TLI Inc
KOSDAQ:062860
Income Statement
Earnings Waterfall
TLI Inc
Revenue
|
15.2B
KRW
|
Cost of Revenue
|
-11.8B
KRW
|
Gross Profit
|
3.3B
KRW
|
Operating Expenses
|
-13.4B
KRW
|
Operating Income
|
-10.1B
KRW
|
Other Expenses
|
2.7B
KRW
|
Net Income
|
-7.4B
KRW
|
Income Statement
TLI Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
115 999
N/A
|
116 685
+1%
|
116 820
+0%
|
122 603
+5%
|
133 380
+9%
|
136 727
+3%
|
137 820
+1%
|
137 570
0%
|
132 751
-4%
|
119 728
-10%
|
106 247
-11%
|
90 663
-15%
|
77 429
-15%
|
75 197
-3%
|
74 267
-1%
|
72 469
-2%
|
67 242
-7%
|
63 094
-6%
|
54 471
-14%
|
50 008
-8%
|
48 492
-3%
|
45 612
-6%
|
46 864
+3%
|
43 929
-6%
|
41 982
-4%
|
39 589
-6%
|
37 527
-5%
|
37 834
+1%
|
36 714
-3%
|
37 909
+3%
|
37 306
-2%
|
34 229
-8%
|
30 822
-10%
|
29 026
-6%
|
27 140
-6%
|
25 125
-7%
|
21 013
-16%
|
18 836
-10%
|
20 820
+11%
|
19 699
-5%
|
15 185
-23%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(99 502)
|
(97 494)
|
(96 165)
|
(100 285)
|
(101 922)
|
(103 638)
|
(104 582)
|
(103 477)
|
(105 173)
|
(94 002)
|
(81 073)
|
(67 914)
|
(55 013)
|
(52 198)
|
(51 631)
|
(50 745)
|
(49 631)
|
(49 056)
|
(45 777)
|
(43 644)
|
(45 794)
|
(42 426)
|
(39 834)
|
(35 831)
|
(31 053)
|
(29 089)
|
(28 999)
|
(29 627)
|
(27 652)
|
(29 328)
|
(28 273)
|
(24 956)
|
(21 807)
|
(18 693)
|
(16 768)
|
(15 518)
|
(16 563)
|
(15 746)
|
(17 058)
|
(17 195)
|
(11 845)
|
|
Gross Profit |
16 497
N/A
|
19 191
+16%
|
20 656
+8%
|
22 319
+8%
|
31 458
+41%
|
33 089
+5%
|
33 238
+0%
|
34 094
+3%
|
27 578
-19%
|
25 726
-7%
|
25 174
-2%
|
22 748
-10%
|
22 416
-1%
|
22 999
+3%
|
22 636
-2%
|
21 724
-4%
|
17 611
-19%
|
14 039
-20%
|
8 695
-38%
|
6 365
-27%
|
2 698
-58%
|
3 186
+18%
|
7 030
+121%
|
8 098
+15%
|
10 928
+35%
|
10 501
-4%
|
8 529
-19%
|
8 208
-4%
|
9 061
+10%
|
8 580
-5%
|
9 032
+5%
|
9 272
+3%
|
9 015
-3%
|
10 333
+15%
|
10 372
+0%
|
9 608
-7%
|
4 449
-54%
|
3 090
-31%
|
3 762
+22%
|
2 504
-33%
|
3 340
+33%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(23 170)
|
(24 959)
|
(21 851)
|
(22 542)
|
(24 376)
|
(25 749)
|
(24 759)
|
(24 360)
|
(24 708)
|
(23 774)
|
(24 680)
|
(24 755)
|
(23 451)
|
(23 495)
|
(22 519)
|
(22 121)
|
(21 580)
|
(22 167)
|
(20 874)
|
(20 258)
|
(21 694)
|
(20 954)
|
(19 552)
|
(16 110)
|
(10 676)
|
(11 893)
|
(11 913)
|
(13 353)
|
(16 924)
|
(17 134)
|
(17 018)
|
(16 179)
|
(15 475)
|
(15 696)
|
(16 204)
|
(16 359)
|
(11 037)
|
(9 509)
|
(11 856)
|
(11 106)
|
(13 447)
|
|
Selling, General & Administrative |
(9 341)
|
(5 659)
|
(8 051)
|
(8 037)
|
(8 487)
|
(8 469)
|
(8 873)
|
(8 589)
|
(8 344)
|
(7 633)
|
(7 061)
|
(6 757)
|
(6 454)
|
(6 179)
|
(6 169)
|
(6 098)
|
(5 953)
|
(5 999)
|
(5 912)
|
(5 852)
|
(6 644)
|
(5 948)
|
(5 596)
|
(4 987)
|
(3 794)
|
(4 137)
|
(4 394)
|
(4 883)
|
(6 049)
|
(6 216)
|
(6 184)
|
(6 056)
|
(4 642)
|
(4 372)
|
(4 302)
|
(4 343)
|
(3 414)
|
(3 320)
|
(8 423)
|
(10 529)
|
(5 697)
|
|
Research & Development |
(5 201)
|
(8 258)
|
(11 440)
|
(12 068)
|
(13 416)
|
(14 075)
|
(13 768)
|
(13 859)
|
(14 637)
|
(14 462)
|
(15 984)
|
(16 398)
|
(15 746)
|
(15 538)
|
(14 683)
|
(14 572)
|
(14 111)
|
(14 275)
|
(13 502)
|
(12 990)
|
(13 680)
|
(12 093)
|
(11 448)
|
(9 977)
|
(5 457)
|
(6 493)
|
(6 324)
|
(7 362)
|
(9 655)
|
(9 450)
|
(9 757)
|
(9 410)
|
(9 702)
|
(10 517)
|
(10 858)
|
(11 013)
|
(7 063)
|
(6 925)
|
(6 018)
|
0
|
(7 303)
|
|
Depreciation & Amortization |
(1 148)
|
(1 752)
|
(2 361)
|
(2 438)
|
(2 473)
|
(2 295)
|
(2 119)
|
(1 913)
|
(1 727)
|
(1 679)
|
(1 637)
|
(1 600)
|
(1 249)
|
(1 480)
|
(1 468)
|
(1 452)
|
(1 516)
|
(1 498)
|
(1 462)
|
(1 417)
|
(1 370)
|
(1 335)
|
(1 341)
|
(1 314)
|
(1 424)
|
(1 264)
|
(1 196)
|
(1 107)
|
(1 221)
|
(1 011)
|
(1 004)
|
(1 057)
|
(1 131)
|
(1 081)
|
(1 044)
|
(1 002)
|
(560)
|
(650)
|
(493)
|
0
|
(447)
|
|
Other Operating Expenses |
(7 480)
|
(9 290)
|
0
|
0
|
0
|
(910)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(298)
|
(199)
|
0
|
0
|
(395)
|
0
|
0
|
0
|
(1 578)
|
(1 167)
|
168
|
0
|
0
|
0
|
0
|
0
|
(456)
|
(73)
|
344
|
0
|
274
|
0
|
0
|
0
|
1 387
|
3 078
|
(577)
|
0
|
|
Operating Income |
(6 674)
N/A
|
(5 769)
+14%
|
(1 196)
+79%
|
(224)
+81%
|
7 082
N/A
|
7 339
+4%
|
8 478
+16%
|
9 732
+15%
|
2 870
-71%
|
1 951
-32%
|
493
-75%
|
(2 007)
N/A
|
(1 035)
+48%
|
(496)
+52%
|
118
N/A
|
(396)
N/A
|
(3 970)
-903%
|
(8 128)
-105%
|
(12 180)
-50%
|
(13 894)
-14%
|
(18 996)
-37%
|
(17 767)
+6%
|
(12 521)
+30%
|
(8 011)
+36%
|
253
N/A
|
(1 392)
N/A
|
(3 383)
-143%
|
(5 144)
-52%
|
(7 863)
-53%
|
(8 552)
-9%
|
(7 984)
+7%
|
(6 906)
+13%
|
(6 460)
+6%
|
(5 363)
+17%
|
(5 832)
-9%
|
(6 751)
-16%
|
(6 587)
+2%
|
(6 419)
+3%
|
(8 095)
-26%
|
(8 602)
-6%
|
(10 107)
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(264)
|
(325)
|
(1 015)
|
(1 324)
|
(1 064)
|
(1 221)
|
(1 410)
|
(1 659)
|
(1 901)
|
(1 832)
|
(3 398)
|
1 180
|
1 437
|
1 438
|
3 054
|
(930)
|
2 557
|
3 154
|
3 340
|
3 477
|
(825)
|
(1 048)
|
(767)
|
(768)
|
1 962
|
(49)
|
198
|
40
|
1 361
|
2 022
|
2 302
|
2 618
|
1 350
|
1 079
|
879
|
1 333
|
971
|
1 320
|
1 117
|
623
|
(226)
|
|
Non-Reccuring Items |
(1 809)
|
0
|
(2 021)
|
(2 221)
|
(500)
|
0
|
(1 318)
|
(1 499)
|
(1 472)
|
(1 472)
|
(954)
|
(510)
|
(297)
|
0
|
0
|
(261)
|
(397)
|
0
|
(808)
|
(2 142)
|
(1 178)
|
0
|
0
|
0
|
(67)
|
316
|
(67)
|
(483)
|
(72)
|
0
|
0
|
0
|
274
|
0
|
357
|
357
|
180
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
40
|
60
|
72
|
178
|
222
|
237
|
1 394
|
1 313
|
1 247
|
1 226
|
83
|
58
|
41
|
28
|
2
|
2
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(3)
|
(48)
|
(48)
|
(48)
|
(45)
|
0
|
(0)
|
(15)
|
(15)
|
0
|
(4)
|
0
|
2 372
|
|
Total Other Income |
(2 199)
|
(2 550)
|
(2 415)
|
(2 255)
|
(1 424)
|
(1 003)
|
(737)
|
(783)
|
(2 181)
|
(1 992)
|
(2 179)
|
(2 184)
|
(79)
|
(168)
|
(18)
|
54
|
(16)
|
391
|
387
|
525
|
36
|
39
|
43
|
28
|
(43)
|
2 142
|
2 122
|
1 922
|
(188)
|
(379)
|
(351)
|
(185)
|
(39)
|
(35)
|
(164)
|
(135)
|
(110)
|
(110)
|
144
|
237
|
24
|
|
Pre-Tax Income |
(10 906)
N/A
|
(8 584)
+21%
|
(6 575)
+23%
|
(5 846)
+11%
|
4 315
N/A
|
5 351
+24%
|
6 408
+20%
|
7 105
+11%
|
(1 438)
N/A
|
(2 117)
-47%
|
(5 955)
-181%
|
(3 463)
+42%
|
67
N/A
|
802
+1 097%
|
3 155
+293%
|
(1 532)
N/A
|
(1 824)
-19%
|
(4 584)
-151%
|
(9 261)
-102%
|
(12 034)
-30%
|
(20 957)
-74%
|
(18 776)
+10%
|
(13 245)
+29%
|
(8 751)
+34%
|
2 126
N/A
|
1 016
-52%
|
(1 131)
N/A
|
(3 666)
-224%
|
(6 765)
-85%
|
(6 957)
-3%
|
(6 080)
+13%
|
(4 521)
+26%
|
(4 919)
-9%
|
(4 320)
+12%
|
(4 760)
-10%
|
(5 210)
-9%
|
(5 561)
-7%
|
(5 208)
+6%
|
(6 838)
-31%
|
(7 742)
-13%
|
(7 937)
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
17
|
(326)
|
(2 547)
|
(3 159)
|
(5 760)
|
(5 836)
|
(3 705)
|
(3 624)
|
(1 224)
|
(994)
|
(718)
|
(610)
|
(543)
|
(543)
|
(377)
|
(78)
|
(1 772)
|
(1 771)
|
(1 644)
|
(1 644)
|
285
|
285
|
446
|
446
|
920
|
920
|
(101)
|
(101)
|
(579)
|
349
|
912
|
621
|
148
|
(912)
|
(898)
|
(663)
|
(388)
|
21
|
497
|
471
|
316
|
|
Income from Continuing Operations |
(10 887)
|
(8 909)
|
(9 122)
|
(9 005)
|
(1 445)
|
(485)
|
2 703
|
3 481
|
(2 662)
|
(3 111)
|
(6 672)
|
(4 072)
|
(476)
|
260
|
2 778
|
(1 610)
|
(3 596)
|
(6 355)
|
(10 905)
|
(13 678)
|
(20 672)
|
(18 491)
|
(12 799)
|
(8 305)
|
3 046
|
1 936
|
(1 232)
|
(3 767)
|
(7 344)
|
(6 609)
|
(5 169)
|
(3 901)
|
(4 771)
|
(5 232)
|
(5 658)
|
(5 873)
|
(5 949)
|
(5 188)
|
(6 341)
|
(7 271)
|
(7 621)
|
|
Income to Minority Interest |
6 005
|
4 912
|
6 209
|
6 216
|
2 921
|
2 628
|
493
|
343
|
4 017
|
3 007
|
2 426
|
1 492
|
(573)
|
(349)
|
(263)
|
(346)
|
(154)
|
44
|
163
|
148
|
(5)
|
115
|
128
|
257
|
284
|
483
|
734
|
1 076
|
1 277
|
1 339
|
1 298
|
1 283
|
464
|
818
|
820
|
321
|
1 413
|
680
|
487
|
0
|
91
|
|
Net Income (Common) |
(4 883)
N/A
|
(3 996)
+18%
|
(2 912)
+27%
|
(2 788)
+4%
|
1 476
N/A
|
2 143
+45%
|
3 195
+49%
|
3 823
+20%
|
1 356
-65%
|
(105)
N/A
|
(4 247)
-3 945%
|
(2 581)
+39%
|
(1 049)
+59%
|
(90)
+91%
|
2 516
N/A
|
(1 955)
N/A
|
(3 750)
-92%
|
(6 310)
-68%
|
(10 742)
-70%
|
(13 530)
-26%
|
(20 677)
-53%
|
(18 376)
+11%
|
(12 672)
+31%
|
(8 049)
+36%
|
3 330
N/A
|
2 420
-27%
|
(496)
N/A
|
(2 689)
-442%
|
(6 068)
-126%
|
(5 270)
+13%
|
(3 871)
+27%
|
(2 618)
+32%
|
(4 307)
-65%
|
(4 414)
-2%
|
(4 838)
-10%
|
(5 552)
-15%
|
(5 949)
-7%
|
(5 921)
+0%
|
(7 139)
-21%
|
(7 986)
-12%
|
(7 402)
+7%
|
|
EPS (Diluted) |
-488.3
N/A
|
-399.6
+18%
|
-291.2
+27%
|
-278.8
+4%
|
147.6
N/A
|
214.3
+45%
|
319.5
+49%
|
424.77
+33%
|
150.66
-65%
|
-11.66
N/A
|
-471.88
-3 947%
|
-286.77
+39%
|
-116.55
+59%
|
-10
+91%
|
279.55
N/A
|
-217.22
N/A
|
-416.66
-92%
|
-788.75
-89%
|
-1 342.75
-70%
|
-1 691.25
-26%
|
-2 584.62
-53%
|
-6 125.33
-137%
|
-1 810.28
+70%
|
-1 149.85
+36%
|
416.25
N/A
|
302.5
-27%
|
-70.85
N/A
|
-384.14
-442%
|
-866.85
-126%
|
-713.49
+18%
|
-524.09
+27%
|
-354.43
+32%
|
-583.06
-65%
|
-597.54
-2%
|
-655
-10%
|
-751.58
-15%
|
-805.39
-7%
|
-801.54
+0%
|
-966.44
-21%
|
-1 081.09
-12%
|
-1 002.12
+7%
|