Income Statement

Revenue

+41%

+80%

10Y

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	691	596	333	206	97	41	33	15	1 881	2 536	3 054	3 494	2 052	1 711	1 448	1 290	1 148	1 143	1 302	1 557	1 758	1 776	2 092	2 438	3 282	3 361	3 490	3 501	3 557	3 655	3 708	3 784	3 825	3 726	3 597	3 586	3 315	3 104	3 140	3 346	3 539	0	0	0	6 865	1 883	4 066	6 657	8 536	9 261	9 612	9 748	10 619	11 287	15 360	18 174	19 809	21 442	18 987	17 908	17 856	17 368	17 533	17 713	18 352	20 383	23 841	28 484	32 845	36 490	38 416	39 443	40 761	41 455	42 648	43 363
Revenue	17 781 N/A	12 295 -31%	8 133 -34%	6 903 -15%	4 482 -35%	1 193 -73%	670 -44%	731 +9%	139 760 +19 019%	175 543 +26%	230 047 +31%	274 332 +19%	182 674 -33%	191 447 +5%	199 237 +4%	240 947 +21%	268 903 +12%	303 136 +13%	335 702 +11%	338 575 +1%	342 190 +1%	352 898 +3%	367 093 +4%	376 845 +3%	394 695 +5%	409 085 +4%	408 815 0%	420 839 +3%	436 959 +4%	455 963 +4%	476 399 +4%	498 093 +5%	534 775 +7%	540 283 +1%	604 161 +12%	634 045 +5%	662 319 +4%	682 802 +3%	669 217 -2%	634 362 -5%	673 399 +6%	697 356 +4%	783 976 +12%	887 591 +13%	950 184 +7%	1 085 277 +14%	1 107 858 +2%	1 106 568 0%	1 058 333 -4%	1 019 285 -4%	1 009 936 -1%	1 103 265 +9%	1 208 710 +10%	1 279 471 +6%	1 348 947 +5%	1 400 046 +4%	1 451 109 +4%	1 553 236 +7%	1 696 498 +9%	1 735 647 +2%	1 703 307 -2%	1 728 517 +1%	1 718 940 -1%	1 793 847 +4%	1 957 079 +9%	1 978 711 +1%	2 076 524 +5%	2 136 255 +3%	2 195 954 +3%	2 184 103 -1%	2 106 881 -4%	2 132 463 +1%	2 168 435 +2%	2 270 580 +5%	2 421 922 +7%	2 523 729 +4%
Gross Profit
Cost of Revenue	(17 462)	(14 859)	(11 553)	(8 336)	(5 233)	(1 401)	(972)	(922)	(124 813)	(156 051)	(205 448)	(244 083)	(162 784)	(170 991)	(177 143)	(215 404)	(240 289)	(272 054)	(303 505)	(308 990)	(313 617)	(324 658)	(338 520)	(347 035)	(363 016)	(376 632)	(374 117)	(383 925)	(400 126)	(418 018)	(438 265)	(458 548)	(494 314)	(496 366)	(560 465)	(590 628)	(614 413)	(638 968)	(625 679)	(589 930)	(625 306)	(640 764)	(716 835)	(811 474)	(876 101)	(1 002 276)	(1 020 830)	(1 008 757)	(944 908)	(889 915)	(865 056)	(947 616)	(1 050 794)	(1 127 405)	(1 191 565)	(1 247 806)	(1 302 145)	(1 401 255)	(1 542 880)	(1 577 940)	(1 535 259)	(1 551 371)	(1 537 967)	(1 607 038)	(1 761 813)	(1 790 304)	(1 884 939)	(1 941 674)	(1 996 842)	(1 980 482)	(1 907 495)	(1 934 934)	(1 970 934)	(2 068 180)	(2 212 224)	(2 303 149)
Gross Profit	318 N/A	(2 565) N/A	(3 421) -33%	(1 434) +58%	(751) +48%	(207) +72%	(301) -45%	(190) +37%	14 947 N/A	19 491 +30%	24 598 +26%	30 248 +23%	19 890 -34%	20 456 +3%	22 094 +8%	25 544 +16%	28 614 +12%	31 082 +9%	32 196 +4%	29 583 -8%	28 573 -3%	28 237 -1%	28 571 +1%	29 808 +4%	31 679 +6%	32 453 +2%	34 697 +7%	36 913 +6%	36 833 0%	37 943 +3%	38 133 +1%	39 544 +4%	40 461 +2%	43 917 +9%	43 696 -1%	43 417 -1%	47 906 +10%	43 834 -8%	43 538 -1%	44 432 +2%	48 093 +8%	56 592 +18%	67 141 +19%	76 117 +13%	74 083 -3%	83 001 +12%	87 029 +5%	97 812 +12%	113 425 +16%	129 371 +14%	144 880 +12%	155 649 +7%	157 916 +1%	152 066 -4%	157 382 +3%	152 240 -3%	148 964 -2%	151 981 +2%	153 618 +1%	157 707 +3%	168 048 +7%	177 145 +5%	180 974 +2%	186 809 +3%	195 266 +5%	188 407 -4%	191 585 +2%	194 582 +2%	199 112 +2%	203 621 +2%	199 387 -2%	197 530 -1%	197 501 0%	202 400 +2%	209 699 +4%	220 580 +5%
Operating Income
Operating Expenses	(5 785)	(5 214)	(5 191)	(4 911)	(2 330)	(2 172)	(1 820)	(1 510)	(18 253)	(21 521)	(25 935)	(29 903)	(17 685)	(17 818)	(17 793)	(18 938)	(19 902)	(21 884)	(23 197)	(22 984)	(25 709)	(24 204)	(25 319)	(26 761)	(27 525)	(28 248)	(30 268)	(32 638)	(34 253)	(40 041)	(41 370)	(38 817)	(40 904)	(41 659)	(41 902)	(41 938)	(43 051)	(42 823)	(44 062)	(46 056)	(50 045)	(54 598)	(59 187)	(63 882)	(62 371)	(62 922)	(63 044)	(60 603)	(62 817)	(65 073)	(65 209)	(69 802)	(75 029)	(78 786)	(87 078)	(96 881)	(104 103)	(110 106)	(112 036)	(110 789)	(111 690)	(112 226)	(116 068)	(120 574)	(130 423)	(136 948)	(144 915)	(152 668)	(156 340)	(161 732)	(165 272)	(171 141)	(172 460)	(175 085)	(174 926)	(182 400)
Selling, General & Administrative	(4 972)	(4 718)	(4 868)	(4 596)	(2 288)	(2 106)	(1 743)	(1 407)	(16 458)	(19 376)	(22 977)	(26 295)	(15 164)	(15 834)	(17 148)	(19 658)	(21 327)	(24 198)	(25 430)	(24 757)	(24 636)	(26 030)	(26 734)	(27 955)	(26 240)	(27 856)	(29 507)	(31 473)	(32 682)	(35 170)	(36 357)	(37 368)	(38 886)	(40 100)	(40 329)	(39 845)	(40 818)	(40 424)	(41 364)	(42 912)	(46 758)	(50 770)	(55 034)	(59 490)	(57 913)	(58 115)	(58 122)	(55 395)	(57 790)	(57 993)	(56 274)	(59 001)	(61 515)	47 541	42 052	35 295	(82 433)	(86 373)	(91 835)	(94 429)	(97 730)	(100 071)	(102 874)	(106 712)	(116 950)	(122 116)	(129 114)	(135 343)	(136 529)	(139 059)	(141 517)	(145 950)	(143 610)	(143 495)	(140 739)	(143 821)
Research & Development	(523)	0	(256)	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	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	(74)	(64)	(67)	(58)	(41)	(66)	(77)	(103)	(1 788)	(2 146)	(2 959)	(3 609)	(2 516)	(2 307)	0	0	(867)	(286)	0	0	(1 072)	0	0	0	(1 285)	0	(759)	(1 153)	(1 572)	(1 689)	(1 821)	0	(2 018)	(1 519)	(1 554)	(2 093)	(2 233)	(2 378)	(2 676)	(3 133)	(3 287)	(3 479)	(3 806)	(4 045)	(4 458)	(4 809)	(4 924)	(5 209)	(5 027)	(7 080)	(8 934)	(10 802)	(13 513)	(126 327)	(129 130)	(132 175)	(21 669)	(23 732)	(20 201)	(16 361)	(13 960)	(12 155)	(13 193)	(13 862)	(13 472)	(15 299)	(16 269)	(17 793)	(19 811)	(22 674)	(24 896)	(26 331)	(28 851)	(31 121)	(33 717)	(38 110)
Other Operating Expenses	(215)	(432)	0	(257)	(1)	0	0	0	(7)	0	0	0	(5)	324	(645)	720	2 292	2 600	2 233	1 773	0	1 826	1 415	1 194	0	(392)	0	(12)	0	(3 182)	(3 192)	(1 449)	0	(40)	(19)	0	0	(21)	(22)	(11)	0	(349)	(347)	(347)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	467	467	467	0	0	1 140	1 140	0	(469)	(469)	(469)
Operating Income	(5 467) N/A	(7 779) -42%	(8 612) -11%	(6 344) +26%	(3 081) +51%	(2 380) +23%	(2 122) +11%	(1 702) +20%	(3 306) -94%	(2 032) +39%	(1 339) +34%	344 N/A	2 205 +541%	2 638 +20%	4 301 +63%	6 605 +54%	8 712 +32%	9 197 +6%	8 998 -2%	6 600 -27%	2 864 -57%	4 036 +41%	3 255 -19%	3 049 -6%	4 154 +36%	4 206 +1%	4 431 +5%	4 277 -3%	2 579 -40%	(2 096) N/A	(3 236) -54%	728 N/A	(442) N/A	2 258 N/A	1 794 -21%	1 480 -18%	4 854 +228%	1 012 -79%	(523) N/A	(1 624) -211%	(1 952) -20%	1 994 N/A	7 953 +299%	12 235 +54%	11 712 -4%	20 078 +71%	23 984 +19%	37 207 +55%	50 608 +36%	64 298 +27%	79 672 +24%	85 848 +8%	82 887 -3%	73 280 -12%	70 304 -4%	55 359 -21%	44 861 -19%	41 875 -7%	41 582 -1%	46 918 +13%	56 358 +20%	64 919 +15%	64 906 0%	66 234 +2%	64 843 -2%	51 459 -21%	46 669 -9%	41 914 -10%	42 772 +2%	41 888 -2%	34 114 -19%	26 389 -23%	25 041 -5%	27 315 +9%	34 773 +27%	38 180 +10%
Pre-Tax Income
Interest Income Expense	(2 003)	(1 817)	(1 568)	(1 350)	(1 811)	(1 838)	(1 739)	(1 775)	(2 372)	(3 085)	(3 988)	(4 441)	(2 357)	(1 753)	(1 152)	(943)	(1 055)	(1 094)	(1 234)	(1 435)	(1 339)	(1 791)	(1 613)	(1 864)	(2 674)	(2 425)	(2 918)	(2 829)	(2 757)	(2 775)	(2 883)	(3 042)	(2 823)	(2 778)	(2 555)	(2 526)	(2 454)	(2 243)	(2 304)	(2 551)	(2 758)	(3 046)	(3 485)	(3 832)	(6 189)	(7 117)	(8 104)	(9 195)	(8 068)	(8 449)	(8 613)	(8 550)	(10 471)	(10 219)	(13 927)	(16 069)	(13 910)	(18 372)	(16 365)	(16 362)	(16 530)	(16 627)	(16 474)	(16 173)	(16 908)	(19 475)	(22 464)	(26 751)	(30 188)	(33 835)	(36 288)	(38 016)	(38 868)	(39 895)	(41 781)	(42 054)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9	1	0	0	0	0	0	0	0	0	(10)	0	(3 190)	0	0	(3 180)	(41)	0	0	(20)	(41)	0	0	0	(347)	0	0	0	(41)	0	0	0	372	0	0	0	(41)	0	0	0	(41)	1 986	1 986	1 986	1 986	0	0	0	0	0	0	0	(50)	1 140	0	0	(471)	0	0	0
Gain/Loss on Disposition of Assets	2 202	2 105	1 552	(900)	(877)	(747)	(141)	(62)	0	8	61	163	492	0	0	0	0	0	0	0	19	0	0	0	(47)	0	0	(87)	5	(11)	(11)	0	(14)	18	0	514	415	300	0	(180)	8	0	0	0	(102)	27	0	0	(86)	31	0	0	875	0	0	0	184	(340)	924	1 021	1 241	2 020	1 282	1 203	990	566	(13)	82	(151)	618	706	1 423	1 673	830	1 128	535
Total Other Income	(727)	0	368	166	1 194	366	2	131	194	518	1 033	1 157	688	823	264	(87)	150	(2)	(1)	(1)	1 974	332	984	1 647	2 638	2 780	3 019	3 045	2 695	2 978	1 821	986	2 569	1 316	2 317	3 205	2 913	2 656	3 359	3 047	2 853	2 757	1 697	1 163	681	1 010	1 437	1 423	1 354	893	1 494	1 103	743	977	(14 979)	(14 608)	(12 728)	(9 346)	6 774	7 232	3 416	3 591	2 561	2 339	2 054	1 369	2 149	2 035	2 980	3 603	3 926	3 904	2 928	4 574	4 244	5 908
Pre-Tax Income	(5 994) N/A	(7 493) -25%	(8 262) -10%	(8 428) -2%	(4 576) +46%	(4 599) -1%	(3 999) +13%	(3 406) +15%	(5 485) -61%	(4 589) +16%	(4 232) +8%	(2 777) +34%	1 029 N/A	1 708 +66%	3 413 +100%	5 575 +63%	7 816 +40%	8 102 +4%	7 763 -4%	5 164 -33%	3 519 -32%	2 577 -27%	2 626 +2%	2 832 +8%	4 071 +44%	4 561 +12%	4 522 -1%	4 405 -3%	(667) N/A	(1 905) -186%	(4 311) -126%	(4 508) -5%	(751) +83%	812 N/A	1 556 +92%	2 651 +70%	5 687 +115%	1 723 -70%	532 -69%	(1 307) N/A	(2 194) -68%	1 705 N/A	6 165 +262%	9 566 +55%	6 061 -37%	13 997 +131%	17 317 +24%	29 435 +70%	44 180 +50%	56 773 +29%	72 553 +28%	78 401 +8%	73 993 -6%	64 038 -13%	41 399 -35%	24 683 -40%	18 366 -26%	15 805 -14%	34 903 +121%	40 795 +17%	46 471 +14%	53 903 +16%	52 275 -3%	53 604 +3%	50 979 -5%	33 919 -33%	26 342 -22%	17 280 -34%	15 363 -11%	13 414 -13%	2 458 -82%	(6 300) N/A	(9 698) -54%	(7 176) +26%	(1 636) +77%	2 569 N/A
Net Income
Tax Provision	0	0	0	0	0	0	0	0	1 537	1 537	1 502	1 502	0	(25)	14	(45)	(93)	(123)	198	204	309	347	25	163	(231)	(253)	(518)	(838)	(613)	(718)	228	411	394	138	(687)	(1 006)	(1 591)	(1 410)	(191)	93	(400)	(562)	(2 633)	(3 173)	(1 808)	(2 383)	(3 633)	(7 509)	(9 509)	(13 874)	(16 937)	(17 851)	(17 686)	(14 601)	(9 015)	(4 179)	(3 208)	(3 521)	(8 249)	(10 687)	(9 761)	(11 278)	(10 264)	(11 777)	(12 419)	(9 294)	(7 766)	(5 492)	(3 998)	(3 721)	1 719	4 257	2 040	1 506	(3 100)	(1 345)
Income from Continuing Operations	(5 994)	(7 493)	(8 262)	(8 428)	(4 576)	(4 599)	(3 999)	(3 406)	(3 947)	(3 052)	(2 730)	(1 275)	1 029	1 683	3 427	5 530	7 723	7 981	7 963	5 369	3 828	2 923	2 650	2 995	3 840	4 308	4 004	3 567	(1 280)	(2 623)	(4 083)	(4 097)	(357)	950	869	1 646	4 096	313	340	(1 217)	(2 594)	1 139	3 529	6 391	4 253	11 614	13 684	21 926	34 670	42 900	55 617	60 551	56 307	49 436	32 383	20 503	15 157	12 284	26 653	30 108	36 710	42 626	42 011	41 827	38 560	24 625	18 576	11 788	11 366	9 693	4 177	(2 042)	(7 658)	(5 670)	(4 736)	1 224
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(68)	(18)	(88)	(137)	(83)	0	0	158	224	516	795	861	668	456	287	120	224	148	203	364	959	820	421	(78)	(566)	(621)	(601)	(480)	(1 114)	(1 126)	(1 273)	(1 186)	(300)	(114)	125	176	(582)	(646)	247	644	(1 917)	(2 353)	(3 800)	(4 843)	(2 116)	(1 170)	(253)	203	174	148	538	2 028	2 768	3 844	4 468	3 084
Net Income (Common)	(5 994) N/A	(7 493) -25%	(8 262) -10%	(8 428) -2%	(4 576) +46%	(4 599) -1%	(3 999) +13%	(3 406) +15%	(3 947) -16%	(3 052) +23%	(2 730) +11%	(1 275) +53%	1 029 N/A	1 683 +64%	3 427 +104%	5 530 +61%	7 723 +40%	7 981 +3%	7 963 0%	5 369 -33%	3 760 -30%	2 839 -24%	2 496 -12%	2 791 +12%	3 758 +35%	4 243 +13%	4 009 -6%	3 726 -7%	(1 056) N/A	(2 106) -99%	(3 286) -56%	(3 234) +2%	311 N/A	1 407 +352%	1 156 -18%	1 765 +53%	4 320 +145%	461 -89%	543 +18%	(853) N/A	(1 635) -92%	1 960 N/A	3 951 +102%	6 314 +60%	3 687 -42%	10 993 +198%	13 082 +19%	21 445 +64%	33 556 +56%	41 773 +24%	54 344 +30%	59 365 +9%	56 007 -6%	49 322 -12%	32 508 -34%	20 679 -36%	14 575 -30%	12 284 -16%	20 528 +67%	24 379 +19%	34 793 +43%	40 272 +16%	38 211 -5%	36 983 -3%	36 444 -1%	23 456 -36%	18 323 -22%	11 991 -35%	11 540 -4%	9 842 -15%	4 715 -52%	(15) N/A	(4 890) -33 435%	(1 826) +63%	(268) +85%	4 308 N/A
EPS (Diluted)	-2 997 N/A	-1 873.25 +37%	-1 652.4 +12%	-1 685.6 -2%	-915.2 +46%	-919.8 -1%	-799.8 +13%	-681.2 +15%	-789.4 -16%	-203.46 +74%	-160.58 +21%	-79.68 +50%	60.52 N/A	84.15 +39%	171.35 +104%	276.5 +61%	386.15 +40%	399.05 +3%	398.15 0%	268.45 -33%	188 -30%	141.94 -25%	124.8 -12%	139.55 +12%	178.95 +28%	212.15 +19%	190.9 -10%	155.25 -19%	-48 N/A	-87.75 -83%	-121.7 -39%	-124.38 -2%	12.44 N/A	54.11 +335%	42.81 -21%	67.88 +59%	166.15 +145%	17.73 -89%	20.88 +18%	-32.79 N/A	-62.88 -92%	89.09 N/A	171.78 +93%	287 +67%	141.8 -51%	407.14 +187%	545.08 +34%	794.25 +46%	1 198.42 +51%	1 491.89 +24%	1 940.85 +30%	1 915 -1%	1 931.27 +1%	1 700.75 -12%	1 161 -32%	738.53 -36%	520.53 -30%	422.27 -19%	647.19 +53%	747.14 +15%	1 193.16 +60%	1 267.56 +6%	1 183.78 -7%	2 314.87 +96%	1 104.26 -52%	777.88 -30%	577.23 -26%	367.75 -36%	346.04 -6%	326.27 -6%	156.87 -52%	-0.49 N/A	-163.55 -33 278%	-62.58 +62%	-9.18 +85%	147.62 N/A

Income Statement Balance Sheet Cash Flow Statement

Deutsch Motors Inc
KOSDAQ:067990

Income Statement

Earnings Waterfall
Deutsch Motors Inc

Income Statement
Deutsch Motors Inc

See Also

Company

Help

Tools

Stocks

Deutsch Motors Inc KOSDAQ:067990

Income Statement

Earnings Waterfall Deutsch Motors Inc

Income Statement Deutsch Motors Inc

See Also

Company

Help

Tools

Stocks

Deutsch Motors Inc
KOSDAQ:067990

Earnings Waterfall
Deutsch Motors Inc

Income Statement
Deutsch Motors Inc