Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
I

Ilya Co Ltd
KOSDAQ:058450

Watchlist Manager
Ilya Co Ltd
KOSDAQ:058450
Watchlist
Price: 2 235 KRW
Market Cap: ₩12.9B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-35%
5Y
-2%
10Y
-89%
Operating Income
+
3Y
-244%
5Y
-129%
10Y
-
Net Income
+
3Y
-442%
5Y
-17%
10Y
-

Earnings Waterfall
Ilya Co Ltd

Income Statement
Ilya Co Ltd

Rotate your device to view
Income Statement
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
241
238
194
163
141
117
122
103
80
64
52
59
70
0
0
0
97
0
0
0
71
53
0
131
365
336
0
387
374
242
350
322
403
344
287
217
172
140
109
92
75
72
75
84
107
141
177
218
255
240
250
363
278
359
211
346
487
506
748
562
596
602
600
607
583
592
593
923
1 171
1 468
1 642
1 729
2 027
0
0
0
Revenue
36 841
N/A
39 526
+7%
43 451
+10%
42 046
-3%
48 156
+15%
57 315
+19%
70 301
+23%
81 124
+15%
84 015
+4%
78 669
-6%
72 390
-8%
74 080
+2%
77 230
+4%
80 490
+4%
79 294
-1%
73 146
-8%
85 122
+16%
82 007
-4%
78 901
-4%
76 616
-3%
67 919
-11%
65 788
-3%
65 346
-1%
61 779
-5%
52 730
-15%
54 791
+4%
59 177
+8%
70 347
+19%
81 296
+16%
86 236
+6%
99 773
+16%
106 150
+6%
107 553
+1%
105 312
-2%
91 685
-13%
76 926
-16%
65 600
-15%
63 954
-3%
64 551
+1%
69 601
+8%
73 896
+6%
75 045
+2%
67 438
-10%
53 637
-20%
42 798
-20%
30 933
-28%
30 264
-2%
31 183
+3%
28 762
-8%
23 399
-19%
13 850
-41%
32 499
+135%
30 206
-7%
30 142
0%
30 946
+3%
8 668
-72%
8 059
-7%
9 237
+15%
15 044
+63%
16 929
+13%
17 662
+4%
19 137
+8%
15 792
-17%
13 023
-18%
5 581
-57%
9 169
+64%
6 527
-29%
7 201
+10%
10 501
+46%
11 807
+12%
13 497
+14%
15 289
+13%
14 264
-7%
12 981
-9%
11 594
-11%
8 472
-27%
Gross Profit
Cost of Revenue
(33 287)
(35 918)
(39 009)
(38 085)
(42 777)
(50 296)
(61 370)
(70 415)
(70 177)
(63 902)
(58 134)
(59 609)
(67 644)
(74 172)
(75 109)
(71 252)
(80 737)
(76 961)
(73 837)
(71 672)
(64 248)
(62 878)
(63 450)
(60 979)
(53 850)
(55 575)
(58 474)
(67 333)
(75 951)
(79 584)
(90 930)
(95 848)
(96 252)
(93 670)
(80 612)
(67 124)
(56 557)
(54 724)
(55 936)
(60 697)
(65 296)
(67 334)
(61 591)
(50 166)
(40 738)
(30 024)
(28 550)
(29 511)
(27 901)
(22 214)
(13 045)
(29 873)
(27 871)
(27 871)
(28 331)
(5 989)
(3 328)
(3 847)
(8 037)
(9 788)
(10 394)
(11 584)
(8 919)
(8 490)
(1 554)
(7 452)
(6 677)
(6 608)
(6 121)
(9 201)
(11 056)
(13 436)
(12 741)
(11 671)
(9 445)
(5 492)
Gross Profit
3 554
N/A
3 608
+2%
4 442
+23%
3 961
-11%
5 379
+36%
7 019
+30%
8 931
+27%
10 709
+20%
13 838
+29%
14 768
+7%
14 257
-3%
14 472
+2%
9 586
-34%
6 318
-34%
4 184
-34%
1 893
-55%
4 385
+132%
5 044
+15%
5 063
+0%
4 943
-2%
3 671
-26%
2 910
-21%
1 896
-35%
800
-58%
(1 120)
N/A
(784)
+30%
703
N/A
3 014
+329%
5 345
+77%
6 653
+24%
8 844
+33%
10 303
+16%
11 301
+10%
11 642
+3%
11 073
-5%
9 802
-11%
9 043
-8%
9 231
+2%
8 616
-7%
8 905
+3%
8 600
-3%
7 710
-10%
5 846
-24%
3 470
-41%
2 059
-41%
909
-56%
1 714
+89%
1 672
-2%
861
-49%
1 185
+38%
805
-32%
2 626
+226%
2 335
-11%
2 270
-3%
2 613
+15%
2 676
+2%
4 731
+77%
5 388
+14%
7 006
+30%
7 141
+2%
7 268
+2%
7 553
+4%
6 873
-9%
4 533
-34%
4 028
-11%
1 717
-57%
(151)
N/A
593
N/A
4 379
+639%
2 607
-40%
2 441
-6%
1 852
-24%
1 524
-18%
1 310
-14%
2 149
+64%
2 980
+39%
Operating Income
Operating Expenses
(3 301)
(3 384)
(3 640)
(3 467)
(4 004)
(4 797)
(5 747)
(5 983)
(6 626)
(6 375)
(5 528)
(5 553)
(4 485)
(4 165)
(4 076)
(3 975)
(4 503)
(5 232)
(5 996)
(6 817)
(7 527)
(7 407)
(6 960)
(6 517)
(5 199)
(4 914)
(4 173)
(3 991)
(4 056)
(4 482)
(5 192)
(5 551)
(6 188)
(6 180)
(6 497)
(6 116)
(5 381)
(6 969)
(6 792)
(7 200)
(6 017)
(6 218)
(6 028)
(5 848)
(5 167)
(5 409)
(4 967)
(5 161)
(5 068)
(4 550)
(3 841)
(4 418)
(6 471)
(4 219)
(4 402)
(5 758)
(6 849)
(8 590)
(9 306)
(8 213)
(6 781)
(6 135)
(6 312)
(6 586)
(9 635)
(10 111)
(9 714)
(10 471)
(7 308)
(6 777)
(6 964)
(6 836)
(8 031)
(9 504)
(10 020)
(10 035)
Selling, General & Administrative
(2 571)
(2 613)
(2 729)
(2 675)
(3 151)
(3 838)
(4 706)
(4 993)
(5 939)
(5 846)
(5 028)
(4 857)
(3 938)
(3 673)
(3 855)
(4 118)
(4 342)
(5 316)
(6 067)
(6 800)
(6 937)
(7 169)
(6 732)
(6 068)
(4 280)
(4 355)
(3 614)
(3 665)
(3 681)
(3 983)
(4 427)
(4 421)
(4 780)
(4 728)
(4 914)
(4 773)
(4 246)
(4 297)
(4 248)
(4 615)
(4 980)
(4 957)
(4 846)
(4 829)
(4 657)
(4 449)
(4 535)
(4 276)
(4 624)
(4 196)
(3 619)
(4 131)
(5 927)
(5 866)
(5 868)
(7 005)
(5 839)
(7 272)
(8 095)
(7 116)
(5 653)
(5 184)
(5 292)
(5 524)
(8 594)
(9 057)
(8 658)
(8 172)
(5 929)
(5 526)
(5 754)
(5 700)
(7 029)
(8 519)
(8 909)
(8 861)
Research & Development
(564)
(594)
(727)
(616)
(664)
(754)
(856)
(792)
(495)
(360)
(309)
(507)
(357)
0
0
0
0
0
0
0
(2)
0
0
(145)
(571)
0
0
(213)
(121)
(244)
(425)
(767)
(1 077)
(1 119)
(1 253)
(1 028)
(917)
(974)
(840)
(864)
(788)
(625)
(521)
(381)
(245)
(175)
(127)
(109)
(155)
0
0
(144)
(228)
0
0
(174)
(141)
(83)
(87)
(6)
(6)
(7)
(6)
(10)
(11)
0
0
(2)
(192)
(1)
0
(1)
(1)
(1)
(1)
(1)
Depreciation & Amortization
(166)
(178)
(184)
(176)
(189)
(207)
(188)
(201)
(192)
(170)
(191)
(190)
(190)
0
0
0
(237)
0
0
0
(588)
0
0
(78)
(348)
0
0
(98)
(216)
(174)
(233)
(241)
(235)
(233)
(234)
(221)
(212)
(197)
(202)
(223)
(246)
(265)
(264)
(262)
(259)
(261)
(282)
(284)
(289)
0
0
(143)
(317)
(235)
(360)
(576)
(869)
(1 075)
(1 217)
(1 242)
(1 121)
(1 098)
(1 072)
(1 053)
(1 031)
(1 044)
(1 049)
(1 081)
(1 187)
(1 250)
(1 209)
(1 136)
(1 001)
(985)
(1 110)
(1 173)
Other Operating Expenses
0
0
0
0
0
0
3
3
0
0
0
0
0
(492)
(221)
143
76
83
69
(18)
0
(238)
(228)
(225)
0
(559)
(559)
(13)
(39)
(81)
(107)
(122)
(96)
(102)
(96)
(95)
(5)
(1 501)
(1 502)
(1 498)
(2)
(371)
(397)
(376)
(5)
(524)
(23)
(492)
0
(354)
(222)
0
0
1 882
1 826
1 997
0
(160)
93
150
0
153
58
0
0
(10)
(7)
(1 216)
0
0
0
0
0
0
0
0
Operating Income
253
N/A
222
-12%
801
+261%
492
-39%
1 375
+179%
2 220
+61%
3 182
+43%
4 725
+48%
7 212
+53%
8 391
+16%
8 727
+4%
8 916
+2%
5 101
-43%
2 151
-58%
107
-95%
(2 082)
N/A
(118)
+94%
(187)
-58%
(933)
-399%
(1 873)
-101%
(3 857)
-106%
(4 494)
-17%
(5 061)
-13%
(5 714)
-13%
(6 319)
-11%
(5 696)
+10%
(3 467)
+39%
(975)
+72%
1 289
N/A
2 173
+69%
3 652
+68%
4 752
+30%
5 112
+8%
5 460
+7%
4 575
-16%
3 686
-19%
3 662
-1%
2 262
-38%
1 824
-19%
1 704
-7%
2 583
+52%
1 494
-42%
(180)
N/A
(2 375)
-1 219%
(3 107)
-31%
(4 499)
-45%
(3 252)
+28%
(3 489)
-7%
(4 206)
-21%
(3 363)
+20%
(3 033)
+10%
(1 790)
+41%
(4 136)
-131%
(1 948)
+53%
(1 788)
+8%
(3 080)
-72%
(2 117)
+31%
(3 201)
-51%
(2 300)
+28%
(1 073)
+53%
487
N/A
1 417
+191%
562
-60%
(2 053)
N/A
(5 607)
-173%
(8 394)
-50%
(9 865)
-18%
(9 879)
0%
(2 929)
+70%
(4 171)
-42%
(4 523)
-8%
(4 984)
-10%
(6 508)
-31%
(8 194)
-26%
(7 871)
+4%
(7 055)
+10%
Pre-Tax Income
Interest Income Expense
168
296
302
236
219
(92)
(64)
(448)
(1 681)
(1 515)
(1 410)
(951)
595
563
453
399
(308)
(274)
(448)
(393)
(162)
(29)
2
(140)
(1 256)
(299)
(327)
(366)
(151)
(255)
(247)
(163)
(212)
(133)
(128)
(114)
(126)
(144)
(114)
(150)
(58)
(165)
(157)
(104)
(395)
(306)
(275)
(344)
(681)
(687)
(1 058)
(1 111)
(1 217)
(1 292)
(819)
(1 054)
(825)
(772)
(1 005)
(691)
(390)
(427)
(463)
(541)
(531)
(573)
241
(280)
2 985
2 338
(672)
(395)
(1 295)
(980)
1 206
1 550
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
0
0
0
(110)
501
0
0
0
0
0
0
0
(1 408)
0
0
0
(393)
0
0
0
(469)
0
(470)
0
(1)
0
0
0
2 242
0
0
232
(102)
0
2 276
1 510
(2 022)
(1 989)
(4 352)
(3 818)
(1 267)
(1 248)
(1 216)
0
(2 076)
(1 901)
(1 722)
(1 727)
(2 653)
(3 121)
(4 570)
(4 515)
Gain/Loss on Disposition of Assets
(2)
0
0
0
0
(5)
(87)
(253)
(388)
0
0
(139)
5
0
0
0
0
0
0
0
(12)
0
0
(3)
(39)
0
0
6
41
0
40
30
33
(9)
(40)
(63)
(33)
38
72
95
65
36
77
103
147
148
83
85
56
0
0
116
331
0
0
(113)
(21)
0
(149)
18
50
0
2
0
18
(2)
(134)
(159)
(106)
(283)
(174)
(327)
(383)
0
(395)
(513)
Total Other Income
149
139
180
125
107
148
108
111
244
(216)
(143)
167
(74)
(63)
(110)
(137)
1
(1)
(1)
(1)
(5)
(37)
(893)
(914)
(410)
(1 237)
174
207
(25)
556
(316)
(907)
(1 468)
(1 498)
(1 193)
(607)
(36)
(19)
(607)
(591)
(726)
(688)
(135)
(127)
(742)
(765)
(1 840)
(2 058)
(6 581)
(6 492)
(5 319)
(5 212)
(395)
(40)
(440)
(310)
1 042
1 063
(53)
(337)
2 423
2 374
4 027
4 223
(640)
(967)
(1 203)
(1 672)
(1 337)
(1 676)
2 011
2 209
828
1 249
(1 914)
(1 624)
Pre-Tax Income
568
N/A
659
+16%
1 285
+95%
854
-34%
1 702
+99%
2 271
+33%
3 139
+38%
4 136
+32%
5 387
+30%
6 660
+24%
7 174
+8%
7 993
+11%
5 627
-30%
2 651
-53%
450
-83%
(1 820)
N/A
(435)
+76%
(462)
-6%
(1 382)
-199%
(2 267)
-64%
(4 035)
-78%
(4 560)
-13%
(5 952)
-31%
(6 771)
-14%
(8 024)
-19%
(7 232)
+10%
(3 620)
+50%
(1 237)
+66%
1 655
N/A
2 474
+49%
3 129
+26%
3 712
+19%
3 465
-7%
3 822
+10%
3 215
-16%
2 901
-10%
2 060
-29%
2 135
+4%
1 174
-45%
1 058
-10%
1 471
+39%
677
-54%
(395)
N/A
(2 504)
-534%
(4 565)
-82%
(5 421)
-19%
(5 753)
-6%
(5 806)
-1%
(11 413)
-97%
(10 542)
+8%
(9 410)
+11%
(7 996)
+15%
(3 175)
+60%
(3 280)
-3%
(3 047)
+7%
(4 325)
-42%
(2 022)
+53%
(2 910)
-44%
(1 230)
+58%
(573)
+53%
549
N/A
1 375
+151%
(224)
N/A
(2 190)
-879%
(8 028)
-267%
(11 183)
-39%
(12 177)
-9%
(11 989)
+2%
(3 463)
+71%
(5 693)
-64%
(5 080)
+11%
(5 224)
-3%
(10 010)
-92%
(11 046)
-10%
(13 544)
-23%
(12 157)
+10%
Net Income
Tax Provision
0
0
(104)
(154)
(190)
(475)
(853)
(1 076)
(1 119)
(1 388)
(1 480)
(1 638)
(1 201)
(649)
175
631
129
130
332
375
408
398
(524)
(592)
(593)
(862)
(379)
(384)
(183)
65
51
63
(212)
(237)
(289)
(296)
784
837
1 539
1 571
608
569
(358)
(407)
(218)
(179)
(166)
(280)
(213)
(212)
36
167
(171)
(172)
(151)
(132)
(184)
(140)
6
(13)
85
85
(68)
(52)
12
1 411
1 332
1 308
267
(574)
(494)
(485)
(2)
(2)
(0)
(0)
Income from Continuing Operations
568
659
1 181
700
1 511
1 796
2 286
3 060
4 267
5 273
5 694
6 355
4 425
2 001
625
(1 189)
(306)
(332)
(1 050)
(1 892)
(3 627)
(4 160)
(6 474)
(7 361)
(8 617)
(8 094)
(3 999)
(1 621)
1 472
2 540
3 181
3 776
3 254
3 585
2 926
2 605
2 844
2 971
2 712
2 628
2 079
1 246
(753)
(2 911)
(4 783)
(5 600)
(5 920)
(6 088)
(11 625)
(10 756)
(9 376)
(7 830)
(3 346)
(3 454)
(3 199)
(4 458)
(2 206)
(3 050)
(1 224)
(585)
633
1 460
(291)
(2 243)
(8 015)
(9 772)
(10 846)
(10 681)
(3 195)
(6 267)
(5 574)
(5 709)
(10 012)
(11 048)
(13 545)
(12 157)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(72)
0
0
0
5
103
238
390
429
0
203
51
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
83
101
101
101
19
0
0
0
Net Income (Common)
568
N/A
659
+16%
1 181
+79%
700
-41%
1 511
+116%
1 796
+19%
2 286
+27%
3 060
+34%
4 267
+39%
5 273
+24%
5 694
+8%
6 355
+12%
4 425
-30%
2 001
-55%
625
-69%
(1 189)
N/A
(378)
+68%
(404)
-7%
(1 122)
-178%
(1 964)
-75%
(3 622)
-84%
(4 054)
-12%
(6 233)
-54%
(6 968)
-12%
(8 189)
-18%
(7 755)
+5%
(3 795)
+51%
(1 569)
+59%
1 472
N/A
2 540
+73%
3 181
+25%
3 776
+19%
3 254
-14%
3 585
+10%
2 926
-18%
2 605
-11%
2 844
+9%
2 971
+4%
2 712
-9%
2 628
-3%
2 079
-21%
1 246
-40%
(753)
N/A
(2 911)
-287%
(4 783)
-64%
(5 600)
-17%
(5 920)
-6%
(6 088)
-3%
(11 625)
-91%
(11 658)
0%
(10 275)
+12%
(8 729)
+15%
(3 346)
+62%
(4 493)
-34%
(9 022)
-101%
(10 406)
-15%
(9 054)
+13%
(7 997)
+12%
(1 390)
+83%
(627)
+55%
633
N/A
1 460
+131%
(291)
N/A
(2 243)
-670%
(8 015)
-257%
(9 772)
-22%
(10 846)
-11%
(10 681)
+2%
(3 113)
+71%
(6 166)
-98%
(5 473)
+11%
(5 608)
-2%
(9 993)
-78%
(11 048)
-11%
(13 545)
-23%
(12 157)
+10%
EPS (Diluted)
47.33
N/A
41.18
-13%
73.81
+79%
43.75
-41%
94.43
+116%
112.25
+19%
142.87
+27%
191.25
+34%
266.68
+39%
329.56
+24%
355.87
+8%
397.18
+12%
295
-26%
133.4
-55%
41.66
-69%
-79.26
N/A
-25.2
+68%
-26.93
-7%
-74.8
-178%
-130.93
-75%
-241.46
-84%
-289.57
-20%
-415.53
-43%
-464.53
-12%
-545.93
-18%
-517
+5%
-253
+51%
-104.6
+59%
98.13
N/A
169.33
+73%
212.06
+25%
251.73
+19%
216.93
-14%
239
+10%
195.06
-18%
173.66
-11%
189.6
+9%
185.68
-2%
169.5
-9%
164.25
-3%
129.93
-21%
77.87
-40%
-47.06
N/A
-181.93
-287%
-298.93
-64%
-350
-17%
-370
-6%
-380.5
-3%
-894.23
-135%
-582.9
+35%
-513.75
+12%
-436.45
+15%
-167.3
+62%
-179.72
-7%
-291.03
-62%
-371.64
-28%
-1 692.48
-355%
-298.99
+82%
-43.88
+85%
-19.78
+55%
99.94
N/A
46.08
-54%
-8.33
N/A
-67.32
-708%
-1 203.15
-1 687%
-999.83
+17%
-1 112.7
-11%
-1 176.52
-6%
-330.25
+72%
-524.73
-59%
-463.83
+12%
-394.62
+15%
-763.29
-93%
-747.45
+2%
-914.96
-22%
-822.52
+10%

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 317,100+ 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.