Income Statement

Revenue

-31%

-27%

10Y

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	82	98	127	151	168	183	191	192	175	147	120	99	98	0	122	84	147	0	491	258	285	468	649	452	496	454	628	672	739	833	909	896	871	816	749	744	719	689	647	610	618	611	734	1 145	1 223	1 318	1 218	1 436	1 583	1 763	1 689	1 657	1 715	1 780	1 784	1 785	1 866	1 909	2 047	2 136	2 134	2 257	2 455	2 653	2 575	2 375	1 983	1 510	1 223	920	636	507	442	391
Revenue	11 402 N/A	12 741 +12%	13 852 +9%	14 421 +4%	15 652 +9%	17 117 +9%	16 880 -1%	17 728 +5%	19 149 +8%	21 030 +10%	23 185 +10%	25 641 +11%	26 557 +4%	26 699 +1%	29 135 +9%	30 616 +5%	32 259 +5%	35 119 +9%	37 083 +6%	37 384 +1%	39 251 +5%	40 148 +2%	42 462 +6%	44 693 +5%	46 446 +4%	50 467 +9%	52 501 +4%	55 333 +5%	56 186 +2%	55 383 -1%	55 410 +0%	55 325 0%	53 984 -2%	56 984 +6%	57 248 +0%	58 272 +2%	64 100 +10%	62 521 -2%	64 179 +3%	65 656 +2%	62 720 -4%	63 392 +1%	62 185 -2%	57 745 -7%	56 602 -2%	54 334 -4%	51 873 -5%	51 317 -1%	49 822 -3%	45 734 -8%	42 447 -7%	39 622 -7%	34 986 -12%	33 936 -3%	33 922 0%	36 330 +7%	39 632 +9%	37 903 -4%	36 785 -3%	36 593 -1%	36 134 -1%	35 565 -2%	33 238 -7%	29 822 -10%	26 418 -11%	26 467 +0%	27 071 +2%	26 716 -1%	25 724 -4%	24 865 -3%	24 397 -2%	24 124 -1%	24 354 +1%	24 650 +1%
Gross Profit
Cost of Revenue	(6 437)	(7 089)	(8 165)	(8 781)	(9 849)	(11 009)	(10 869)	(11 142)	(12 382)	(13 747)	(14 672)	(16 488)	(16 985)	(17 321)	(18 847)	(19 953)	(21 181)	(23 257)	(23 894)	(23 864)	(25 545)	(26 124)	(32 043)	(34 624)	(36 507)	(41 678)	(40 784)	(43 200)	(44 351)	(44 258)	(46 732)	(47 229)	(46 713)	(48 494)	(48 339)	(49 167)	(53 024)	(52 284)	(53 621)	(54 103)	(52 812)	(53 112)	(54 238)	(52 283)	(50 952)	(48 649)	(43 307)	(41 884)	(39 858)	(35 859)	(34 232)	(33 289)	(32 304)	(34 218)	(45 157)	(46 851)	(47 978)	(47 685)	(38 882)	(39 152)	(39 264)	(35 343)	(35 832)	(31 894)	(30 573)	(31 817)	(36 187)	(34 982)	(32 004)	(31 448)	(22 817)	(21 807)	(21 683)	(19 468)
Gross Profit	4 966 N/A	5 653 +14%	5 687 +1%	5 640 -1%	5 804 +3%	6 108 +5%	6 011 -2%	6 586 +10%	6 767 +3%	7 283 +8%	8 513 +17%	9 153 +8%	9 572 +5%	9 378 -2%	10 287 +10%	10 662 +4%	11 077 +4%	11 861 +7%	13 188 +11%	13 520 +3%	13 706 +1%	14 024 +2%	10 419 -26%	10 070 -3%	9 940 -1%	8 790 -12%	11 717 +33%	12 134 +4%	11 837 -2%	11 127 -6%	8 678 -22%	8 097 -7%	7 270 -10%	8 488 +17%	8 909 +5%	9 103 +2%	11 075 +22%	10 237 -8%	10 558 +3%	11 553 +9%	9 907 -14%	10 279 +4%	7 947 -23%	5 461 -31%	5 650 +3%	5 685 +1%	8 566 +51%	9 433 +10%	9 965 +6%	9 876 -1%	8 215 -17%	6 333 -23%	2 680 -58%	(285) N/A	(11 235) -3 842%	(10 522) +6%	(8 346) +21%	(9 780) -17%	(2 096) +79%	(2 559) -22%	(3 130) -22%	221 N/A	(2 593) N/A	(2 072) +20%	(4 155) -100%	(5 349) -29%	(9 115) -70%	(8 266) +9%	(6 280) +24%	(6 583) -5%	1 580 N/A	2 317 +47%	2 671 +15%	5 182 +94%
Operating Income
Operating Expenses	(1 730)	(1 882)	(1 829)	(1 951)	(1 963)	(2 132)	(2 139)	(2 214)	(2 191)	(2 231)	(2 453)	(2 553)	(2 334)	(2 173)	(2 742)	(2 505)	(2 844)	(2 724)	(3 466)	(3 832)	(4 049)	(4 940)	(4 082)	(4 007)	(4 380)	(3 913)	(4 041)	(4 062)	(3 859)	(4 146)	(3 925)	(4 478)	(4 802)	(5 670)	(5 909)	(6 647)	(7 294)	(7 131)	(7 931)	(9 336)	(9 216)	(9 793)	(7 728)	(7 385)	(7 373)	(6 783)	(7 933)	(7 765)	(8 298)	(8 539)	(9 002)	(9 104)	(9 029)	(8 976)	(9 801)	(11 814)	(12 399)	(11 351)	(8 931)	(8 151)	(8 579)	(9 366)	(7 899)	(8 517)	(7 515)	(7 821)	(8 166)	(7 908)	(5 731)	(4 833)	(4 180)	(3 069)	(3 786)	(3 478)
Selling, General & Administrative	(1 209)	(1 280)	(1 426)	(1 566)	(1 620)	(1 848)	(1 624)	(1 634)	(1 615)	(1 571)	(1 737)	(1 825)	(1 900)	(1 854)	(2 010)	(1 995)	(2 144)	(2 336)	(2 602)	(3 197)	(3 490)	(3 995)	(3 000)	(3 867)	(4 240)	(4 019)	(3 685)	(3 884)	(3 637)	(3 779)	(3 775)	(4 042)	(4 239)	(4 906)	(5 681)	(6 389)	(7 275)	(7 310)	(7 703)	(8 182)	(7 986)	(8 553)	(7 505)	(6 862)	(6 934)	(6 282)	(7 485)	(7 326)	(7 579)	(7 768)	(8 033)	(8 093)	(7 851)	(7 778)	(8 646)	(9 091)	(9 469)	(8 961)	(7 665)	(6 828)	(7 272)	(8 041)	(6 407)	(7 082)	(6 109)	(5 421)	(6 429)	(6 216)	(4 227)	(3 886)	(3 459)	(2 411)	(3 081)	(2 780)
Research & Development	(488)	(567)	(367)	(348)	(305)	(245)	(475)	(540)	(536)	(620)	(674)	(685)	(813)	(780)	(705)	(622)	(671)	(633)	(836)	0	0	(467)	(1 051)	0	0	134	(265)	(122)	(147)	(303)	(109)	(260)	(511)	(730)	(155)	(2)	238	446	(159)	(164)	(240)	(240)	(148)	(283)	(200)	(265)	(340)	(291)	(407)	(416)	(501)	(428)	(353)	(528)	(606)	(722)	(857)	(783)	(747)	(797)	(790)	(825)	(1 026)	(1 054)	(1 108)	(1 101)	(792)	(696)	(554)	(434)	(578)	(594)	(604)	(616)
Depreciation & Amortization	(34)	(36)	(36)	(37)	(38)	(39)	(40)	(40)	(40)	(40)	(41)	(42)	0	0	(43)	(6)	0	0	(28)	0	0	(8)	(30)	0	0	(29)	(91)	(57)	(77)	(66)	(42)	(52)	(52)	0	(73)	(75)	(76)	(87)	(70)	(67)	(66)	(75)	(75)	(75)	(75)	(72)	(108)	(149)	(314)	(357)	(468)	(582)	(454)	(670)	(548)	(618)	(690)	(555)	(518)	(526)	(517)	(500)	(466)	(381)	(298)	(656)	(944)	(996)	(968)	(531)	(144)	(90)	(109)	(90)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	(1)	379	461	17	118	(29)	245	0	(635)	(559)	(470)	0	(140)	(140)	0	0	0	0	0	0	(124)	0	(34)	0	(181)	(181)	(180)	0	(923)	(924)	(925)	0	(165)	(164)	(164)	0	0	0	0	0	0	(371)	0	0	(1 384)	(1 383)	(1 052)	0	0	0	0	0	0	0	(644)	0	0	18	18	0	26	8	8
Operating Income	3 236 N/A	3 771 +17%	3 858 +2%	3 689 -4%	3 841 +4%	3 976 +4%	3 873 -3%	4 372 +13%	4 576 +5%	5 051 +10%	6 060 +20%	6 600 +9%	7 238 +10%	7 206 0%	7 546 +5%	8 157 +8%	8 232 +1%	9 136 +11%	9 723 +6%	9 687 0%	9 657 0%	9 084 -6%	6 337 -30%	6 062 -4%	5 559 -8%	4 876 -12%	7 675 +57%	8 071 +5%	7 976 -1%	6 979 -13%	4 753 -32%	3 618 -24%	2 469 -32%	2 819 +14%	3 000 +6%	2 457 -18%	3 781 +54%	3 105 -18%	2 627 -15%	2 217 -16%	692 -69%	487 -30%	219 -55%	(1 923) N/A	(1 722) +10%	(1 096) +36%	633 N/A	1 668 +164%	1 666 0%	1 336 -20%	(787) N/A	(2 770) -252%	(6 347) -129%	(9 259) -46%	(21 036) -127%	(22 336) -6%	(20 746) +7%	(21 133) -2%	(11 027) +48%	(10 710) +3%	(11 709) -9%	(9 144) +22%	(10 493) -15%	(10 589) -1%	(11 670) -10%	(13 171) -13%	(17 282) -31%	(16 175) +6%	(12 011) +26%	(11 416) +5%	(2 600) +77%	(752) +71%	(1 115) -48%	1 704 N/A
Pre-Tax Income
Interest Income Expense	(79)	(83)	37	271	579	1 551	1 964	2 150	1 511	262	(342)	(864)	(428)	(137)	41	(104)	(180)	(343)	(285)	(571)	(597)	(871)	(1 062)	(886)	(923)	(1 088)	(892)	(1 208)	(1 533)	(943)	(747)	(747)	(392)	61	(47)	(285)	(722)	(1 927)	(192)	(767)	(499)	511	(2 145)	(1 448)	(978)	(1 618)	(893)	(931)	(1 548)	(1 221)	(1 615)	(1 524)	(1 664)	(2 151)	(1 558)	(1 860)	(1 795)	(1 221)	(1 118)	108	484	699	(3 158)	(4 527)	(5 240)	(5 654)	(2 068)	(1 573)	(1 036)	(1 016)	610	405	155	420
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	94	0	0	0	(7)	0	0	0	0	0	0	0	0	0	0	(394)	0	(125)	(125)	(125)	0	0	0	(180)	0	0	0	(924)	0	0	0	(163)	0	0	0	0	0	0	0	(356)	(368)	0	(702)	(1 398)	0	0	0	0	0	0	0	(716)	(177)	(644)	0	(13 857)	(14 396)	(14 451)	(14 451)	(703)	(703)	(187)	(187)
Gain/Loss on Disposition of Assets	0	0	0	0	(5)	(5)	511	0	523	523	19	0	0	0	0	0	0	0	0	0	0	(52)	9	0	0	271	40	226	227	(44)	(36)	(216)	0	(213)	0	(3)	(3)	0	4	0	0	(15)	(15)	(24)	0	0	(9)	0	(29)	(128)	(127)	0	0	10	9	112	232	220	219	117	275	184	183	181	(115)	(20)	(70)	(33)	(57)	(217)	(157)	(192)	290	450
Total Other Income	(23)	(22)	51	(3)	(2)	(3)	(190)	379	(140)	(146)	88	105	106	111	0	1	1	2	(61)	(38)	42	90	94	128	52	53	(200)	(298)	(281)	(366)	(192)	(240)	(506)	(368)	(389)	(371)	(352)	326	(230)	(343)	(266)	(765)	27	123	(28)	101	97	101	314	183	(71)	(70)	(186)	(157)	(235)	(286)	(285)	(168)	83	116	73	(1 205)	(342)	(308)	(268)	955	(2 892)	(2 938)	(2 879)	(2 851)	93	374	354	311
Pre-Tax Income	3 134 N/A	3 666 +17%	3 946 +8%	3 957 +0%	4 413 +12%	5 519 +25%	6 158 +12%	6 901 +12%	6 469 -6%	5 690 -12%	5 825 +2%	5 935 +2%	6 916 +17%	7 180 +4%	7 587 +6%	8 047 +6%	8 053 +0%	8 795 +9%	9 377 +7%	9 078 -3%	9 102 +0%	8 251 -9%	5 378 -35%	5 304 -1%	4 688 -12%	4 111 -12%	6 229 +52%	6 790 +9%	6 262 -8%	5 500 -12%	3 653 -34%	2 415 -34%	1 571 -35%	2 301 +46%	2 384 +4%	1 798 -25%	2 704 +50%	1 504 -44%	1 285 -15%	1 106 -14%	(74) N/A	216 N/A	(2 076) N/A	(3 273) -58%	(2 728) +17%	(2 613) +4%	(172) +93%	839 N/A	404 -52%	171 -58%	(2 956) N/A	(4 732) -60%	(8 197) -73%	(12 260) -50%	(24 218) -98%	(24 370) -1%	(22 595) +7%	(22 302) +1%	(11 843) +47%	(10 369) +12%	(10 876) -5%	(9 466) +13%	(14 525) -53%	(15 421) -6%	(17 937) -16%	(17 890) +0%	(36 169) -102%	(35 115) +3%	(30 433) +13%	(29 950) +2%	(2 757) +91%	(868) +69%	(502) +42%	2 698 N/A
Net Income
Tax Provision	(500)	(683)	(399)	(281)	(211)	(109)	(528)	(908)	(967)	(1 165)	(1 001)	(863)	(1 013)	(1 312)	(1 231)	(1 423)	(1 496)	(1 326)	(1 829)	(1 683)	(1 632)	(1 167)	(698)	(717)	(446)	(876)	(733)	(812)	(834)	(573)	(455)	(228)	(110)	88	(163)	(98)	(158)	(347)	(240)	(217)	(34)	158	702	1 117	939	860	390	134	301	314	203	117	167	350	3 902	4 631	4 614	4 812	2 632	1 887	819	84	801	1 244	2 993	3 725	(7 426)	(7 864)	(8 697)	(9 053)	(77)	(67)	(33)	(51)
Income from Continuing Operations	2 633	2 983	3 547	3 676	4 202	5 411	5 630	5 995	5 504	4 527	4 824	5 074	5 905	5 869	6 356	6 624	6 557	7 468	7 548	7 395	7 470	7 085	4 680	4 587	4 242	3 235	5 496	5 978	5 429	4 928	3 198	2 188	1 461	2 388	2 221	1 699	2 545	1 157	1 045	891	(106)	376	(1 375)	(2 156)	(1 789)	(1 752)	219	974	706	485	(2 754)	(4 615)	(8 031)	(11 910)	(20 315)	(19 738)	(17 980)	(17 489)	(9 211)	(8 481)	(10 057)	(9 382)	(13 724)	(14 177)	(14 944)	(14 165)	(43 595)	(42 979)	(39 130)	(39 003)	(2 833)	(935)	(535)	2 648
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15	20	27	32	18	12	10	5	0	0	(5)	(5)	12	31	32	33	23	6	9	14	21	24	28	35	62	57	49	36	0	0	0	0
Net Income (Common)	1 959 N/A	2 195 +12%	3 547 +62%	3 857 +9%	4 690 +22%	6 211 +32%	5 630 -9%	5 995 +6%	5 504 -8%	4 527 -18%	4 824 +7%	5 074 +5%	5 905 +16%	5 869 -1%	6 356 +8%	6 624 +4%	6 557 -1%	7 468 +14%	7 548 +1%	7 395 -2%	7 470 +1%	7 085 -5%	4 680 -34%	4 587 -2%	4 242 -8%	3 235 -24%	5 496 +70%	5 978 +9%	5 429 -9%	4 928 -9%	3 198 -35%	2 188 -32%	1 461 -33%	2 388 +63%	2 221 -7%	1 699 -24%	2 545 +50%	1 157 -55%	1 045 -10%	891 -15%	(106) N/A	376 N/A	(1 360) N/A	(2 137) -57%	(1 763) +18%	(1 721) +2%	236 N/A	986 +318%	716 -27%	490 -32%	(2 754) N/A	(4 615) -68%	(8 036) -74%	(11 915) -48%	(20 303) -70%	(19 707) +3%	(17 947) +9%	(17 456) +3%	(9 188) +47%	(8 475) +8%	(10 049) -19%	(9 368) +7%	(13 704) -46%	(14 153) -3%	(14 916) -5%	(14 130) +5%	(43 532) -208%	(42 923) +1%	(39 081) +9%	(38 967) +0%	(2 833) +93%	(935) +67%	(535) +43%	2 648 N/A
EPS (Diluted)	391.8 N/A	439 +12%	506.71 +15%	482.12 -5%	586.25 +22%	776.37 +32%	703.75 -9%	749.37 +6%	688 -8%	565.87 -18%	603 +7%	634.25 +5%	738.12 +16%	733.62 -1%	794.5 +8%	828 +4%	819.62 -1%	933.5 +14%	943.5 +1%	924.37 -2%	933.75 +1%	885.62 -5%	585 -34%	573.37 -2%	530.25 -8%	404.37 -24%	687 +70%	747.25 +9%	678.62 -9%	616 -9%	399.75 -35%	273.5 -32%	182.62 -33%	298.5 +63%	277.62 -7%	212.37 -24%	318.12 +50%	144.62 -55%	130.62 -10%	111.37 -15%	-13.23 N/A	47 N/A	-170 N/A	-267.12 -57%	-220.37 +18%	-215.12 +2%	29.5 N/A	123.25 +318%	89.5 -27%	61.25 -32%	-344.25 N/A	-576.87 -68%	-1 004.5 -74%	-1 323.88 -32%	-2 537.87 -92%	-2 122.18 +16%	-1 905.46 +10%	-1 738.58 +9%	-944.24 +46%	-799.31 +15%	-944.35 -18%	-870.93 +8%	-1 279.87 -47%	-1 301.56 -2%	-1 294.46 +1%	-893.4 +31%	-3 177.34 -256%	-2 468.75 +22%	-2 247.8 +9%	-2 241.24 +0%	-162.96 +93%	-53.79 +67%	-30.75 +43%	152.29 N/A

Income Statement Balance Sheet Cash Flow Statement

RFsemi Technologies Inc
KOSDAQ:096610

Income Statement

Earnings Waterfall
RFsemi Technologies Inc

Income Statement
RFsemi Technologies Inc

See Also

Company

Help

Tools

Stocks

RFsemi Technologies Inc KOSDAQ:096610

Income Statement

Earnings Waterfall RFsemi Technologies Inc

Income Statement RFsemi Technologies Inc

See Also

Company

Help

Tools

Stocks

RFsemi Technologies Inc
KOSDAQ:096610

Earnings Waterfall
RFsemi Technologies Inc

Income Statement
RFsemi Technologies Inc