Income Statement

Revenue

+1%

10Y

+12%

Currency: KRW

	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
Revenue
Interest Expense	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	7	12	17	21	19	19	19	21	22	19	0	8	12	11	19	22	24	26	25	23	24	27	26	28	0	0
Revenue	45 750 N/A	46 593 +2%	49 144 +5%	48 751 -1%	51 160 +5%	53 125 +4%	52 503 -1%	53 486 +2%	57 325 +7%	56 277 -2%	59 697 +6%	58 627 -2%	58 675 +0%	58 852 +0%	57 034 -3%	58 496 +3%	58 773 +0%	58 980 +0%	59 292 +1%	60 282 +2%	59 147 -2%	59 096 0%	59 121 +0%	58 644 -1%	62 748 +7%	62 902 +0%	63 817 +1%	62 775 -2%	61 825 -2%	62 501 +1%	61 931 -1%	66 614 +8%	65 355 -2%	65 136 0%	65 603 +1%	63 418 -3%	64 113 +1%	65 098 +2%	65 470 +1%	67 636 +3%	71 120 +5%	69 577 -2%	66 613 -4%	62 553 -6%	57 332 -8%	58 659 +2%	60 670 +3%	64 838 +7%	64 978 +0%	65 869 +1%	65 767 0%	65 279 -1%	65 960 +1%	64 715 -2%	66 446 +3%	66 525 +0%	66 078 -1%	66 076 0%	67 334 +2%	66 429 -1%	68 853 +4%	68 938 +0%	66 353 -4%
Gross Profit
Cost of Revenue	(27 268)	(27 199)	(27 848)	(28 069)	(30 753)	(31 718)	(31 615)	(30 369)	(33 870)	(34 253)	(36 576)	(36 496)	(35 078)	(35 268)	(34 742)	(37 765)	(38 795)	(38 945)	(38 817)	(38 660)	(38 964)	(39 098)	(38 473)	(38 821)	(41 793)	(41 509)	(43 431)	(43 558)	(42 452)	(42 020)	(39 756)	(40 702)	(40 589)	(40 716)	(41 569)	(40 062)	(39 431)	(39 426)	(40 209)	(42 551)	(43 267)	(43 487)	(40 615)	(37 742)	(33 502)	(33 056)	(34 583)	(34 398)	(36 061)	(36 850)	(37 074)	(38 964)	(40 750)	(40 693)	(41 589)	(41 370)	(40 356)	(40 542)	(43 209)	(43 866)	(44 841)	(44 747)	(43 749)
Gross Profit	18 483 N/A	19 394 +5%	21 297 +10%	20 683 -3%	20 407 -1%	21 409 +5%	20 889 -2%	23 118 +11%	23 456 +1%	22 024 -6%	23 121 +5%	22 130 -4%	23 597 +7%	23 583 0%	22 292 -5%	20 732 -7%	19 978 -4%	20 036 +0%	20 475 +2%	21 622 +6%	20 183 -7%	19 998 -1%	20 647 +3%	19 822 -4%	20 956 +6%	21 391 +2%	20 385 -5%	19 216 -6%	19 373 +1%	20 480 +6%	22 174 +8%	25 912 +17%	24 766 -4%	24 421 -1%	24 035 -2%	23 357 -3%	24 682 +6%	25 672 +4%	25 261 -2%	25 083 -1%	27 853 +11%	26 089 -6%	25 997 0%	24 811 -5%	23 830 -4%	25 603 +7%	26 087 +2%	30 440 +17%	28 917 -5%	29 019 +0%	28 693 -1%	26 316 -8%	25 210 -4%	24 023 -5%	24 858 +3%	25 155 +1%	25 722 +2%	25 534 -1%	24 125 -6%	22 563 -6%	24 012 +6%	24 191 +1%	22 604 -7%
Operating Income
Operating Expenses	(12 918)	(13 000)	(13 004)	(12 761)	(12 011)	(12 163)	(12 093)	(12 133)	(13 203)	(13 985)	(14 639)	(15 225)	(15 790)	(16 570)	(17 425)	(27 083)	(16 524)	(16 390)	(14 700)	(13 194)	(12 794)	(12 562)	(12 506)	(12 372)	(12 701)	(12 852)	(13 006)	(13 214)	(13 438)	(14 091)	(14 442)	(14 856)	(16 178)	(16 644)	(16 732)	(17 434)	(16 878)	(17 256)	(18 271)	(18 548)	(20 410)	(20 608)	(20 759)	(19 928)	(17 623)	(17 672)	(17 204)	(18 444)	(19 037)	(19 000)	(18 839)	(18 462)	(18 472)	(18 522)	(19 171)	(19 773)	(19 630)	(19 497)	(19 145)	(18 758)	(19 499)	(19 581)	(19 826)
Selling, General & Administrative	(12 803)	(13 217)	(13 454)	(13 435)	(12 080)	(12 104)	(11 779)	(11 721)	(12 916)	(13 144)	(13 572)	(14 048)	(15 322)	(16 141)	(17 246)	(18 495)	(15 551)	(16 170)	(14 480)	(13 001)	(11 829)	(12 151)	(11 806)	(11 458)	(11 914)	(12 035)	(12 206)	(12 455)	(12 666)	(13 194)	(13 552)	(13 947)	(15 386)	(15 654)	(15 736)	(16 430)	(16 075)	(16 415)	(17 419)	(17 612)	(19 446)	(19 652)	(19 796)	(19 037)	(16 756)	(16 820)	(16 343)	(17 562)	(18 142)	(18 095)	(17 937)	(17 578)	(17 581)	(17 603)	(18 264)	(18 835)	(18 711)	(18 597)	(18 223)	(17 846)	(18 532)	(18 617)	(18 865)
Research & Development	0	0	0	0	(87)	0	0	0	(150)	0	0	0	(112)	(34)	0	0	(176)	(35)	0	0	(193)	(38)	(76)	(110)	(109)	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
Depreciation & Amortization	(115)	0	0	0	(138)	(19)	0	0	(138)	0	0	0	(356)	(144)	0	0	(796)	(186)	0	0	(773)	(134)	(315)	(496)	(678)	(746)	(766)	(758)	(772)	(769)	(764)	(783)	(793)	(797)	(802)	(810)	(803)	(835)	(846)	(929)	(964)	(956)	(963)	(892)	(868)	(852)	(865)	(885)	(895)	(908)	(903)	(884)	(892)	(919)	(907)	(938)	(919)	(901)	(921)	(912)	(967)	(964)	(961)
Other Operating Expenses	0	217	450	674	294	(41)	(314)	(412)	0	(841)	(1 067)	(1 177)	0	(251)	(179)	(8 588)	0	0	(220)	(193)	0	(239)	(309)	(308)	0	(71)	(34)	0	0	(128)	(126)	(126)	0	(193)	(194)	(194)	0	(6)	(6)	(7)	0	0	0	0	0	0	4	4	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	5 564 N/A	6 392 +15%	8 291 +30%	7 921 -4%	8 395 +6%	9 244 +10%	8 796 -5%	10 985 +25%	10 252 -7%	8 039 -22%	8 482 +6%	6 906 -19%	7 807 +13%	7 014 -10%	4 866 -31%	(6 353) N/A	3 454 N/A	3 644 +6%	5 774 +58%	8 428 +46%	7 389 -12%	7 437 +1%	8 143 +9%	7 451 -8%	8 254 +11%	8 541 +3%	7 380 -14%	6 003 -19%	5 935 -1%	6 390 +8%	7 733 +21%	11 056 +43%	8 588 -22%	7 776 -9%	7 303 -6%	5 924 -19%	7 804 +32%	8 419 +8%	6 992 -17%	6 538 -6%	7 444 +14%	5 482 -26%	5 239 -4%	4 883 -7%	6 207 +27%	7 931 +28%	8 883 +12%	11 996 +35%	9 880 -18%	10 019 +1%	9 854 -2%	7 853 -20%	6 738 -14%	5 501 -18%	5 687 +3%	5 382 -5%	6 092 +13%	6 037 -1%	4 980 -18%	3 805 -24%	4 513 +19%	4 610 +2%	2 778 -40%
Pre-Tax Income
Interest Income Expense	1 425	1 388	1 451	1 525	1 988	1 629	1 534	1 435	877	1 256	1 232	1 063	26 195	45 589	46 363	46 603	21 051	1 883	1 159	1 205	2	22	(178)	(432)	620	582	1 599	2 128	2 759	2 592	3 381	2 574	2 360	2 309	664	1 250	1 268	1 813	2 045	2 095	2 356	2 352	1 390	1 239	859	315	2 040	1 218	1 061	1 324	933	1 014	1 719	2 537	2 848	3 758	3 455	3 541	4 352	4 529	5 566	5 069	4 127
Non-Reccuring Items	0	0	0	0	(434)	(35)	0	0	0	0	0	0	(250)	0	(8 410)	0	(8 280)	(8 453)	27	0	(310)	0	0	0	0	0	0	0	(127)	0	0	0	(195)	0	0	0	(5)	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
Gain/Loss on Disposition of Assets	34	0	0	0	0	0	0	0	(29)	0	0	0	53	0	(341)	0	(386)	(386)	37	37	104	0	0	18	(180)	0	(180)	(183)	(13)	0	0	(33)	(150)	0	(150)	0	(4)	(240)	0	0	(236)	115	1	(4)	(4)	0	0	0	0	0	0	(1)	(1)	0	0	0	0	0	0	0	0	(0)	348
Total Other Income	1 245	895	454	104	1	1	0	0	(277)	123	65	792	126	(172)	(130)	(1 107)	(617)	(1 058)	(1 063)	(1 068)	48	116	84	24	(417)	(555)	(3)	7	226	557	441	760	1 839	1 602	1 509	1 178	1 193	731	721	853	648	429	302	331	835	768	872	708	1 037	1 024	1 197	1 256	1 106	1 107	1 572	1 444	1 194	1 336	821	1 062	(3)	(96)	307
Pre-Tax Income	8 267 N/A	8 675 +5%	10 196 +18%	9 550 -6%	9 950 +4%	10 839 +9%	10 330 -5%	12 420 +20%	10 822 -13%	9 418 -13%	9 779 +4%	8 761 -10%	33 931 +287%	52 431 +55%	42 348 -19%	39 143 -8%	15 222 -61%	(4 371) N/A	5 933 N/A	8 600 +45%	7 232 -16%	7 575 +5%	8 049 +6%	7 060 -12%	8 278 +17%	8 568 +4%	8 796 +3%	7 955 -10%	8 780 +10%	9 539 +9%	11 555 +21%	14 357 +24%	12 442 -13%	11 687 -6%	9 325 -20%	8 352 -10%	10 256 +23%	10 723 +5%	9 758 -9%	9 486 -3%	10 212 +8%	8 379 -18%	6 934 -17%	6 451 -7%	7 897 +22%	9 014 +14%	11 795 +31%	13 923 +18%	11 979 -14%	12 366 +3%	11 984 -3%	10 122 -16%	9 562 -6%	9 145 -4%	10 106 +11%	10 585 +5%	10 741 +1%	10 914 +2%	10 153 -7%	9 395 -7%	10 076 +7%	9 583 -5%	7 560 -21%
Net Income
Tax Provision	(1 500)	(1 510)	(1 872)	(1 808)	(2 116)	(2 357)	(2 379)	(2 649)	(2 274)	(1 847)	(1 922)	(1 631)	(7 768)	(12 346)	(10 045)	(9 285)	(3 313)	1 384	(939)	(1 745)	(1 621)	(1 639)	(1 771)	(1 380)	(1 391)	(1 376)	(1 438)	(1 224)	(1 888)	(2 100)	(2 532)	(3 157)	(2 842)	(2 660)	(2 124)	(1 907)	(2 415)	(2 505)	(2 370)	(2 183)	(2 086)	(1 706)	(1 276)	(1 252)	(1 702)	(1 911)	(2 459)	(3 002)	(2 785)	(2 938)	(2 925)	(2 525)	(2 181)	(1 765)	(2 377)	(2 443)	(2 292)	(2 617)	(1 948)	(1 775)	(1 962)	(1 869)	(1 388)
Income from Continuing Operations	6 768	7 166	8 325	7 742	7 833	8 482	7 950	9 770	8 548	7 570	7 857	7 130	26 163	40 085	32 303	29 858	11 909	(2 987)	4 994	6 856	5 611	5 937	6 280	5 681	6 887	7 193	7 358	6 731	6 891	7 439	9 023	11 199	9 601	9 026	7 200	6 445	7 840	8 218	7 388	7 303	8 126	6 673	5 658	5 199	6 195	7 103	9 335	10 921	9 194	9 428	9 059	7 597	7 381	7 380	7 728	8 142	8 449	8 297	8 206	7 620	8 114	7 714	6 172
Income to Minority Interest	0	0	0	0	(12)	0	0	0	(28)	(23)	(36)	2	(39)	22	54	(4)	(12)	4	(19)	11	31	(31)	(11)	(20)	62	67	37	25	(38)	(17)	(23)	(11)	(19)	(42)	(33)	(34)	(31)	(11)	(38)	(61)	(76)	(91)	(49)	(62)	(62)	(101)	(102)	(82)	(84)	(38)	(62)	(34)	9	17	8	(16)	(72)	(81)	(85)	(90)	(57)	(61)	(50)
Net Income (Common)	6 768 N/A	7 166 +6%	8 325 +16%	7 742 -7%	7 821 +1%	8 470 +8%	7 938 -6%	9 758 +23%	8 520 -13%	7 519 -12%	7 852 +4%	7 105 -10%	26 124 +268%	40 107 +54%	32 297 -19%	29 851 -8%	11 897 -60%	(2 984) N/A	4 975 N/A	6 868 +38%	5 642 -18%	5 906 +5%	6 269 +6%	5 661 -10%	6 949 +23%	7 259 +4%	7 394 +2%	6 756 -9%	6 853 +1%	7 423 +8%	9 001 +21%	11 188 +24%	9 581 -14%	8 985 -6%	7 168 -20%	6 411 -11%	7 809 +22%	8 206 +5%	7 349 -10%	7 242 -1%	8 051 +11%	6 582 -18%	5 609 -15%	5 137 -8%	6 133 +19%	7 002 +14%	9 233 +32%	10 839 +17%	9 109 -16%	9 390 +3%	8 997 -4%	7 563 -16%	7 390 -2%	7 397 +0%	7 736 +5%	8 125 +5%	8 377 +3%	8 215 -2%	8 120 -1%	7 530 -7%	8 057 +7%	7 653 -5%	6 122 -20%
EPS (Diluted)	56.87 N/A	60.21 +6%	69.95 +16%	65.05 -7%	64.63 -1%	64.16 -1%	60.13 -6%	73.92 +23%	64.54 -13%	56.96 -12%	58.59 +3%	53.82 -8%	197.9 +268%	303.84 +54%	244.67 -19%	226.14 -8%	90.12 -60%	-22.6 N/A	37.68 N/A	52.03 +38%	42.74 -18%	44.74 +5%	47.49 +6%	42.88 -10%	52.64 +23%	54.99 +4%	56.01 +2%	51.18 -9%	51.91 +1%	56.23 +8%	68.18 +21%	84.75 +24%	72.58 -14%	68.06 -6%	54.3 -20%	48.56 -11%	59.15 +22%	62.16 +5%	55.67 -10%	54.86 -1%	60.99 +11%	49.86 -18%	42.49 -15%	38.91 -8%	46.46 +19%	52.87 +14%	69.71 +32%	81.85 +17%	68.79 -16%	70.91 +3%	67.94 -4%	57.11 -16%	55.8 -2%	55.86 +0%	58.42 +5%	61.36 +5%	63.26 +3%	62.03 -2%	61.32 -1%	56.86 -7%	60.84 +7%	57.79 -5%	46.23 -20%

Income Statement Balance Sheet Cash Flow Statement

Korea New Network Corp
KOSDAQ:058400

Income Statement

Earnings Waterfall
Korea New Network Corp

Income Statement
Korea New Network Corp

See Also

Company

Help

Tools

Stocks

Korea New Network Corp KOSDAQ:058400

Income Statement

Earnings Waterfall Korea New Network Corp

Income Statement Korea New Network Corp

See Also

Company

Help

Tools

Stocks

Korea New Network Corp
KOSDAQ:058400

Earnings Waterfall
Korea New Network Corp

Income Statement
Korea New Network Corp