Income Statement

Revenue

+6%

+28%

10Y

Currency: KRW

	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
Revenue
Interest Expense	1 066	1 173	1 175	1 179	1 286	1 365	0	0	1 556	422	873	0	1 775	1 158	1 309	1 692	2 005	1 675	1 350	1 329	1 367	1 303	1 348	1 299	1 330	1 364	1 380	1 405	1 368	1 535	1 488	1 394	1 065	938	823	737	672	634	610	614	629	640	652	652	636	615	574	533	483	425	374	327	316	327	353	394	451	543	599	671	706	709	725	709	680	635	579
Revenue	23 379 N/A	23 666 +1%	24 849 +5%	29 113 +17%	32 607 +12%	37 351 +15%	42 805 +15%	45 205 +6%	47 571 +5%	51 534 +8%	50 799 -1%	48 237 -5%	46 695 -3%	41 961 -10%	37 332 -11%	35 761 -4%	32 281 -10%	28 479 -12%	28 025 -2%	27 367 -2%	27 824 +2%	28 143 +1%	28 911 +3%	28 312 -2%	28 270 0%	34 945 +24%	45 624 +31%	52 953 +16%	57 254 +8%	57 085 0%	51 766 -9%	54 221 +5%	53 617 -1%	48 691 -9%	41 246 -15%	29 997 -27%	24 520 -18%	22 047 -10%	21 606 -2%	23 454 +9%	25 711 +10%	27 235 +6%	27 650 +2%	27 544 0%	29 042 +5%	29 124 +0%	30 022 +3%	30 077 +0%	29 117 -3%	31 642 +9%	33 580 +6%	34 634 +3%	35 296 +2%	35 254 0%	36 196 +3%	37 048 +2%	35 306 -5%	31 416 -11%	29 529 -6%	28 221 -4%	27 349 -3%	29 839 +9%	29 773 0%	33 801 +14%	37 099 +10%	37 618 +1%	38 457 +2%
Gross Profit
Cost of Revenue	(17 462)	(17 712)	(18 853)	(22 651)	(25 516)	(29 562)	(34 102)	(35 688)	(37 981)	(41 536)	(41 746)	(40 402)	(40 080)	(36 414)	(32 591)	(32 250)	(29 918)	(27 092)	(26 118)	(24 586)	(25 030)	(25 234)	(26 671)	(26 638)	(25 320)	(29 618)	(37 571)	(42 910)	(45 428)	(45 667)	(40 792)	(42 498)	(43 292)	(39 844)	(35 413)	(27 365)	(22 704)	(21 299)	(20 747)	(22 365)	(24 712)	(25 792)	(26 109)	(25 931)	(26 619)	(25 850)	(25 303)	(24 940)	(23 771)	(26 126)	(27 945)	(28 858)	(29 512)	(29 259)	(29 416)	(29 189)	(27 865)	(25 692)	(25 078)	(24 185)	(24 633)	(25 667)	(25 405)	(28 490)	(29 112)	(28 716)	(28 190)
Gross Profit	5 917 N/A	5 954 +1%	5 996 +1%	6 462 +8%	7 091 +10%	6 791 -4%	8 072 +19%	9 191 +14%	9 590 +4%	9 999 +4%	9 054 -9%	7 835 -13%	6 615 -16%	5 546 -16%	4 740 -15%	3 510 -26%	2 363 -33%	1 387 -41%	1 907 +37%	2 780 +46%	2 793 +0%	2 909 +4%	2 241 -23%	1 676 -25%	2 950 +76%	5 327 +81%	8 052 +51%	10 042 +25%	11 826 +18%	11 417 -3%	10 973 -4%	11 722 +7%	10 324 -12%	8 848 -14%	5 834 -34%	2 633 -55%	1 816 -31%	748 -59%	859 +15%	1 089 +27%	999 -8%	1 444 +45%	1 542 +7%	1 614 +5%	2 423 +50%	3 273 +35%	4 717 +44%	5 135 +9%	5 346 +4%	5 515 +3%	5 635 +2%	5 776 +2%	5 784 +0%	5 995 +4%	6 779 +13%	7 859 +16%	7 441 -5%	5 724 -23%	4 451 -22%	4 036 -9%	2 716 -33%	4 172 +54%	4 368 +5%	5 312 +22%	7 988 +50%	8 902 +11%	10 268 +15%
Operating Income
Operating Expenses	(2 916)	(2 991)	(3 244)	(3 604)	(3 651)	(3 910)	(4 173)	(4 448)	(4 706)	(4 953)	(4 729)	(4 696)	(4 619)	(4 591)	(4 679)	(4 607)	(4 648)	(4 654)	(4 669)	(4 646)	(4 165)	(4 571)	(4 299)	(4 089)	(3 799)	(3 964)	(3 995)	(4 153)	(4 545)	(5 131)	(5 108)	(5 365)	(4 859)	(5 405)	(5 250)	(5 163)	(5 904)	(6 503)	(6 564)	(6 380)	(4 420)	(4 477)	(4 228)	(4 010)	(3 968)	(3 788)	(4 048)	(4 041)	(3 609)	(3 635)	(3 463)	(3 341)	(3 783)	(3 793)	(4 083)	(4 632)	(4 506)	(4 911)	(4 729)	(4 707)	(4 866)	(4 961)	(5 106)	(5 526)	(5 391)	(5 480)	(5 247)
Selling, General & Administrative	(2 318)	(2 369)	(2 597)	(2 898)	(2 953)	(3 374)	(3 814)	(4 265)	(3 670)	(4 964)	(4 734)	(4 698)	(3 389)	(4 233)	(3 955)	(3 883)	(2 961)	(3 656)	(3 568)	(2 964)	(2 281)	(2 131)	(1 861)	(1 685)	(1 730)	(1 714)	(1 828)	(1 925)	(2 082)	(2 052)	(2 373)	(2 516)	(2 887)	(3 221)	(3 251)	(3 354)	(2 757)	(2 556)	(2 411)	(2 306)	(2 538)	(2 542)	(2 502)	(2 475)	(2 585)	(2 586)	(2 686)	(2 630)	(2 443)	(2 501)	(2 511)	(2 629)	(2 938)	(2 926)	(2 969)	(3 277)	(3 186)	(3 402)	(3 616)	(3 629)	(3 714)	(3 908)	(3 936)	(3 996)	(4 049)	(3 979)	(3 834)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(163)	(57)	(118)	0	(210)	(107)	(109)	(187)	(109)	(161)	(157)	(108)	(114)	(134)	(184)	(204)	(266)	(325)	(321)	(460)	0	(450)	(317)	(218)	0	(1 984)	(2 419)	(2 673)	(1 581)	(1 639)	(1 454)	(1 295)	(1 135)	(1 010)	(1 126)	(1 192)	(916)	(918)	(776)	(568)	(729)	(743)	(972)	(1 205)	(1 206)	(1 370)	0	(864)	(923)	(795)	(902)	(1 261)	(1 059)	(1 206)	(1 115)
Depreciation & Amortization	(598)	(622)	(648)	(707)	(699)	0	0	0	(1 036)	0	0	0	(1 068)	(302)	(608)	0	(1 476)	(725)	(825)	(1 292)	(1 775)	(1 813)	(1 850)	(1 867)	(1 954)	(1 992)	(1 981)	(2 022)	(2 197)	(2 101)	(2 010)	(1 984)	(1 503)	(1 515)	(1 464)	(1 373)	(1 394)	(1 087)	(857)	(524)	(301)	(296)	(272)	(265)	(248)	(215)	(232)	(217)	(249)	(213)	(173)	(141)	(116)	(124)	(141)	(150)	(114)	(139)	(171)	(217)	(229)	(260)	(268)	(269)	(282)	(295)	(298)
Other Operating Expenses	0	0	0	0	0	(536)	(359)	(183)	0	11	5	0	0	0	0	(724)	0	(166)	(167)	(203)	0	(466)	(431)	(429)	0	(124)	0	0	0	(653)	(404)	(405)	(468)	(219)	(218)	(218)	(1 752)	(876)	(877)	(877)	0	0	0	25	0	23	(4)	0	0	(3)	(2)	(3)	0	0	0	0	0	0	(942)	2	0	2	0	0	0	0	0
Operating Income	3 001 N/A	2 963 -1%	2 752 -7%	2 858 +4%	3 440 +20%	3 879 +13%	4 530 +17%	5 069 +12%	4 884 -4%	5 046 +3%	4 325 -14%	3 140 -27%	1 996 -36%	956 -52%	61 -94%	(1 097) N/A	(2 284) -108%	(3 267) -43%	(2 761) +15%	(1 865) +32%	(1 372) +26%	(1 663) -21%	(2 059) -24%	(2 415) -17%	(849) +65%	1 363 N/A	4 058 +198%	5 891 +45%	7 281 +24%	6 288 -14%	5 866 -7%	6 358 +8%	5 466 -14%	3 443 -37%	584 -83%	(2 530) N/A	(4 087) -62%	(5 756) -41%	(5 706) +1%	(5 293) +7%	(3 421) +35%	(3 036) +11%	(2 689) +11%	(2 397) +11%	(1 545) +36%	(512) +67%	673 N/A	1 097 +63%	1 737 +58%	1 881 +8%	2 173 +16%	2 435 +12%	2 002 -18%	2 202 +10%	2 697 +22%	3 227 +20%	2 935 -9%	812 -72%	(277) N/A	(672) -142%	(2 150) -220%	(789) +63%	(738) +6%	(214) +71%	2 597 N/A	3 423 +32%	5 021 +47%
Pre-Tax Income
Interest Income Expense	(1 082)	(1 143)	(1 156)	(1 207)	(1 127)	(1 182)	(1 158)	(1 196)	(1 185)	(1 380)	(1 591)	(1 685)	(1 599)	(1 960)	(2 045)	(1 934)	(1 983)	(1 449)	(1 178)	(1 252)	(1 299)	(1 269)	(1 370)	(1 228)	(1 259)	(1 293)	(1 081)	(580)	(700)	(648)	(703)	(1 863)	191	(1 173)	(731)	222	(2 410)	(942)	(574)	(810)	287	631	277	1 005	257	947	276	(710)	(1 331)	(1 796)	(1 482)	(632)	646	357	1 011	1 526	438	449	(131)	(818)	(38)	58	142	(368)	538	338	(380)
Non-Reccuring Items	0	0	0	0	0	0	0	0	22	0	0	0	(161)	0	0	0	(490)	0	(35)	0	(465)	0	0	0	(122)	0	(371)	(371)	(653)	0	0	0	(219)	0	0	0	(877)	0	0	0	0	0	26	0	26	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(13)	0	0	0	(51)	0	167	0	167	158	(9)	0	(9)	7	0	0	7	0	0	(63)	(63)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(16)	0	0	(15)	2	0	5	28	(137)	0	0	0	(501)	0	0	0	0	13	0
Total Other Income	(16)	(4)	(5)	(1)	(12)	(37)	103	(32)	1	33	(114)	186	(18)	(88)	(76)	(118)	17	(471)	(533)	(461)	(92)	(86)	(137)	(165)	(58)	(45)	68	53	40	(37)	(30)	43	2	113	(70)	(68)	(195)	(304)	(117)	(110)	3	8	6	4	15	11	8	1	12	3	34	48	63	57	35	38	14	(101)	(106)	(136)	62	(413)	(411)	(412)	63	22	37
Pre-Tax Income	1 903 N/A	1 816 -5%	1 591 -12%	1 649 +4%	2 300 +39%	2 659 +16%	3 474 +31%	3 841 +11%	3 708 -3%	3 699 0%	2 620 -29%	1 642 -37%	168 -90%	(1 091) N/A	(1 893) -74%	(3 149) -66%	(4 573) -45%	(5 030) -10%	(4 516) +10%	(3 578) +21%	(3 237) +10%	(3 012) +7%	(3 566) -18%	(3 808) -7%	(2 281) +40%	26 N/A	2 675 +10 188%	4 930 +84%	5 905 +20%	5 603 -5%	5 133 -8%	4 537 -12%	5 440 +20%	2 382 -56%	(217) N/A	(2 377) -995%	(7 569) -218%	(7 002) +7%	(6 399) +9%	(6 214) +3%	(3 131) +50%	(2 397) +23%	(2 379) +1%	(1 387) +42%	(1 248) +10%	446 N/A	957 +115%	387 -60%	400 +3%	87 -78%	724 +731%	1 837 +154%	2 712 +48%	2 618 -3%	3 747 +43%	4 819 +29%	3 250 -33%	1 161 -64%	(515) N/A	(1 625) -216%	(2 626) -62%	(1 143) +56%	(1 007) +12%	(995) +1%	3 199 N/A	3 795 +19%	4 678 +23%
Net Income
Tax Provision	(229)	(233)	(210)	(258)	(240)	(280)	(452)	(510)	(513)	(493)	(284)	(127)	48	238	169	164	11	(68)	105	83	199	251	120	167	(54)	(461)	40	9	14	399	11	52	215	110	(8)	(52)	(734)	(657)	(588)	(556)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(62)	(62)	(62)	0	95	95	95
Income from Continuing Operations	1 673	1 583	1 382	1 392	2 061	2 380	3 022	3 331	3 194	3 205	2 335	1 513	216	(854)	(1 725)	(2 985)	(4 562)	(5 099)	(4 412)	(3 496)	(3 039)	(2 759)	(3 443)	(3 638)	(2 335)	(434)	2 715	4 939	5 918	6 003	5 145	4 590	5 655	2 492	(225)	(2 429)	(8 303)	(7 659)	(6 987)	(6 770)	(3 131)	(2 397)	(2 379)	(1 387)	(1 248)	446	957	387	400	87	724	1 837	2 712	2 618	3 747	4 819	3 250	1 161	(515)	(1 625)	(2 688)	(1 205)	(1 069)	(1 056)	3 294	3 890	4 773
Net Income (Common)	1 673 N/A	1 583 -5%	1 382 -13%	1 392 +1%	2 061 +48%	2 380 +15%	3 022 +27%	3 331 +10%	3 194 -4%	3 205 +0%	2 335 -27%	1 513 -35%	216 -86%	(854) N/A	(1 725) -102%	(2 985) -73%	(4 562) -53%	(5 099) -12%	(4 412) +13%	(3 496) +21%	(3 039) +13%	(2 759) +9%	(3 443) -25%	(3 638) -6%	(2 335) +36%	(434) +81%	2 715 N/A	4 939 +82%	5 918 +20%	6 003 +1%	5 145 -14%	4 590 -11%	5 655 +23%	2 492 -56%	(225) N/A	(2 429) -980%	(8 303) -242%	(7 659) +8%	(6 987) +9%	(6 770) +3%	(3 131) +54%	(2 397) +23%	(2 379) +1%	(1 387) +42%	(1 248) +10%	446 N/A	957 +115%	387 -60%	400 +3%	87 -78%	724 +731%	1 837 +154%	2 712 +48%	2 618 -3%	3 747 +43%	4 819 +29%	3 250 -33%	1 161 -64%	(515) N/A	(1 625) -216%	(2 688) -65%	(1 205) +55%	(1 069) +11%	(1 056) +1%	3 294 N/A	3 890 +18%	4 773 +23%
EPS (Diluted)	334.6 N/A	316.6 -5%	276.39 -13%	278.39 +1%	412.2 +48%	476 +15%	604.4 +27%	666.2 +10%	638.79 -4%	641 +0%	467 -27%	302.6 -35%	43.2 -86%	-170.8 N/A	-287.5 -68%	-497.5 -73%	-760.33 -53%	-849.83 -12%	-735.33 +13%	-582.66 +21%	-506.5 +13%	-459.83 +9%	-573.83 -25%	-606.33 -6%	-389.16 +36%	-62 +84%	387.85 N/A	705.57 +82%	845.42 +20%	857.57 +1%	735 -14%	655.71 -11%	807.85 +23%	356 -56%	-32.14 N/A	-347 -980%	-1 186.14 -242%	-1 094.14 +8%	-998.14 +9%	-967.14 +3%	-447.28 +54%	-342.42 +23%	-339.85 +1%	-198.14 +42%	-178.28 +10%	63.71 N/A	136.71 +115%	55.28 -60%	57.14 +3%	12.4 -78%	103.12 +732%	261.6 +154%	386.19 +48%	372.81 -3%	533.69 +43%	686.32 +29%	462.79 -33%	165.28 -64%	-74.26 N/A	-240.03 -223%	-391.34 -63%	-180.96 +54%	-161.35 +11%	-159.74 +1%	497.57 N/A	588.84 +18%	730.42 +24%

Income Statement Balance Sheet Cash Flow Statement

i-Components Co Ltd
KOSDAQ:059100

Income Statement

Earnings Waterfall
i-Components Co Ltd

Income Statement
i-Components Co Ltd

See Also

Company

Help

Tools

Stocks

i-Components Co Ltd KOSDAQ:059100

Income Statement

Earnings Waterfall i-Components Co Ltd

Income Statement i-Components Co Ltd

See Also

Company

Help

Tools

Stocks

i-Components Co Ltd
KOSDAQ:059100

Earnings Waterfall
i-Components Co Ltd

Income Statement
i-Components Co Ltd