I

Incon Co Ltd
KOSDAQ:083640

Watchlist Manager
Incon Co Ltd
KOSDAQ:083640
Watchlist
Price: 333 KRW -1.19% Market Closed
Market Cap: 25.9B KRW

Income Statement

Earnings Waterfall
Incon Co Ltd

Revenue
50.2B KRW
Cost of Revenue
-41.1B KRW
Gross Profit
9.1B KRW
Operating Expenses
-11B KRW
Operating Income
-2B KRW
Other Expenses
-6B KRW
Net Income
-8B KRW

Income Statement
Incon Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2005 Mar-2006 Jun-2006 Sep-2006 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
59
32
37
25
23
46
65
76
77
64
56
62
104
135
151
151
116
0
0
0
68
0
0
0
168
0
0
0
128
0
0
0
221
166
245
325
282
202
124
0
1
1
0
0
0
0
0
0
127
310
725
1 282
1 978
2 399
2 718
2 826
2 718
2 467
2 241
2 221
2 220
2 141
2 025
1 785
1 731
1 818
1 952
1 743
1 458
1 382
1 285
1 531
1 585
1 216
831
433
57
0
0
0
Revenue
26 706
N/A
21 908
-18%
26 552
+21%
26 543
0%
20 483
-23%
21 817
+7%
22 247
+2%
22 629
+2%
22 265
-2%
22 383
+1%
23 664
+6%
26 280
+11%
29 480
+12%
30 173
+2%
31 899
+6%
32 925
+3%
30 954
-6%
31 365
+1%
30 047
-4%
26 779
-11%
26 367
-2%
24 596
-7%
23 300
-5%
22 575
-3%
35 420
+57%
37 836
+7%
41 782
+10%
44 655
+7%
40 192
-10%
42 106
+5%
42 038
0%
42 776
+2%
41 846
-2%
39 651
-5%
37 992
-4%
36 059
-5%
38 599
+7%
37 448
-3%
36 207
-3%
37 956
+5%
36 066
-5%
35 839
-1%
37 531
+5%
35 400
-6%
36 120
+2%
36 161
+0%
40 865
+13%
43 765
+7%
44 012
+1%
41 983
-5%
41 991
+0%
43 526
+4%
41 035
-6%
41 636
+1%
35 638
-14%
30 615
-14%
30 761
+0%
31 377
+2%
32 842
+5%
41 621
+27%
50 521
+21%
55 808
+10%
62 213
+11%
60 076
-3%
56 486
-6%
53 778
-5%
53 755
0%
51 197
-5%
55 309
+8%
57 731
+4%
58 009
+0%
63 849
+10%
63 429
-1%
61 718
-3%
58 756
-5%
53 304
-9%
49 118
-8%
53 449
+9%
52 219
-2%
50 156
-4%
Gross Profit
Cost of Revenue
(19 792)
(16 125)
(19 595)
(19 821)
(14 266)
(15 307)
(15 095)
(15 096)
(14 853)
(14 907)
(15 972)
(17 953)
(19 773)
(20 461)
(22 285)
(23 436)
(22 890)
(23 274)
(21 601)
(18 633)
(18 199)
(16 794)
(16 176)
(15 715)
(24 990)
(26 878)
(29 432)
(31 261)
(29 233)
(30 141)
(29 735)
(30 222)
(28 152)
(27 096)
(26 612)
(25 974)
(27 941)
(26 950)
(26 237)
(27 602)
(26 756)
(27 020)
(28 426)
(26 803)
(27 850)
(28 000)
(31 556)
(33 874)
(34 529)
(32 799)
(33 903)
(35 656)
(33 549)
(34 321)
(29 235)
(24 732)
(25 191)
(25 320)
(26 011)
(33 839)
(40 556)
(45 655)
(51 522)
(49 878)
(48 812)
(46 520)
(46 656)
(44 325)
(47 152)
(49 450)
(49 469)
(54 639)
(53 762)
(52 171)
(49 879)
(45 041)
(40 939)
(44 141)
(42 984)
(41 084)
Gross Profit
6 913
N/A
5 783
-16%
6 958
+20%
6 723
-3%
6 217
-8%
6 511
+5%
7 152
+10%
7 533
+5%
7 412
-2%
7 476
+1%
7 692
+3%
8 327
+8%
9 707
+17%
9 712
+0%
9 613
-1%
9 487
-1%
8 064
-15%
8 089
+0%
8 445
+4%
8 147
-4%
8 168
+0%
7 803
-4%
7 125
-9%
6 860
-4%
10 431
+52%
10 957
+5%
12 349
+13%
13 393
+8%
10 959
-18%
11 966
+9%
12 304
+3%
12 555
+2%
13 694
+9%
12 555
-8%
11 380
-9%
10 086
-11%
10 658
+6%
10 500
-1%
9 972
-5%
10 355
+4%
9 310
-10%
8 819
-5%
9 105
+3%
8 598
-6%
8 271
-4%
8 162
-1%
9 310
+14%
9 891
+6%
9 483
-4%
9 185
-3%
8 089
-12%
7 871
-3%
7 486
-5%
7 316
-2%
6 404
-12%
5 884
-8%
5 570
-5%
6 057
+9%
6 831
+13%
7 782
+14%
9 965
+28%
10 153
+2%
10 691
+5%
10 198
-5%
7 674
-25%
7 258
-5%
7 099
-2%
6 872
-3%
8 158
+19%
8 280
+2%
8 540
+3%
9 210
+8%
9 667
+5%
9 547
-1%
8 877
-7%
8 263
-7%
8 179
-1%
9 308
+14%
9 234
-1%
9 072
-2%
Operating Income
Operating Expenses
(3 409)
(3 170)
(3 708)
(3 741)
(3 480)
(3 072)
(3 474)
(3 593)
(3 773)
(3 799)
(4 066)
(4 384)
(4 732)
(4 780)
(4 853)
(4 924)
(4 684)
(4 954)
(4 924)
(4 951)
(5 158)
(5 277)
(5 454)
(5 365)
(7 375)
(8 736)
(9 870)
(10 882)
(9 361)
(10 428)
(10 328)
(10 544)
(10 014)
(9 874)
(9 707)
(9 270)
(8 436)
(8 566)
(8 237)
(8 149)
(7 766)
(8 945)
(9 269)
(9 561)
(8 986)
(9 416)
(9 064)
(8 735)
(8 223)
(8 203)
(8 873)
(9 229)
(9 450)
(9 545)
(8 957)
(8 628)
(7 941)
(7 596)
(7 266)
(7 568)
(8 014)
(8 341)
(9 106)
(8 937)
(10 940)
(10 889)
(9 911)
(9 597)
(7 097)
(7 089)
(7 087)
(6 995)
(7 110)
(12 775)
(6 938)
(6 843)
(6 569)
(10 656)
(6 843)
(11 024)
Selling, General & Administrative
(2 922)
(2 467)
(3 167)
(3 160)
(2 909)
(2 828)
(2 944)
(3 086)
(3 287)
(3 353)
(3 658)
(3 984)
(4 295)
(4 277)
(4 251)
(4 232)
(3 978)
(4 559)
(4 670)
(4 937)
(3 896)
(5 308)
(5 524)
(5 354)
(5 051)
(8 081)
(9 220)
(10 279)
(6 219)
(8 629)
(8 529)
(8 745)
(6 305)
(8 101)
(7 139)
(5 843)
(5 072)
(4 888)
(4 510)
(4 456)
(4 520)
(4 685)
(4 913)
(5 199)
(5 390)
(5 442)
(5 319)
(5 101)
(5 352)
(5 372)
(5 924)
(6 237)
(6 541)
(6 524)
(6 244)
(6 137)
(5 477)
(5 196)
(4 986)
(5 268)
(5 896)
(6 450)
(7 076)
(6 892)
(8 757)
(8 668)
(7 709)
(7 408)
(4 991)
(5 177)
(5 371)
(5 437)
(5 491)
(5 224)
(5 275)
(5 183)
(4 866)
(4 909)
(4 871)
(5 037)
Research & Development
0
(297)
0
0
0
0
0
0
0
0
0
(29)
(89)
(120)
(168)
(205)
(176)
0
0
0
(874)
0
0
0
(1 032)
0
0
0
(1 396)
0
0
0
(1 825)
(948)
(1 369)
(1 859)
(1 783)
(1 725)
(1 743)
(1 683)
(1 637)
(1 813)
(1 815)
(1 723)
(1 669)
(1 417)
(1 258)
(1 214)
(1 208)
(1 317)
(1 480)
(1 581)
(1 645)
(1 617)
(1 517)
(1 407)
(1 323)
(1 337)
(1 169)
(1 200)
(1 268)
(1 163)
(1 306)
(1 328)
(1 328)
(1 310)
(1 426)
(1 410)
(1 317)
(1 278)
(1 076)
(1 004)
(1 084)
(1 117)
(1 159)
(1 166)
(1 132)
(1 153)
(1 356)
(1 396)
Depreciation & Amortization
(487)
(405)
(539)
(580)
(571)
(541)
(532)
(509)
(486)
(447)
(408)
(371)
(349)
(384)
(436)
(489)
(530)
0
0
0
(575)
0
0
0
(1 292)
0
0
0
(1 746)
0
0
0
(1 883)
(826)
(1 199)
(1 569)
(1 581)
(1 551)
(1 582)
(1 608)
(1 609)
(1 695)
(1 789)
(1 885)
(1 926)
(1 905)
(1 836)
(1 771)
(1 662)
(1 515)
(1 469)
(1 364)
(1 263)
(1 334)
(1 172)
(1 084)
(1 141)
(1 064)
(1 112)
(1 101)
(849)
(771)
(809)
(802)
(855)
(953)
(797)
(884)
(789)
(740)
(725)
(554)
(535)
(516)
(503)
(494)
(572)
(594)
(616)
(637)
Other Operating Expenses
0
0
0
0
0
297
0
0
0
0
0
0
0
0
0
0
0
(395)
(254)
(14)
187
29
68
(11)
0
(655)
(650)
(603)
0
(1 799)
(1 799)
(1 799)
0
0
0
0
0
(402)
(402)
(402)
0
(752)
(752)
(754)
0
(652)
(651)
(649)
0
0
0
(47)
0
(70)
(24)
0
0
0
0
0
0
43
86
87
0
42
21
105
0
105
85
0
0
(5 918)
0
0
0
(3 999)
0
(3 954)
Operating Income
3 505
N/A
2 614
-25%
3 251
+24%
2 983
-8%
2 737
-8%
3 439
+26%
3 677
+7%
3 939
+7%
3 639
-8%
3 677
+1%
3 627
-1%
3 945
+9%
4 974
+26%
4 932
-1%
4 760
-3%
4 563
-4%
3 380
-26%
3 136
-7%
3 522
+12%
3 195
-9%
3 010
-6%
2 525
-16%
1 670
-34%
1 496
-10%
3 055
+104%
2 222
-27%
2 479
+12%
2 509
+1%
1 598
-36%
1 535
-4%
1 974
+29%
2 010
+2%
3 681
+83%
2 682
-27%
1 674
-38%
816
-51%
2 222
+172%
1 933
-13%
1 734
-10%
2 206
+27%
1 544
-30%
(128)
N/A
(166)
-30%
(965)
-481%
(716)
+26%
(1 255)
-75%
246
N/A
1 156
+370%
1 261
+9%
982
-22%
(785)
N/A
(1 359)
-73%
(1 963)
-44%
(2 230)
-14%
(2 553)
-14%
(2 745)
-8%
(2 371)
+14%
(1 539)
+35%
(436)
+72%
214
N/A
1 951
+812%
1 813
-7%
1 585
-13%
1 261
-20%
(3 266)
N/A
(3 630)
-11%
(2 812)
+23%
(2 725)
+3%
1 061
N/A
1 191
+12%
1 453
+22%
2 215
+52%
2 557
+15%
(3 227)
N/A
1 939
N/A
1 420
-27%
1 610
+13%
(1 348)
N/A
2 392
N/A
(1 952)
N/A
Pre-Tax Income
Interest Income Expense
(5)
27
69
157
273
403
518
763
228
(246)
(4 931)
(6 551)
(6 685)
(5 809)
(1 457)
(337)
134
(503)
(112)
(43)
58
138
(92)
277
(385)
(49)
41
(351)
(1 643)
2
55
(132)
(110)
(239)
(608)
90
377
448
904
839
715
679
402
(75)
399
20
268
543
(884)
1 556
1 772
2 209
475
(2 635)
(6 434)
(13 151)
(14 607)
(23 048)
(14 501)
(8 077)
3 732
14 607
6 704
5 862
(4 703)
(4 284)
(1 581)
(1 205)
(10 596)
(9 453)
(20 070)
(19 081)
(26 353)
(25 214)
(12 708)
(12 630)
1 402
42
(3 279)
(3 668)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(403)
0
0
0
(754)
0
0
0
(650)
0
0
0
0
0
(45)
0
(68)
0
0
(22)
(70)
(78)
(77)
(78)
(9 582)
(9 574)
(9 110)
(9 109)
7 321
8 557
6 068
6 066
7 632
6 345
7 131
7 050
(5 916)
0
(5 297)
(5 216)
(3 999)
0
(3 954)
0
Gain/Loss on Disposition of Assets
(13)
0
0
(14)
0
(51)
(53)
(49)
(2)
0
0
0
1 577
0
1 533
0
14
0
0
0
0
0
0
0
(7)
0
0
0
8
0
0
0
8
0
0
0
0
(33)
(33)
1 179
1 179
0
0
0
(1)
(1)
74
184
265
269
0
0
3
0
0
(12)
(12)
0
0
(9)
(6)
0
0
0
(39)
6 787
6 787
6 787
6 815
0
(812)
(852)
(40)
0
0
0
0
0
0
0
Total Other Income
(53)
21
30
30
43
(52)
(48)
(40)
(80)
(30)
(30)
88
56
1 670
123
1 519
(195)
(188)
(188)
(202)
(129)
(123)
(120)
(126)
(54)
(137)
(657)
(439)
2 374
2 097
2 614
2 419
(287)
(201)
(201)
(238)
(34)
(31)
(130)
(262)
(453)
753
817
(297)
(107)
(93)
(76)
(24)
(199)
(196)
(43)
(279)
(233)
(269)
(334)
(322)
(281)
(282)
(257)
(105)
(146)
(284)
(173)
(330)
(2 228)
(1 971)
(2 606)
(2 386)
(1 051)
(1 023)
(400)
(464)
(1 377)
(2 225)
(1 154)
(1 118)
(1 916)
(1 909)
(2 150)
(2 170)
Pre-Tax Income
3 433
N/A
2 662
-22%
3 350
+26%
3 156
-6%
3 052
-3%
3 737
+22%
4 094
+10%
4 614
+13%
3 785
-18%
3 399
-10%
(1 335)
N/A
(2 520)
-89%
(78)
+97%
793
N/A
4 959
+525%
5 745
+16%
3 333
-42%
2 445
-27%
3 222
+32%
2 950
-8%
2 940
0%
2 538
-14%
1 456
-43%
1 645
+13%
2 608
+59%
2 036
-22%
1 864
-8%
1 721
-8%
2 338
+36%
3 634
+55%
4 643
+28%
4 297
-7%
3 292
-23%
2 242
-32%
865
-61%
668
-23%
2 163
+224%
2 318
+7%
2 476
+7%
3 963
+60%
2 231
-44%
1 304
-42%
1 053
-19%
(1 337)
N/A
(1 074)
+20%
(1 329)
-24%
511
N/A
1 859
+264%
443
-76%
2 612
+490%
899
-66%
571
-36%
(1 786)
N/A
(5 134)
-187%
(9 320)
-82%
(16 252)
-74%
(17 341)
-7%
(24 947)
-44%
(15 271)
+39%
(8 054)
+47%
(4 052)
+50%
6 562
N/A
(994)
N/A
(2 316)
-133%
(2 914)
-26%
5 458
N/A
5 856
+7%
6 538
+12%
3 861
-41%
(2 940)
N/A
(12 699)
-332%
(11 131)
+12%
(31 129)
-180%
(30 666)
+1%
(17 220)
+44%
(17 544)
-2%
(2 904)
+83%
(3 214)
-11%
(6 991)
-118%
(7 790)
-11%
Net Income
Tax Provision
(36)
(93)
(141)
(300)
(516)
(673)
(787)
(823)
(553)
(427)
830
1 114
272
(326)
(1 179)
(1 430)
(483)
94
(310)
(176)
(296)
(167)
147
65
(29)
107
(791)
(550)
(869)
(1 109)
(525)
(502)
(35)
227
577
650
212
155
175
(245)
(50)
36
(15)
268
841
693
548
462
648
524
845
1 000
575
843
1 068
2 222
(2 366)
(2 569)
(3 118)
(4 431)
123
123
114
114
248
(225)
55
55
467
747
467
467
(455)
(455)
(455)
(455)
0
0
(135)
(189)
Income from Continuing Operations
3 397
2 569
3 209
2 856
2 536
3 064
3 307
3 790
3 232
2 971
(506)
(1 405)
193
468
3 781
4 315
2 850
2 540
2 913
2 775
2 644
2 372
1 605
1 712
2 579
2 145
1 073
1 170
1 469
2 523
4 117
3 794
3 256
2 467
1 440
1 317
2 374
2 472
2 650
3 716
2 181
1 340
1 039
(1 067)
(233)
(634)
1 060
2 322
1 091
3 136
1 743
1 570
(1 211)
(4 292)
(8 251)
(14 029)
(19 707)
(27 515)
(18 389)
(12 485)
(3 929)
6 685
(880)
(2 202)
(2 666)
5 233
5 910
6 592
4 328
(2 193)
(12 232)
(10 664)
(31 584)
(31 122)
(17 675)
(17 999)
(2 904)
(3 214)
(7 127)
(7 979)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(323)
109
863
0
863
754
0
0
0
0
0
0
0
0
0
0
0
0
4
11
205
26
35
29
39
25
12
11
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
Net Income (Common)
3 397
N/A
2 569
-24%
3 209
+25%
2 856
-11%
2 536
-11%
3 064
+21%
3 307
+8%
3 790
+15%
3 232
-15%
2 971
-8%
(506)
N/A
(1 405)
-178%
193
N/A
468
+142%
3 781
+708%
4 315
+14%
2 850
-34%
2 540
-11%
2 913
+15%
2 775
-5%
2 644
-5%
2 372
-10%
1 605
-32%
1 712
+7%
2 256
+32%
1 930
-14%
1 612
-16%
1 709
+6%
2 331
+36%
3 277
+41%
4 117
+26%
3 794
-8%
3 256
-14%
2 467
-24%
1 440
-42%
1 317
-9%
2 374
+80%
2 472
+4%
2 650
+7%
3 716
+40%
2 181
-41%
1 340
-39%
1 043
-22%
(1 056)
N/A
(789)
+25%
(1 175)
-49%
528
N/A
1 784
+238%
991
-44%
3 022
+205%
1 616
-47%
1 442
-11%
(1 211)
N/A
(4 292)
-254%
(8 251)
-92%
(14 029)
-70%
(19 707)
-40%
(27 515)
-40%
(18 389)
+33%
(12 485)
+32%
(3 929)
+69%
6 685
N/A
(880)
N/A
(2 202)
-150%
(1 876)
+15%
5 210
N/A
5 058
-3%
5 741
+13%
3 550
-38%
(2 949)
N/A
(12 158)
-312%
(10 591)
+13%
(31 584)
-198%
(31 122)
+1%
(17 675)
+43%
(17 999)
-2%
(2 904)
+84%
(3 214)
-11%
(7 127)
-122%
(7 979)
-12%
EPS (Diluted)
339.7
N/A
183.5
-46%
118.85
-35%
142.8
+20%
126.8
-11%
153.19
+21%
165.35
+8%
189.5
+15%
161.6
-15%
148.55
-8%
-25.3
N/A
-70.25
-178%
9.65
N/A
24.63
+155%
199
+708%
227.1
+14%
150
-34%
133.68
-11%
153.31
+15%
146.05
-5%
139.15
-5%
124.84
-10%
84.47
-32%
90.1
+7%
118.73
+32%
101.57
-14%
84.84
-16%
89.94
+6%
122.68
+36%
172.47
+41%
187.13
+9%
172.45
-8%
148
-14%
123.35
-17%
72
-42%
65.84
-9%
103.21
+57%
98.88
-4%
101.92
+3%
142.92
+40%
87.24
-39%
53.6
-39%
41.72
-22%
-42.24
N/A
-31.56
+25%
-47
-49%
21.12
N/A
71.36
+238%
39.64
-44%
120.88
+205%
64.64
-47%
57.68
-11%
-48.44
N/A
-165.07
-241%
-317.34
-92%
-501.03
-58%
-703.82
-40%
-859.84
-22%
-557.24
+35%
-367.2
+34%
-115.55
+69%
159.56
N/A
-20.88
N/A
-50.1
-140%
-43.62
+13%
115.41
N/A
111.16
-4%
105.83
-5%
70.5
-33%
-51.34
N/A
-211.71
-312%
-184.42
+13%
-527.7
-186%
-403.59
+24%
-229.22
+43%
-233.41
-2%
-37.65
+84%
-41.69
-11%
-92.42
-122%
-103.47
-12%