Income Statement

Revenue

+52%

+131%

10Y

Currency: KRW

	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	0	0	0	0	0	0	0	0	0	0	0	0	0	3	5	0	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12	114	206	278	331	287	240	206	187	179	178	183	107	166	168	190	249	284	302	336	374	555	677	940	1 441	1 802	2 156	2 312
Revenue	15 481 N/A	16 391 +6%	17 505 +7%	18 772 +7%	20 161 +7%	21 242 +5%	22 743 +7%	25 045 +10%	27 197 +9%	29 146 +7%	29 912 +3%	30 254 +1%	30 572 +1%	31 449 +3%	33 320 +6%	34 732 +4%	36 498 +5%	37 865 +4%	39 249 +4%	40 800 +4%	42 126 +3%	43 249 +3%	44 007 +2%	44 528 +1%	44 194 -1%	43 882 -1%	43 989 +0%	44 871 +2%	47 286 +5%	50 216 +6%	52 823 +5%	55 017 +4%	56 304 +2%	58 258 +3%	59 925 +3%	62 254 +4%	64 640 +4%	66 579 +3%	68 539 +3%	69 400 +1%	70 440 +1%	71 397 +1%	74 984 +5%	79 925 +7%	84 460 +6%	92 825 +10%	99 562 +7%	105 051 +6%	110 928 +6%	113 434 +2%	116 963 +3%	119 648 +2%	122 686 +3%	124 029 +1%	124 136 +0%	128 235 +3%	138 903 +8%	147 628 +6%	155 281 +5%	160 010 +3%
Gross Profit
Cost of Revenue	(9 168)	(9 597)	(10 153)	(10 648)	(11 104)	(11 696)	(12 391)	(13 855)	(15 252)	(16 329)	(16 738)	(16 850)	(16 981)	(17 511)	(18 560)	(19 304)	(20 093)	(20 741)	(21 341)	(21 778)	(22 333)	(22 864)	(23 326)	(23 874)	(23 862)	(23 627)	(23 583)	(23 751)	(24 803)	(26 063)	(27 316)	(28 627)	(29 216)	(30 197)	(30 890)	(31 719)	(33 780)	(34 946)	(36 451)	(37 709)	(38 274)	(39 514)	(43 141)	(47 063)	(48 970)	(54 632)	(58 282)	(61 108)	(66 601)	(68 575)	(70 996)	(73 789)	(76 573)	(78 392)	(79 645)	(83 864)	(93 097)	(101 474)	(108 470)	(111 911)
Gross Profit	6 313 N/A	6 796 +8%	7 353 +8%	8 125 +10%	9 057 +11%	9 547 +5%	10 354 +8%	11 191 +8%	11 945 +7%	12 817 +7%	13 173 +3%	13 404 +2%	13 591 +1%	13 939 +3%	14 761 +6%	15 429 +5%	16 405 +6%	17 123 +4%	17 907 +5%	19 020 +6%	19 793 +4%	20 385 +3%	20 681 +1%	20 655 0%	20 332 -2%	20 255 0%	20 406 +1%	21 120 +3%	22 483 +6%	24 153 +7%	25 508 +6%	26 391 +3%	27 089 +3%	28 062 +4%	29 034 +3%	30 534 +5%	30 860 +1%	31 632 +3%	32 088 +1%	31 691 -1%	32 166 +1%	31 883 -1%	31 842 0%	32 862 +3%	35 491 +8%	38 193 +8%	41 279 +8%	43 943 +6%	44 327 +1%	44 859 +1%	45 967 +2%	45 859 0%	46 113 +1%	45 637 -1%	44 491 -3%	44 371 0%	45 805 +3%	46 154 +1%	46 811 +1%	48 098 +3%
Operating Income
Operating Expenses	(3 432)	(3 564)	(3 769)	(4 115)	(4 613)	(5 187)	(5 650)	(6 127)	(6 673)	(6 739)	(7 236)	(7 738)	(8 187)	(8 534)	(8 998)	(9 398)	(10 121)	(10 977)	(11 814)	(12 239)	(12 695)	(12 560)	(12 142)	(11 973)	(12 532)	(12 609)	(13 060)	(13 644)	(13 330)	(14 654)	(14 692)	(14 487)	(13 923)	(14 412)	(14 744)	(15 490)	(14 392)	(14 554)	(14 551)	(14 020)	(14 384)	(14 181)	(14 219)	(14 643)	(15 757)	(18 023)	(17 137)	(19 534)	(18 461)	(18 851)	(19 094)	(19 204)	(19 547)	(19 804)	(18 910)	(19 758)	(22 073)	(23 658)	(24 716)	(25 504)
Selling, General & Administrative	(3 007)	(3 813)	(4 006)	(4 308)	(3 988)	(4 971)	(5 441)	(5 951)	(5 877)	(6 788)	(6 783)	(7 143)	(7 077)	(7 041)	(7 575)	(7 805)	(8 445)	(9 215)	(10 006)	(10 344)	(10 596)	(10 317)	(9 798)	(9 579)	(10 212)	(10 301)	(10 615)	(11 064)	(10 623)	(11 176)	(11 257)	(11 152)	(11 338)	(11 355)	(11 579)	(12 173)	(14 035)	(12 290)	(12 258)	(11 946)	(11 376)	(11 314)	(11 359)	(11 785)	(12 789)	(13 634)	(14 457)	(15 130)	(16 055)	(16 409)	(16 659)	(16 864)	(17 252)	(17 502)	(17 820)	(18 675)	(19 489)	(20 684)	(21 572)	(22 281)
Research & Development	(299)	0	0	(117)	(412)	(278)	0	(287)	(540)	0	0	(248)	(1 006)	(942)	(1 347)	(1 519)	(1 562)	(1 637)	(1 672)	(1 745)	(1 939)	(2 077)	(2 170)	(2 216)	(2 142)	(2 128)	(2 201)	(2 335)	(2 529)	(2 546)	(2 505)	(2 410)	(2 418)	(2 477)	(2 535)	(2 637)	0	(1 912)	(1 886)	(1 836)	(2 508)	(2 485)	(2 464)	(2 418)	(2 416)	(2 142)	(1 884)	(1 642)	(1 367)	(1 383)	(1 371)	(1 352)	(1 318)	(1 321)	(1 346)	(1 365)	(1 339)	(1 323)	(1 367)	(1 358)
Depreciation & Amortization	(151)	0	0	(52)	(213)	(117)	0	(73)	(255)	0	0	(29)	(104)	(49)	(76)	(75)	(114)	(126)	(137)	(150)	(160)	(167)	(173)	(177)	(177)	(179)	(179)	(180)	(180)	(178)	(175)	(171)	(167)	(215)	(266)	(314)	(357)	(350)	(405)	(401)	(500)	(519)	(481)	(526)	(552)	(666)	(797)	(994)	(1 039)	(1 065)	(1 070)	(989)	(976)	(981)	(984)	(1 029)	(1 245)	(1 371)	(1 497)	(1 586)
Other Operating Expenses	26	249	237	362	0	179	(209)	184	0	49	(453)	(318)	0	(502)	0	0	0	0	0	0	0	0	0	0	0	0	(65)	(65)	0	(754)	(755)	(754)	0	(365)	(364)	(366)	0	0	0	163	0	137	85	85	0	(1 582)	0	(1 768)	0	5	5	0	0	0	1 239	1 311	0	(280)	(280)	(280)
Operating Income	2 881 N/A	3 230 +12%	3 583 +11%	4 009 +12%	4 444 +11%	4 359 -2%	4 702 +8%	5 063 +8%	5 272 +4%	6 078 +15%	5 938 -2%	5 666 -5%	5 404 -5%	5 404 N/A	5 761 +7%	6 029 +5%	6 284 +4%	6 147 -2%	6 095 -1%	6 784 +11%	7 098 +5%	7 825 +10%	8 539 +9%	8 681 +2%	7 800 -10%	7 646 -2%	7 346 -4%	7 476 +2%	9 153 +22%	9 499 +4%	10 816 +14%	11 904 +10%	13 165 +11%	13 650 +4%	14 290 +5%	15 045 +5%	16 467 +9%	17 079 +4%	17 538 +3%	17 671 +1%	17 782 +1%	17 702 0%	17 623 0%	18 219 +3%	19 734 +8%	20 170 +2%	24 142 +20%	24 409 +1%	25 866 +6%	26 008 +1%	26 873 +3%	26 655 -1%	26 566 0%	25 833 -3%	25 581 -1%	24 613 -4%	23 732 -4%	22 496 -5%	22 095 -2%	22 594 +2%
Pre-Tax Income
Interest Income Expense	355	235	220	322	657	530	426	342	385	434	570	625	514	603	580	626	706	731	587	725	584	551	809	311	821	146	340	789	(300)	(92)	754	264	1 827	29 364	28 311	28 955	2 277	1 061	2 577	2 089	346	1 787	634	2 062	3 486	3 818	5 319	8 691	7 855	8 581	7 697	4 046	4 306	3 822	3 238	1 845	3 064	1 474	(34)	(120)
Non-Reccuring Items	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(387)	(422)	(422)	(479)	(100)	0	0	(754)	0	0	0	(365)	0	0	0	0	112	164	0	88	0	0	0	(1 582)	0	(1 772)	0	(229)	717	865	793	2 143	1 197	0	0	(284)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	(21)	(169)	0	(178)	(187)	0	0	0	0	(4)	0	0	(21)	0	(12)	(69)	(48)	(51)	(60)	(3)	(3)	2	23	0	23	21	7	16	12	0	(6 877)	(6 887)	(77)	(75)	(91)	(90)	(15)	(30)	(25)	(44)	(36)	(28)	8	(30)	(56)	(54)	0	(22)	(1)	2	0	(1)	(68)	(69)	(70)	(71)
Total Other Income	0	0	0	0	1	(5)	(55)	125	(105)	(161)	(257)	(227)	62	53	35	0	(334)	(345)	(794)	(787)	(2 067)	(2 080)	(1 623)	(1 638)	(1 020)	(1 030)	(1 033)	(1 036)	(64)	(77)	(78)	(62)	(200)	(26 962)	(20 093)	(20 075)	83	101	266	241	338	315	149	176	(65)	(79)	(89)	(58)	(39)	(21)	(81)	240	303	(3 112)	(3 896)	(4 164)	(4 457)	(1 328)	(477)	(168)
Pre-Tax Income	3 237 N/A	3 465 +7%	3 803 +10%	4 331 +14%	5 080 +17%	4 715 -7%	5 073 +8%	5 352 +5%	5 364 +0%	6 351 +18%	6 251 -2%	6 063 -3%	5 980 -1%	6 055 +1%	6 375 +5%	6 654 +4%	6 636 0%	6 533 -2%	5 874 -10%	6 652 +13%	5 567 -16%	5 858 +5%	7 243 +24%	6 929 -4%	7 119 +3%	6 664 -6%	6 676 +0%	7 229 +8%	8 057 +11%	9 352 +16%	11 499 +23%	12 121 +5%	14 439 +19%	16 052 +11%	15 633 -3%	17 040 +9%	18 750 +10%	18 279 -3%	20 455 +12%	19 913 -3%	18 539 -7%	19 776 +7%	18 381 -7%	20 411 +11%	21 537 +6%	23 880 +11%	27 608 +16%	33 011 +20%	33 397 +1%	35 231 +5%	35 355 +0%	31 712 -10%	33 317 +5%	27 742 -17%	24 925 -10%	22 294 -11%	21 988 -1%	22 572 +3%	21 515 -5%	22 236 +3%
Net Income
Tax Provision	(660)	(503)	(759)	(842)	(1 013)	(1 130)	(1 055)	(1 085)	(1 002)	(1 141)	(1 020)	(936)	(832)	(860)	(799)	(909)	(997)	(922)	(871)	(911)	(1 026)	(1 004)	(1 154)	(1 055)	(786)	(749)	(914)	(1 197)	(1 330)	(1 597)	(1 842)	(1 899)	(1 975)	(2 255)	(2 512)	(2 796)	(3 075)	(3 000)	(3 115)	(2 966)	(2 870)	(3 102)	(3 323)	(3 800)	(5 134)	(5 625)	(6 390)	(6 825)	(6 060)	(6 460)	(6 372)	(6 244)	(6 375)	(6 066)	(5 429)	(5 033)	(3 649)	(3 153)	(2 808)	(2 951)
Income from Continuing Operations	2 577	2 961	3 044	3 490	4 067	3 586	4 019	4 267	4 363	5 210	5 231	5 127	5 148	5 195	5 576	5 745	5 639	5 611	5 003	5 741	4 541	4 854	6 089	5 874	6 333	5 915	5 762	6 031	6 728	7 754	9 657	10 223	12 464	13 797	13 120	14 243	15 675	15 279	17 339	16 945	15 669	16 673	15 058	16 612	16 403	18 256	21 218	26 186	27 337	28 771	28 983	25 467	26 942	21 676	19 496	17 261	18 339	19 419	18 707	19 285
Income to Minority Interest	0	0	0	0	(84)	(61)	(118)	(214)	(366)	(416)	(446)	(443)	(375)	(366)	(422)	(468)	(504)	(483)	(482)	(459)	12	(57)	(119)	(159)	(565)	(511)	(363)	(270)	(268)	(319)	(396)	(448)	(257)	(234)	(232)	(293)	(628)	(613)	(579)	(672)	(756)	(787)	(999)	(907)	(539)	(983)	(1 193)	(1 539)	(1 839)	(1 919)	(2 190)	(2 246)	(2 253)	93	711	781	(268)	(2 262)	(2 691)	(2 916)
Net Income (Common)	2 577 N/A	2 961 +15%	3 044 +3%	3 490 +15%	3 984 +14%	3 441 -14%	3 817 +11%	3 969 +4%	3 996 +1%	4 794 +20%	4 784 0%	4 683 -2%	4 773 +2%	4 828 +1%	5 154 +7%	5 277 +2%	5 135 -3%	5 128 0%	4 521 -12%	5 281 +17%	4 553 -14%	4 795 +5%	5 968 +24%	5 714 -4%	5 768 +1%	5 404 -6%	5 400 0%	5 763 +7%	6 460 +12%	7 437 +15%	9 262 +25%	9 775 +6%	12 207 +25%	13 564 +11%	12 888 -5%	13 950 +8%	15 047 +8%	14 665 -3%	16 760 +14%	16 273 -3%	14 913 -8%	15 885 +7%	14 059 -11%	15 705 +12%	15 863 +1%	17 272 +9%	20 026 +16%	24 647 +23%	25 498 +3%	26 852 +5%	26 794 0%	23 222 -13%	24 690 +6%	21 769 -12%	20 207 -7%	18 042 -11%	18 071 +0%	17 157 -5%	16 016 -7%	16 369 +2%
EPS (Diluted)	515.4 N/A	592.2 +15%	608.79 +3%	698 +15%	796.8 +14%	688.2 -14%	763.4 +11%	793.8 +4%	799.2 +1%	958.8 +20%	956.8 0%	936.6 -2%	954.6 +2%	965.6 +1%	1 030.8 +7%	1 055.4 +2%	1 027 -3%	1 025.59 0%	904.2 -12%	1 056.2 +17%	910.6 -14%	959 +5%	1 193.59 +24%	1 142.8 -4%	1 153.59 +1%	1 080.8 -6%	1 080 0%	1 152.59 +7%	1 292 +12%	1 487.4 +15%	1 852.4 +25%	1 955 +6%	2 441.4 +25%	2 712.8 +11%	2 577.6 -5%	2 790 +8%	3 009.4 +8%	2 933 -3%	3 352 +14%	3 254.6 -3%	2 982.6 -8%	3 258.69 +9%	2 883.97 -11%	3 221.29 +12%	3 253.73 +1%	3 541.74 +9%	4 106.61 +16%	5 063.13 +23%	5 240.4 +4%	5 551.52 +6%	5 539.5 0%	4 800.98 -13%	5 104.48 +6%	4 500.66 -12%	4 177.75 -7%	3 730.21 -11%	3 736.04 +0%	3 547.1 -5%	3 311.25 -7%	3 384.25 +2%

Income Statement Balance Sheet Cash Flow Statement

Kinx Inc
KOSDAQ:093320

Income Statement

Earnings Waterfall
Kinx Inc

Income Statement
Kinx Inc

See Also

Company

Help

Tools

Stocks

Kinx Inc KOSDAQ:093320

Income Statement

Earnings Waterfall Kinx Inc

Income Statement Kinx Inc

See Also

Company

Help

Tools

Stocks

Kinx Inc
KOSDAQ:093320

Earnings Waterfall
Kinx Inc

Income Statement
Kinx Inc