Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
E

EMKorea Co Ltd
KOSDAQ:095190

Watchlist Manager
EMKorea Co Ltd
KOSDAQ:095190
Watchlist
Price: 2 295 KRW -1.92% Market Closed
Market Cap: ₩149.8B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+34%
5Y
+70%
10Y
+20%
Operating Income
+
3Y
-
5Y
-
10Y
-65%
Net Income
+
3Y
-249%
5Y
+51%
10Y
-

Earnings Waterfall
EMKorea Co Ltd

Income Statement
EMKorea Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
444
680
866
813
719
623
592
649
682
699
882
1 116
1 467
1 789
1 061
781
0
424
1 682
0
0
0
2 892
0
0
0
2 685
1 435
2 127
2 929
2 845
2 753
2 780
2 697
2 676
2 733
2 739
2 895
2 972
3 225
3 325
3 295
3 490
3 440
3 168
2 805
2 440
2 180
2 149
2 241
2 323
2 409
0
0
3 929
1 161
1 472
1 762
1 485
1 261
1 347
1 558
1 953
2 366
2 753
3 584
3 801
4 115
4 302
4 089
4 319
0
0
0
Revenue
21 897
N/A
31 881
+46%
46 946
+47%
48 110
+2%
49 300
+2%
50 254
+2%
46 978
-7%
41 103
-13%
36 049
-12%
33 370
-7%
35 070
+5%
42 128
+20%
49 897
+18%
56 993
+14%
61 205
+7%
66 241
+8%
70 878
+7%
73 955
+4%
81 681
+10%
84 095
+3%
85 559
+2%
86 139
+1%
87 797
+2%
90 496
+3%
89 748
-1%
92 819
+3%
92 175
-1%
94 601
+3%
102 851
+9%
108 371
+5%
111 420
+3%
110 251
-1%
111 435
+1%
110 186
-1%
106 195
-4%
105 151
-1%
102 037
-3%
98 802
-3%
102 552
+4%
104 082
+1%
101 195
-3%
102 443
+1%
104 620
+2%
103 594
-1%
109 498
+6%
110 038
+0%
107 484
-2%
103 449
-4%
99 004
-4%
93 618
-5%
84 822
-9%
86 408
+2%
84 421
-2%
78 078
-8%
76 777
-2%
74 454
-3%
77 006
+3%
88 779
+15%
98 026
+10%
100 221
+2%
99 796
0%
99 053
-1%
95 529
-4%
96 618
+1%
95 698
-1%
99 841
+4%
101 463
+2%
107 784
+6%
107 672
0%
106 897
-1%
120 754
+13%
126 066
+4%
137 501
+9%
132 524
-4%
Gross Profit
Cost of Revenue
(17 082)
(24 483)
(36 448)
(36 985)
(37 619)
(38 453)
(35 931)
(33 049)
(30 311)
(28 547)
(28 660)
(32 476)
(38 178)
(43 767)
(48 494)
(53 091)
(56 229)
(59 794)
(67 241)
(71 232)
(74 270)
(75 920)
(77 615)
(79 064)
(78 634)
(80 372)
(80 649)
(83 977)
(90 142)
(95 078)
(97 012)
(94 431)
(96 357)
(96 054)
(92 621)
(94 834)
(93 226)
(91 762)
(96 364)
(96 899)
(94 909)
(95 032)
(95 871)
(95 065)
(98 947)
(98 418)
(96 858)
(94 286)
(90 561)
(89 592)
(85 636)
(83 882)
(82 629)
(76 662)
(71 234)
(69 585)
(72 467)
(77 788)
(89 098)
(92 989)
(90 926)
(93 158)
(89 403)
(89 534)
(89 262)
(91 882)
(90 587)
(97 847)
(97 639)
(98 800)
(109 371)
(115 386)
(124 711)
(118 983)
Gross Profit
4 816
N/A
7 400
+54%
10 498
+42%
11 127
+6%
11 682
+5%
11 802
+1%
11 047
-6%
8 055
-27%
5 739
-29%
4 823
-16%
6 410
+33%
9 652
+51%
11 719
+21%
13 226
+13%
12 712
-4%
13 150
+3%
14 649
+11%
14 161
-3%
14 440
+2%
12 863
-11%
11 289
-12%
10 219
-9%
10 182
0%
11 431
+12%
11 112
-3%
12 446
+12%
11 526
-7%
10 625
-8%
12 711
+20%
13 293
+5%
14 408
+8%
15 818
+10%
15 076
-5%
14 131
-6%
13 574
-4%
10 317
-24%
8 811
-15%
7 040
-20%
6 188
-12%
7 182
+16%
6 286
-12%
7 412
+18%
8 749
+18%
8 531
-2%
10 552
+24%
11 620
+10%
10 626
-9%
9 163
-14%
8 443
-8%
4 026
-52%
(814)
N/A
2 526
N/A
1 791
-29%
1 415
-21%
5 543
+292%
4 868
-12%
4 539
-7%
10 992
+142%
8 927
-19%
7 232
-19%
8 870
+23%
5 895
-34%
6 126
+4%
7 083
+16%
6 435
-9%
7 959
+24%
10 876
+37%
9 937
-9%
10 033
+1%
8 097
-19%
11 382
+41%
10 679
-6%
12 790
+20%
13 541
+6%
Operating Income
Operating Expenses
(1 946)
(3 061)
(4 860)
(5 303)
(5 725)
(6 013)
(5 853)
(5 859)
(5 892)
(6 081)
(6 079)
(6 109)
(5 690)
(5 030)
(4 878)
(4 704)
(5 327)
(6 109)
(7 429)
(8 313)
(7 968)
(8 837)
(7 321)
(8 068)
(7 959)
(8 252)
(8 485)
(8 117)
(9 405)
(9 944)
(9 823)
(10 247)
(10 066)
(9 645)
(9 365)
(9 711)
(9 276)
(9 492)
(9 783)
(8 936)
(8 833)
(9 075)
(9 025)
(9 334)
(9 369)
(10 378)
(11 970)
(12 622)
(12 847)
(13 471)
(10 703)
(10 053)
(13 221)
(11 583)
(8 754)
(8 877)
(10 499)
(10 619)
(9 879)
(9 781)
(7 500)
(7 914)
(8 411)
(14 516)
(14 593)
(8 803)
(7 143)
(9 433)
(9 567)
(9 803)
(9 199)
(8 631)
(12 650)
(11 967)
Selling, General & Administrative
(1 453)
(2 223)
(3 730)
(4 028)
(4 211)
(4 761)
(4 249)
(4 198)
(4 379)
(4 296)
(4 884)
(4 964)
(4 670)
(4 316)
(4 478)
(3 976)
(4 479)
(4 951)
(5 816)
(6 570)
(7 110)
(7 337)
(5 678)
(7 150)
(7 040)
(7 333)
(6 375)
(7 260)
(7 927)
(8 089)
(7 754)
(7 993)
(7 877)
(7 277)
(7 251)
(7 414)
(6 842)
(7 103)
(7 063)
(6 237)
(6 317)
(6 289)
(6 968)
(7 113)
(7 074)
(7 819)
(8 993)
(9 541)
(9 759)
(9 222)
(7 097)
(6 014)
(6 680)
(6 666)
(6 320)
(8 079)
(9 034)
(8 876)
(8 747)
(8 680)
(6 546)
(6 677)
(7 175)
(7 148)
(7 263)
(7 865)
(7 042)
(7 381)
(7 310)
(7 193)
(7 738)
(7 302)
(7 250)
(6 479)
Research & Development
(408)
(704)
(985)
(1 079)
(1 322)
(1 062)
(1 480)
(1 482)
(1 348)
(1 631)
(1 099)
(990)
(810)
(549)
(203)
(96)
(219)
(306)
(1 220)
0
0
0
(1 198)
0
0
0
(1 196)
(98)
(122)
(156)
(561)
(716)
(928)
(1 129)
(862)
(1 022)
(992)
(1 101)
(1 346)
(1 203)
(1 159)
(992)
(682)
(580)
(931)
(1 216)
(1 758)
(1 793)
(1 847)
(2 555)
(2 854)
(3 127)
0
0
(1 694)
(302)
0
(458)
(592)
(415)
(531)
(808)
(861)
(956)
(906)
(487)
(449)
(423)
(820)
(902)
(1 083)
(1 155)
(5 057)
(5 172)
Depreciation & Amortization
(86)
(135)
(145)
(196)
(192)
(191)
(124)
(181)
(166)
(155)
(96)
(157)
(154)
(170)
(288)
(505)
(563)
(710)
(394)
0
0
0
(446)
0
0
0
(915)
(758)
(1 357)
(1 700)
(1 508)
(1 538)
(1 260)
(1 238)
(1 253)
(1 275)
(1 290)
(1 169)
(1 369)
(1 375)
(1 388)
(1 537)
(1 375)
(1 386)
(1 364)
(1 343)
(1 219)
(1 287)
(1 239)
(1 366)
(752)
(912)
0
0
(739)
(362)
(474)
(597)
(540)
(445)
(423)
(428)
(376)
(404)
(417)
(452)
(405)
(875)
(792)
(727)
(377)
(283)
(343)
(316)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
2
(57)
6
91
(127)
(66)
(142)
0
(1 743)
(858)
(1 500)
0
(918)
(919)
(919)
0
0
0
0
0
0
0
0
0
0
(152)
(120)
(6)
(121)
31
(257)
0
(255)
0
0
0
0
0
(328)
0
0
(6 541)
(4 917)
0
(134)
(991)
(689)
0
(241)
0
0
0
(6 008)
(6 008)
0
753
(753)
(645)
(980)
0
108
0
0
Operating Income
2 868
N/A
4 337
+51%
5 638
+30%
5 822
+3%
5 956
+2%
5 787
-3%
5 194
-10%
2 195
-58%
(153)
N/A
(1 257)
-722%
331
N/A
3 544
+971%
6 030
+70%
8 197
+36%
7 834
-4%
8 447
+8%
9 321
+10%
8 051
-14%
7 011
-13%
4 549
-35%
3 320
-27%
1 381
-58%
2 860
+107%
3 363
+18%
3 155
-6%
4 195
+33%
3 041
-28%
2 508
-18%
3 305
+32%
3 349
+1%
4 585
+37%
5 572
+22%
5 011
-10%
4 487
-10%
4 208
-6%
606
-86%
(465)
N/A
(2 453)
-428%
(3 595)
-47%
(1 753)
+51%
(2 546)
-45%
(1 661)
+35%
(276)
+83%
(803)
-191%
1 183
N/A
1 241
+5%
(1 344)
N/A
(3 460)
-157%
(4 404)
-27%
(9 444)
-114%
(11 517)
-22%
(7 526)
+35%
(11 429)
-52%
(10 167)
+11%
(3 210)
+68%
(4 008)
-25%
(5 960)
-49%
373
N/A
(951)
N/A
(2 549)
-168%
1 370
N/A
(2 018)
N/A
(2 285)
-13%
(7 433)
-225%
(8 158)
-10%
(844)
+90%
3 733
N/A
504
-87%
466
-8%
(1 706)
N/A
2 183
N/A
2 048
-6%
140
-93%
1 574
+1 026%
Pre-Tax Income
Interest Income Expense
(385)
(618)
(680)
(581)
(550)
(456)
(401)
(510)
(455)
(427)
(671)
(497)
(762)
(374)
(452)
(521)
(12)
(2 227)
(5 102)
(3 459)
(3 035)
(673)
1 346
1 180
24
(626)
(1 637)
(2 028)
(2 097)
(2 654)
(2 641)
(2 437)
(2 417)
(2 319)
(2 442)
(2 536)
(2 705)
(3 205)
(2 829)
(3 552)
(3 430)
(3 062)
(4 120)
(3 683)
(3 432)
(3 104)
(2 376)
(2 076)
(2 122)
(2 195)
(389)
(339)
(5 377)
(6 891)
4 249
3 869
9 140
10 985
(1 568)
(980)
(1 035)
(1 196)
(1 594)
(1 952)
(2 310)
(3 052)
(782)
(1 249)
(2 605)
(2 466)
(2 003)
(1 805)
(535)
(131)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(223)
(121)
(671)
339
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(255)
0
(255)
0
0
0
0
(111)
(327)
0
(4 266)
(4 155)
0
0
440
(73)
(349)
(349)
(301)
0
0
(122)
(6 008)
0
0
(5 550)
(753)
0
0
0
(5 006)
(6 020)
(6 024)
(6 024)
Gain/Loss on Disposition of Assets
(7)
(7)
(68)
0
0
(64)
(8)
(5)
(10)
(10)
(7)
(11)
(8)
0
(14)
(13)
(12)
(17)
975
0
0
0
(148)
0
0
0
(12)
(17)
(29)
(37)
186
188
393
404
174
169
(43)
(64)
(71)
(77)
(77)
(85)
1 213
1 231
1 224
1 249
(61)
(70)
(59)
(365)
(343)
(634)
0
0
(391)
(20)
1
(1 094)
(262)
(245)
(262)
832
1
0
(1)
(9)
526
571
495
506
(42)
(83)
(119)
(164)
Total Other Income
(4)
5
110
34
23
54
(79)
(63)
16
16
107
113
43
57
0
(12)
(13)
(13)
(20)
(124)
(273)
(136)
302
(125)
160
193
(27)
24
(79)
(367)
(97)
(129)
(251)
(130)
(139)
(105)
35
5
19
(9)
(25)
(3)
36
178
169
177
417
302
(45)
(14)
(754)
(734)
(165)
(372)
(303)
91
(796)
328
482
430
648
(11)
435
59
(403)
(468)
(865)
(590)
(204)
(123)
525
512
166
197
Pre-Tax Income
2 473
N/A
3 718
+50%
5 000
+34%
5 275
+6%
5 429
+3%
5 323
-2%
4 706
-12%
1 618
-66%
(602)
N/A
(1 678)
-179%
(241)
+86%
3 149
N/A
5 303
+68%
7 880
+49%
7 145
-9%
7 780
+9%
8 613
+11%
6 133
-29%
2 865
-53%
966
-66%
12
-99%
572
+4 667%
4 360
+662%
4 418
+1%
3 339
-24%
3 762
+13%
1 365
-64%
486
-64%
1 099
+126%
291
-74%
2 033
+599%
3 195
+57%
2 737
-14%
2 441
-11%
1 801
-26%
(1 866)
N/A
(3 178)
-70%
(5 716)
-80%
(6 475)
-13%
(5 391)
+17%
(6 333)
-17%
(4 811)
+24%
(3 402)
+29%
(3 076)
+10%
(855)
+72%
(435)
+49%
(3 365)
-674%
(5 414)
-61%
(6 956)
-28%
(12 018)
-73%
(17 269)
-44%
(13 388)
+22%
(16 971)
-27%
(17 430)
-3%
785
N/A
(141)
N/A
2 035
N/A
10 242
+403%
(2 601)
N/A
(3 345)
-29%
721
N/A
(2 515)
N/A
(9 451)
-276%
(9 326)
+1%
(10 872)
-17%
(9 924)
+9%
1 858
N/A
(764)
N/A
(1 848)
-142%
(3 788)
-105%
(4 343)
-15%
(5 348)
-23%
(6 372)
-19%
(4 548)
+29%
Net Income
Tax Provision
(366)
(629)
(565)
(735)
(95)
(17)
(396)
240
222
480
542
(219)
(957)
(1 243)
(1 277)
(1 583)
(2 169)
(1 306)
(709)
(264)
337
(136)
(301)
138
303
14
949
1 044
803
956
139
(398)
(18)
13
(156)
317
(468)
(505)
(342)
(550)
304
452
969
1 263
608
219
639
834
1 840
927
1 317
533
1 869
2 688
(3 198)
(3 167)
(4 922)
(5 532)
(390)
(39)
(455)
417
(5)
(128)
51
(170)
(918)
(1 118)
588
1 353
959
942
456
(22)
Income from Continuing Operations
2 106
3 088
4 435
4 540
5 334
5 307
4 310
1 859
(380)
(1 199)
302
2 928
4 345
6 636
5 868
6 197
6 444
4 827
2 156
702
349
436
4 059
4 556
3 642
3 776
2 314
1 530
1 902
1 247
2 172
2 797
2 719
2 454
1 645
(1 549)
(3 646)
(6 220)
(6 817)
(5 940)
(6 028)
(4 359)
(2 433)
(1 813)
(247)
(216)
(2 725)
(4 580)
(5 115)
(11 090)
(15 952)
(12 854)
(15 102)
(14 742)
(2 414)
(3 308)
(2 887)
4 710
(2 991)
(3 384)
265
(2 098)
(9 456)
(9 454)
(10 821)
(10 094)
941
(1 881)
(1 259)
(2 435)
(3 384)
(4 406)
(5 916)
(4 570)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104
0
0
0
404
60
(3)
0
9
19
127
(330)
(556)
(1 099)
(1 579)
(987)
(729)
(548)
(216)
(304)
(834)
(634)
(509)
(800)
(99)
2
125
419
553
770
837
708
371
348
325
173
0
(201)
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)
1 656
N/A
2 427
+47%
4 435
+83%
4 548
+3%
5 785
+27%
5 969
+3%
4 310
-28%
1 859
-57%
(380)
N/A
(1 199)
-216%
302
N/A
2 928
+870%
4 345
+48%
6 636
+53%
5 972
-10%
6 302
+6%
6 549
+4%
4 932
-25%
2 560
-48%
1 166
-54%
751
-36%
838
+12%
4 068
+385%
4 576
+12%
3 769
-18%
3 446
-9%
1 758
-49%
430
-76%
322
-25%
259
-20%
1 443
+457%
2 249
+56%
2 503
+11%
2 150
-14%
811
-62%
(2 182)
N/A
(4 154)
-90%
(7 019)
-69%
(6 916)
+1%
(5 938)
+14%
(5 902)
+1%
(3 939)
+33%
(1 880)
+52%
(1 042)
+45%
590
N/A
492
-17%
(2 354)
N/A
(4 232)
-80%
(4 791)
-13%
(10 918)
-128%
(15 952)
-46%
(13 056)
+18%
(15 492)
-19%
(14 901)
+4%
(2 414)
+84%
(3 308)
-37%
(2 887)
+13%
4 710
N/A
(2 991)
N/A
(3 384)
-13%
265
N/A
(2 098)
N/A
(9 456)
-351%
(9 454)
+0%
(10 821)
-14%
(10 094)
+7%
(2 249)
+78%
(1 881)
+16%
(1 747)
+7%
(3 160)
-81%
(4 573)
-45%
(5 820)
-27%
(7 058)
-21%
(7 314)
-4%
EPS (Diluted)
138
N/A
220.63
+60%
295.66
+34%
252.66
-15%
321.38
+27%
331.61
+3%
253.52
-24%
103.27
-59%
-20
N/A
-66.61
-233%
15.1
N/A
133.09
+781%
197.5
+48%
301.63
+53%
271.45
-10%
286.45
+6%
297.68
+4%
224.18
-25%
116.36
-48%
53
-54%
34.13
-36%
38.09
+12%
184.9
+385%
190.66
+3%
157.04
-18%
143.58
-9%
73.25
-49%
17.91
-76%
13.41
-25%
10.79
-20%
60.12
+457%
97.78
+63%
108.82
+11%
93.47
-14%
35.26
-62%
-94.86
N/A
-180.6
-90%
-305.17
-69%
-300.69
+1%
-258.17
+14%
-256.6
+1%
-171.26
+33%
-89.52
+48%
-32.56
+64%
16.85
N/A
13.66
-19%
-65.38
N/A
-117.55
-80%
-133.08
-13%
-303.27
-128%
-443.11
-46%
-362.66
+18%
-418.7
-15%
-413.91
+1%
-64.9
+84%
-82.54
-27%
-67.79
+18%
110.6
N/A
-71.27
N/A
-79.47
-12%
6.24
N/A
-49.27
N/A
-222.07
-351%
-222.03
+0%
-254.12
-14%
-237.04
+7%
-52.81
+78%
-44.8
+15%
-38.54
+14%
-72.47
-88%
-103.53
-43%
-92.02
+11%
-109.4
-19%
-112.08
-2%

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 318,800+ 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.