E

Eluon Corp
KOSDAQ:065440

Watchlist Manager
Eluon Corp
KOSDAQ:065440
Watchlist
Price: 1 465 KRW -0.48%
Market Cap: 40B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+17%
5Y
+37%
10Y
+44%
Operating Income
+
3Y
-41%
5Y
+950%
10Y
-
Net Income
+
3Y
+66%
5Y
+368%
10Y
-

Earnings Waterfall
Eluon Corp

Revenue
67.3B KRW
Cost of Revenue
-48.7B KRW
Gross Profit
18.6B KRW
Operating Expenses
-16.6B KRW
Operating Income
1.9B KRW
Other Expenses
2B KRW
Net Income
4B KRW

Income Statement
Eluon Corp

Rotate your device to view
Income Statement
Currency: KRW
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
1 179
1 242
1 225
1 243
1 221
1 238
1 266
1 266
1 277
1 273
1 230
1 127
1 061
962
908
884
833
790
770
724
684
680
640
633
606
579
539
503
487
457
422
387
361
339
307
268
228
190
179
180
202
215
215
211
217
214
219
223
217
0
0
Revenue
38 596
N/A
41 222
+7%
44 236
+7%
47 102
+6%
50 471
+7%
49 017
-3%
44 771
-9%
50 513
+13%
47 225
-7%
45 001
-5%
46 747
+4%
43 293
-7%
51 504
+19%
53 403
+4%
54 514
+2%
58 270
+7%
52 553
-10%
50 745
-3%
45 257
-11%
37 069
-18%
34 944
-6%
37 659
+8%
40 441
+7%
43 856
+8%
48 285
+10%
49 547
+3%
49 259
-1%
55 273
+12%
49 398
-11%
48 513
-2%
49 238
+1%
41 391
-16%
47 819
+16%
48 075
+1%
50 185
+4%
53 777
+7%
56 185
+4%
57 596
+3%
57 429
0%
54 493
-5%
56 562
+4%
55 755
-1%
56 806
+2%
57 195
+1%
56 034
-2%
59 721
+7%
62 188
+4%
68 398
+10%
68 519
+0%
66 128
-3%
67 254
+2%
Gross Profit
Cost of Revenue
(24 524)
(26 213)
(28 537)
(30 868)
(32 085)
(30 819)
(28 801)
(32 547)
(35 692)
(35 220)
(37 421)
(34 932)
(37 597)
(40 995)
(41 755)
(47 510)
(38 800)
(37 542)
(33 035)
(24 346)
(24 221)
(26 589)
(28 446)
(31 538)
(36 112)
(37 231)
(37 183)
(40 770)
(37 264)
(35 730)
(36 372)
(30 980)
(35 284)
(34 755)
(36 320)
(39 231)
(41 679)
(42 846)
(42 444)
(40 224)
(42 188)
(41 777)
(42 366)
(42 567)
(39 368)
(41 811)
(43 228)
(46 443)
(49 516)
(47 230)
(48 677)
Gross Profit
14 072
N/A
15 008
+7%
15 699
+5%
16 234
+3%
18 386
+13%
18 198
-1%
15 970
-12%
17 966
+13%
11 534
-36%
9 782
-15%
9 326
-5%
8 361
-10%
13 907
+66%
12 408
-11%
12 759
+3%
10 760
-16%
13 753
+28%
13 202
-4%
12 222
-7%
12 723
+4%
10 724
-16%
11 069
+3%
11 996
+8%
12 318
+3%
12 173
-1%
12 316
+1%
12 077
-2%
14 502
+20%
12 134
-16%
12 783
+5%
12 866
+1%
10 410
-19%
12 534
+20%
13 320
+6%
13 866
+4%
14 546
+5%
14 506
0%
14 749
+2%
14 985
+2%
14 269
-5%
14 374
+1%
13 978
-3%
14 441
+3%
14 629
+1%
16 665
+14%
17 910
+7%
18 961
+6%
21 955
+16%
19 003
-13%
18 898
-1%
18 576
-2%
Operating Income
Operating Expenses
(17 077)
(17 259)
(17 090)
(16 654)
(15 513)
(16 682)
(17 266)
(17 426)
(14 266)
(14 432)
(12 375)
(11 534)
(12 160)
(10 181)
(11 190)
(11 326)
(13 261)
(13 079)
(12 518)
(11 121)
(11 088)
(11 571)
(11 473)
(11 609)
(10 913)
(10 764)
(10 916)
(11 132)
(11 160)
(12 524)
(12 681)
(11 721)
(10 283)
(10 988)
(11 192)
(12 053)
(11 685)
(11 670)
(11 697)
(11 865)
(13 433)
(13 786)
(13 837)
(14 014)
(13 631)
(13 743)
(14 049)
(14 061)
(15 906)
(16 454)
(16 632)
Selling, General & Administrative
(12 748)
(12 408)
(14 379)
(14 142)
(11 899)
(12 920)
(12 200)
(12 522)
(9 895)
(9 647)
(8 143)
(7 392)
(8 846)
(6 395)
(7 104)
(6 938)
(8 946)
(8 442)
(8 214)
(8 030)
(8 172)
(8 201)
(8 202)
(8 206)
(8 190)
(8 511)
(8 641)
(8 834)
(8 529)
(8 585)
(9 003)
(8 277)
(8 010)
(7 655)
(7 596)
(8 589)
(9 126)
(9 181)
(9 100)
(8 934)
(10 144)
(10 377)
(10 376)
(10 491)
(10 405)
(10 581)
(10 948)
(11 143)
(12 077)
(12 393)
(12 426)
Research & Development
(2 885)
0
0
(1 419)
(2 399)
(2 231)
(3 273)
(3 009)
(3 293)
(3 371)
(2 716)
(2 959)
(2 419)
(2 426)
(2 930)
(3 395)
(3 664)
(3 437)
(3 141)
(2 479)
(2 319)
(2 289)
(2 171)
(2 321)
(2 168)
(1 683)
(1 679)
(1 668)
(1 996)
(2 183)
(1 949)
(1 760)
(1 717)
(2 083)
(2 390)
(2 297)
(2 173)
(2 104)
(2 167)
(2 501)
(2 869)
(2 994)
(3 095)
(3 155)
(2 835)
(2 762)
(2 688)
(2 498)
(3 407)
(3 628)
(3 765)
Depreciation & Amortization
(1 445)
0
0
(582)
(1 215)
(757)
(1 019)
(1 121)
(1 079)
(1 055)
(1 066)
(1 093)
(896)
(823)
(709)
(569)
(651)
(659)
(622)
(613)
(596)
(542)
(560)
(557)
(555)
(570)
(596)
(630)
(635)
(638)
(610)
(572)
(555)
(503)
(459)
(419)
(386)
(384)
(430)
(430)
(420)
(415)
(367)
(368)
(390)
(400)
(413)
(420)
(422)
(428)
(436)
Other Operating Expenses
0
(4 850)
(2 711)
(512)
0
(774)
(774)
(774)
0
(360)
(449)
(90)
0
(537)
(447)
(423)
0
(542)
(542)
0
0
(539)
(539)
(525)
0
0
0
0
0
(1 118)
(1 118)
(1 113)
0
(748)
(748)
(748)
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(5)
Operating Income
(3 005)
N/A
(2 250)
+25%
(1 391)
+38%
(421)
+70%
2 873
N/A
1 516
-47%
(1 297)
N/A
540
N/A
(2 732)
N/A
(4 650)
-70%
(3 050)
+34%
(3 173)
-4%
1 747
N/A
2 228
+28%
1 569
-30%
(566)
N/A
492
N/A
124
-75%
(297)
N/A
1 602
N/A
(364)
N/A
(502)
-38%
522
N/A
709
+36%
1 261
+78%
1 552
+23%
1 161
-25%
3 370
+190%
974
-71%
259
-73%
185
-28%
(1 311)
N/A
2 252
N/A
2 332
+4%
2 674
+15%
2 492
-7%
2 821
+13%
3 079
+9%
3 288
+7%
2 404
-27%
941
-61%
192
-80%
603
+214%
614
+2%
3 035
+394%
4 167
+37%
4 911
+18%
7 894
+61%
3 097
-61%
2 444
-21%
1 944
-20%
Pre-Tax Income
Interest Income Expense
1 157
2 115
1 990
744
1 007
(903)
(748)
(744)
(966)
(1 029)
(1 165)
(1 173)
(927)
(836)
(815)
(739)
(690)
(683)
(581)
(478)
(389)
(353)
(321)
(242)
(194)
(63)
7
96
160
152
156
37
(78)
(130)
(146)
(79)
47
132
290
359
453
649
721
856
911
916
926
970
1 109
1 123
938
Non-Reccuring Items
0
0
0
0
(1 705)
0
0
0
(360)
0
0
(384)
(537)
0
0
0
(542)
0
0
(555)
(539)
0
0
0
0
0
0
(5)
(1 118)
0
0
0
(748)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
Gain/Loss on Disposition of Assets
(17)
0
0
(7)
0
3
0
0
(0)
(0)
1
0
1
1
23
27
27
26
8
0
4
4
0
0
(0)
(0)
7
2
404
404
0
402
3
5
0
14
11
(94)
0
0
(0)
(0)
6
8
8
8
11
9
9
9
0
Total Other Income
(655)
(360)
(1 572)
(1 589)
(585)
(1 801)
(2 655)
(2 644)
(2 133)
(2 010)
65
49
(223)
(324)
(270)
(235)
80
130
13
(16)
(173)
(135)
(97)
(105)
(108)
(183)
(162)
(145)
192
207
585
869
708
715
728
23
(228)
(25)
(65)
(57)
314
348
207
160
(409)
(446)
(299)
(257)
108
218
43
Pre-Tax Income
(2 520)
N/A
(495)
+80%
(973)
-97%
(1 272)
-31%
1 590
N/A
(1 186)
N/A
(4 700)
-296%
(2 848)
+39%
(6 190)
-117%
(7 690)
-24%
(4 149)
+46%
(4 681)
-13%
61
N/A
1 069
+1 662%
507
-53%
(1 513)
N/A
(633)
+58%
(403)
+36%
(856)
-113%
552
N/A
(1 462)
N/A
(986)
+33%
105
N/A
362
+246%
958
+164%
1 305
+36%
1 013
-22%
3 317
+228%
612
-82%
1 021
+67%
926
-9%
(2)
N/A
2 136
N/A
2 922
+37%
3 255
+11%
2 450
-25%
2 650
+8%
3 093
+17%
3 514
+14%
2 705
-23%
1 709
-37%
1 190
-30%
1 538
+29%
1 639
+7%
3 545
+116%
4 644
+31%
5 549
+19%
8 617
+55%
4 318
-50%
3 794
-12%
2 925
-23%
Net Income
Tax Provision
(515)
(518)
(495)
(518)
(239)
(249)
(394)
(369)
(739)
(720)
(526)
(548)
(49)
(49)
(80)
(102)
(406)
(406)
(407)
(333)
(226)
(188)
(171)
(214)
(38)
(166)
(151)
(144)
(77)
(61)
(83)
(63)
(12)
(77)
(51)
(46)
(412)
(266)
(263)
(273)
(4)
0
39
31
188
79
8
(8)
1 315
1 424
1 078
Income from Continuing Operations
(3 035)
(1 013)
(1 468)
(1 790)
1 351
(1 434)
(5 094)
(3 217)
(6 930)
(8 410)
(4 675)
(5 229)
12
1 019
426
(1 615)
(1 039)
(808)
(1 263)
219
(1 688)
(1 174)
(66)
148
920
1 140
862
3 174
534
960
843
(66)
2 125
2 845
3 205
2 404
2 238
2 827
3 251
2 432
1 704
1 178
1 576
1 670
3 733
4 724
5 558
8 609
5 633
5 218
4 003
Income to Minority Interest
72
87
97
171
(3)
(138)
(24)
(98)
(11)
62
17
26
13
13
16
8
6
1
3
7
(3)
(1)
(14)
(12)
(3)
(6)
11
(16)
7
11
11
36
13
7
(5)
(10)
(5)
(1)
7
15
22
20
18
13
(5)
3
(2)
(10)
(11)
(12)
(10)
Net Income (Common)
(2 964)
N/A
(926)
+69%
(1 371)
-48%
(1 619)
-18%
1 347
N/A
(1 572)
N/A
(5 117)
-226%
(3 315)
+35%
(6 941)
-109%
(8 348)
-20%
(4 659)
+44%
(5 202)
-12%
25
N/A
1 032
+4 104%
442
-57%
(1 608)
N/A
(1 033)
+36%
(807)
+22%
(1 261)
-56%
226
N/A
(1 690)
N/A
(1 175)
+30%
(80)
+93%
136
N/A
917
+573%
1 134
+24%
873
-23%
3 158
+262%
542
-83%
972
+79%
854
-12%
(29)
N/A
2 138
N/A
2 926
+37%
3 227
+10%
1 992
-38%
1 806
-9%
1 923
+6%
2 403
+25%
2 020
-16%
1 727
-15%
1 197
-31%
1 595
+33%
1 683
+6%
3 728
+122%
4 726
+27%
5 556
+18%
8 599
+55%
5 622
-35%
5 206
-7%
3 993
-23%
EPS (Diluted)
-258.38
N/A
-80.7
+69%
-119.53
-48%
-141.15
-18%
117.45
N/A
-137.05
N/A
-446.16
-226%
-289.07
+35%
-605.15
-109%
-727.83
-20%
-401.77
+45%
-453.59
-13%
1.97
N/A
85.36
+4 233%
35.67
-58%
-132.39
N/A
-81.72
+38%
-47.18
+42%
-73.7
-56%
13.21
N/A
-98.81
N/A
-68.7
+30%
-4.69
+93%
8.73
N/A
51.66
+492%
42.89
-17%
33.04
-23%
119.45
+262%
20.48
-83%
36.75
+79%
32.3
-12%
-1.1
N/A
80.87
N/A
110.67
+37%
122.06
+10%
75.35
-38%
68.32
-9%
72.72
+6%
90.88
+25%
76.42
-16%
65.31
-15%
45.3
-31%
60.34
+33%
63.67
+6%
141.03
+122%
178.77
+27%
210.15
+18%
325.28
+55%
212.42
-35%
190.86
-10%
146.38
-23%

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 307,400+ 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.