
165
0
0
1 114
0
0
(100)
(355)
(228)
0
84
0
0
0
898
86
491
0
0
0
(121)
0
(200)
(80)
(79)
0
0
0
(217)
0
(206)
10
10
0
0
0
(699)
0
0
0
40
(894)
4 803
(1 229)
Operating Income
4 176
N/A
3 750
-10%
3 944
+5%
5 792
+47%
4 503
-22%
4 686
+4%
4 172
-11%
3 764
-10%
4 533
+20%
5 656
+25%
4 774
-16%
4 380
-8%
4 154
-5%
3 387
-18%
3 529
+4%
3 311
-6%
4 467
+35%
5 161
+16%
4 345
-16%
4 213
-3%
4 703
+12%
4 640
-1%
4 900
+6%
3 735
-24%
3 956
+6%
4 356
+10%
4 742
+9%
4 350
-8%
5 046
+16%
5 943
+18%
6 287
+6%
6 326
+1%
5 219
-17%
2 313
-56%
1 972
-15%
3 049
+55%
1 228
-60%
1 776
+45%
172
-90%
896
+422%
1 285
+43%
890
-31%
1 521
+71%
(712)
N/A
1 997
N/A
2 156
+8%
4 627
+115%
1 462
-68%
12 476
+753%
9 706
-22%
Pre-Tax Income
Interest Income Expense
(148)
(341)
(190)
(1)
10
180
210
256
320
263
(111)
19
(331)
(188)
141
2 236
3 529
3 782
4 434
8 199
9 353
9 811
10 020
2 173
1 734
1 602
752
2 074
1 658
1 699
1 257
2 893
3 094
2 496
3 895
2 024
1 703
3 002
2 125
1 759
3 291
3 027
3 699
4 285
3 997
4 300
5 500
4 946
9 205
6 764
Non-Reccuring Items
0
0
0
0
0
0
0
(215)
1 447
0
1 447
1 562
0
0
0
0
0
812
406
1 624
0
0
0
0
0
(120)
0
0
0
0
0
0
0
(216)
0
(206)
0
0
0
0
0
0
0
0
0
0
0
4 769
0
10 583
Gain/Loss on Disposition of Assets
2 058
2 060
2 063
2 062
10
0
5
5
8
0
8
(249)
(256)
(178)
0
79
84
9
6
8
17
13
16
14
0
2
2
1
0
0
0
0
0
376
0
377
0
0
0
7
0
0
0
0
2
15
(6)
34
14 179
12 181
Total Other Income
336
944
1 070
1 178
1 255
1 262
1 130
1 552
2 383
2 768
2 907
1 741
1 377
924
560
1 747
1 412
1 633
1 779
1 861
1 706
1 721
1 762
1 754
1 912
1 928
1 901
1 947
2 284
2 301
2 342
2 067
2 076
2 312
2 714
2 341
2 729
2 153
2 140
2 122
2 123
2 493
2 032
707
434
(232)
3 778
380
4 958
5 125
Pre-Tax Income
6 424
N/A
6 414
0%
6 887
+7%
9 032
+31%
5 778
-36%
6 128
+6%
5 517
-10%
5 362
-3%
8 689
+62%
8 687
0%
9 025
+4%
7 453
-17%
4 942
-34%
3 943
-20%
4 230
+7%
7 373
+74%
9 491
+29%
11 396
+20%
10 969
-4%
15 906
+45%
15 777
-1%
16 183
+3%
16 697
+3%
7 676
-54%
7 602
-1%
7 767
+2%
7 396
-5%
8 372
+13%
8 988
+7%
9 943
+11%
9 886
-1%
11 286
+14%
10 388
-8%
7 281
-30%
8 582
+18%
7 586
-12%
5 660
-25%
6 932
+22%
4 438
-36%
4 784
+8%
6 699
+40%
6 410
-4%
7 252
+13%
4 279
-41%
6 430
+50%
6 240
-3%
13 900
+123%
11 590
-17%
40 818
+252%
44 359
+9%
Net Income
Tax Provision
(1 043)
(1 150)
(1 314)
(2 192)
(1 577)
(1 591)
(1 687)
(995)
(1 404)
(1 373)
(1 389)
(721)
(660)
(1 005)
(867)
(1 895)
(2 303)
(2 265)
(2 119)
(3 256)
(3 207)
(3 560)
(2 608)
(1 484)
(1 451)
(1 507)
(2 576)
(1 921)
(1 992)
(1 991)
(1 902)
(2 567)
(2 255)
(1 703)
(2 013)
(1 450)
(44)
(135)
503
576
(772)
(1 064)
(1 358)
(863)
(1 576)
(1 216)
551
584
(323)
(2 613)
Income from Continuing Operations
5 380
5 263
5 572
6 840
4 201
4 537
3 830
4 367
7 285
7 315
7 637
6 732
4 285
2 939
3 365
5 477
7 189
9 134
8 852
12 649
12 571
12 623
14 089
6 192
6 149
6 258
4 818
6 451
6 996
7 953
7 985
8 719
8 134
5 577
6 569
6 136
5 616
6 797
4 941
5 360
5 927
5 346
5 893
3 417
4 854
5 024
14 451
12 174
40 496
41 746
Net Income (Common)
5 397
N/A
5 263
-2%
5 572
+6%
6 840
+23%
4 682
-32%
5 334
+14%
5 688
+7%
6 966
+22%
10 907
+57%
10 857
0%
10 268
-5%
8 407
-18%
4 879
-42%
4 951
+1%
4 718
-5%
7 377
+56%
8 958
+21%
9 371
+5%
9 598
+2%
12 910
+35%
12 667
-2%
12 555
-1%
14 021
+12%
6 105
-56%
5 991
-2%
6 142
+3%
4 702
-23%
6 422
+37%
6 996
+9%
7 953
+14%
7 985
+0%
8 719
+9%
8 134
-7%
5 577
-31%
6 569
+18%
6 136
-7%
5 616
-8%
6 797
+21%
4 941
-27%
5 360
+8%
5 927
+11%
5 346
-10%
5 893
+10%
4 797
-19%
4 854
+1%
5 024
+4%
14 451
+188%
15 539
+8%
43 861
+182%
45 111
+3%
EPS (Diluted)
674.62
N/A
657.87
-2%
696.5
+6%
855
+23%
585.25
-32%
666.75
+14%
711
+7%
870.75
+22%
1 363.37
+57%
1 357.12
0%
2 053.6
+51%
1 401.16
-32%
609.87
-56%
618.87
+1%
589.75
-5%
922.12
+56%
1 119.75
+21%
1 171.37
+5%
1 199.75
+2%
1 613.75
+35%
1 583.37
-2%
1 569.37
-1%
1 752.62
+12%
763.12
-56%
748.87
-2%
767.75
+3%
587.75
-23%
802.75
+37%
874.5
+9%
994.12
+14%
998.12
+0%
1 089.87
+9%
1 016.75
-7%
688.4
-32%
810.75
+18%
757.38
-7%
700.95
-7%
845.01
+21%
616.45
-27%
673.36
+9%
736.73
+9%
687.75
-7%
758.57
+10%
617.62
-19%
625.35
+1%
647.28
+4%
1 868.27
+189%
2 115.73
+13%
5 971.87
+182%
6 142.16
+3%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.