Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
IM Co Ltd banner
I

IM Co Ltd
KOSDAQ:101390

Watchlist Manager
IM Co Ltd
KOSDAQ:101390
Watchlist
Price: 396 KRW -23.4% Market Closed
Market Cap: ₩5.5B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-13%
5Y
-35%
10Y
-55%
Operating Income
+
3Y
-37%
5Y
+33%
10Y
-
Net Income
+
3Y
-68%
5Y
-25%
10Y
-275%

Earnings Waterfall
IM Co Ltd

Income Statement
IM Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Interest Expense
1 172
0
0
0
1 030
0
0
0
1 972
0
0
0
1 771
0
0
0
1 387
0
0
0
1 581
409
798
1 181
1 574
1 630
1 678
1 785
2 004
1 942
2 015
2 127
2 078
2 247
2 261
2 115
4 165
4 660
4 742
4 423
2 101
1 284
1 115
1 120
1 714
2 157
6 908
0
3 546
7 222
3 370
4 731
4 823
0
0
Revenue
320 074
N/A
331 740
+4%
295 794
-11%
313 409
+6%
334 119
+7%
336 883
+1%
371 498
+10%
390 863
+5%
345 226
-12%
327 243
-5%
285 383
-13%
246 704
-14%
250 221
+1%
259 180
+4%
247 196
-5%
247 016
0%
240 984
-2%
228 067
-5%
214 239
-6%
200 872
-6%
192 430
-4%
208 262
+8%
214 854
+3%
237 261
+10%
249 372
+5%
224 228
-10%
218 970
-2%
211 335
-3%
191 079
-10%
202 720
+6%
203 695
+0%
186 911
-8%
202 192
+8%
195 487
-3%
169 977
-13%
163 146
-4%
146 300
-10%
142 591
-3%
155 255
+9%
153 109
-1%
152 866
0%
134 030
-12%
127 714
-5%
118 065
-8%
117 380
-1%
121 139
+3%
119 809
-1%
126 456
+6%
121 173
-4%
128 613
+6%
132 113
+3%
126 194
-4%
126 074
0%
116 594
-8%
110 705
-5%
Gross Profit
Cost of Revenue
(292 148)
(303 909)
(268 879)
(288 608)
(303 453)
(308 158)
(332 858)
(355 428)
(313 539)
(297 402)
(264 775)
(226 343)
(231 004)
(235 659)
(223 747)
(222 996)
(214 066)
(205 457)
(196 891)
(186 931)
(181 729)
(192 920)
(196 405)
(216 674)
(232 579)
(213 563)
(210 068)
(200 615)
(179 556)
(190 366)
(192 888)
(182 775)
(196 677)
(188 924)
(166 368)
(158 799)
(141 904)
(137 921)
(147 166)
(142 950)
(140 965)
(125 863)
(120 485)
(113 002)
(113 196)
(114 275)
(110 446)
(113 870)
(107 745)
(115 031)
(118 125)
(114 225)
(113 324)
(106 447)
(102 926)
Gross Profit
27 926
N/A
27 831
0%
26 915
-3%
24 801
-8%
30 666
+24%
28 725
-6%
38 640
+35%
35 435
-8%
31 688
-11%
29 842
-6%
20 609
-31%
20 363
-1%
19 217
-6%
23 522
+22%
23 449
0%
24 019
+2%
26 918
+12%
22 608
-16%
17 347
-23%
13 940
-20%
10 701
-23%
15 342
+43%
18 449
+20%
20 587
+12%
16 793
-18%
10 665
-36%
8 902
-17%
10 720
+20%
11 523
+7%
12 354
+7%
10 807
-13%
4 136
-62%
5 515
+33%
6 564
+19%
3 610
-45%
4 348
+20%
4 395
+1%
4 670
+6%
8 088
+73%
10 159
+26%
11 901
+17%
8 168
-31%
7 229
-11%
5 063
-30%
4 184
-17%
6 863
+64%
9 362
+36%
12 586
+34%
13 428
+7%
13 582
+1%
13 988
+3%
11 969
-14%
12 750
+7%
10 148
-20%
7 778
-23%
Operating Income
Operating Expenses
(25 208)
(27 256)
(29 333)
(27 327)
(30 704)
(27 680)
(30 725)
(28 725)
(27 114)
(26 225)
(23 509)
(23 628)
(24 527)
(23 672)
(23 250)
(22 533)
(21 672)
(21 695)
(22 481)
(22 594)
(21 616)
(20 377)
(17 764)
(16 745)
(15 586)
(15 307)
(15 336)
(14 833)
(15 058)
(14 381)
(13 875)
(13 985)
(12 924)
(16 708)
(16 408)
(15 643)
(11 486)
(14 029)
(10 565)
(10 480)
(10 791)
(11 452)
(13 491)
(13 676)
(13 985)
(14 031)
(12 852)
(16 257)
(13 689)
(14 806)
(15 868)
(13 739)
(15 643)
(21 183)
(16 349)
Selling, General & Administrative
(19 893)
(27 908)
(27 954)
(25 988)
(24 338)
(27 680)
(30 725)
(28 725)
(21 817)
(26 225)
(23 509)
(23 628)
(20 884)
(23 672)
(23 249)
(22 532)
(17 041)
(21 694)
(22 482)
(22 595)
(17 408)
(19 429)
(15 911)
(13 831)
(11 845)
(11 467)
(11 642)
(11 275)
(11 279)
(10 986)
(10 440)
(10 768)
(10 284)
(10 107)
(9 786)
(9 108)
(9 133)
(8 700)
(8 603)
(8 433)
(8 529)
(9 330)
(11 284)
(11 974)
(12 550)
(12 703)
(11 693)
(14 160)
(12 456)
(12 668)
(13 486)
(11 952)
(13 204)
(13 791)
(13 447)
Research & Development
(3 864)
0
0
0
(4 962)
0
0
0
(3 677)
0
0
0
(1 996)
0
0
0
(2 615)
0
0
0
(2 355)
(518)
(1 027)
(1 664)
(2 097)
(2 222)
(2 075)
(1 722)
(1 771)
(1 381)
(1 401)
(1 455)
(1 148)
(1 146)
(1 061)
(1 015)
(1 040)
(979)
(692)
(465)
(340)
(277)
(400)
(378)
(482)
(485)
(493)
(604)
(541)
(605)
(766)
(898)
(1 114)
(1 220)
(1 200)
Depreciation & Amortization
(1 451)
0
0
0
(1 403)
0
0
0
(1 621)
0
0
0
(1 647)
0
0
0
(2 016)
0
0
0
(1 854)
(430)
(824)
(1 248)
(1 645)
(1 617)
(1 619)
(1 836)
(2 008)
(2 012)
(2 033)
(1 761)
(1 492)
(1 380)
(1 485)
(1 443)
(1 312)
(1 399)
(1 271)
(1 583)
(1 921)
(1 845)
(1 807)
(1 324)
(953)
(844)
(665)
(1 492)
(692)
(1 534)
(1 616)
(890)
(1 325)
(1 523)
(1 703)
Other Operating Expenses
0
652
(1 379)
(1 339)
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
(4 075)
(4 076)
(4 077)
0
(2 951)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 649)
0
Operating Income
2 718
N/A
574
-79%
(2 418)
N/A
(2 526)
-4%
(38)
+98%
1 045
N/A
7 915
+657%
6 711
-15%
4 573
-32%
3 617
-21%
(2 900)
N/A
(3 267)
-13%
(5 310)
-63%
(151)
+97%
199
N/A
1 487
+647%
5 246
+253%
915
-83%
(5 134)
N/A
(8 654)
-69%
(10 915)
-26%
(5 036)
+54%
685
N/A
3 842
+461%
1 206
-69%
(4 642)
N/A
(6 434)
-39%
(4 113)
+36%
(3 535)
+14%
(2 027)
+43%
(3 069)
-51%
(9 850)
-221%
(7 408)
+25%
(10 145)
-37%
(12 798)
-26%
(11 295)
+12%
(7 090)
+37%
(9 359)
-32%
(2 477)
+74%
(321)
+87%
1 110
N/A
(3 284)
N/A
(6 262)
-91%
(8 612)
-38%
(9 801)
-14%
(7 168)
+27%
(3 489)
+51%
(3 670)
-5%
(261)
+93%
(1 224)
-370%
(1 880)
-54%
(1 770)
+6%
(2 893)
-63%
(11 036)
-281%
(8 571)
+22%
Pre-Tax Income
Interest Income Expense
3 348
887
1 508
1 895
2 723
881
285
(2 034)
(1 708)
(1 661)
(1 449)
293
(1 209)
1 940
1 829
1 927
(682)
2 833
2 782
2 542
(381)
(1 922)
(1 841)
(1 961)
(2 686)
(2 462)
(2 432)
(2 451)
(1 973)
(1 565)
(1 642)
(672)
(1 731)
(548)
1 108
(945)
(1 059)
(1 012)
(2 223)
221
1 720
1 082
2 988
3 232
2 847
2 599
512
(5 334)
(18 666)
(20 934)
(23 689)
(20 131)
(7 080)
(5 409)
(1 167)
Non-Reccuring Items
0
0
0
0
(571)
0
0
0
(701)
0
0
0
(843)
0
0
0
0
0
0
0
(980)
0
0
0
0
120
120
120
(7 517)
(7 637)
(7 637)
(7 637)
(4 076)
0
0
0
(2 951)
0
(2 005)
(8 105)
(7 531)
(7 378)
(10 526)
(4 081)
715
711
3 785
3 439
(1 147)
(1 297)
(1 548)
(1 699)
(4 649)
0
(5 268)
Gain/Loss on Disposition of Assets
(11)
0
0
0
7
0
0
0
311
0
0
0
789
0
0
0
(116)
0
0
0
1 015
0
9
27
27
40
41
19
17
(16)
1 434
1 462
1 442
1 380
1 324
3 765
2 832
2 991
765
(565)
(836)
(200)
323
(1 135)
799
83
382
742
19
(519)
(520)
(556)
(61)
0
(7)
Total Other Income
1 128
3 958
4 442
3 632
(1 716)
(4 786)
(10 726)
(8 717)
(9 341)
(6 463)
(1 089)
(2 125)
(4 615)
(7 548)
(7 321)
(7 421)
(86)
(4 686)
(5 005)
(4 857)
(1 903)
(485)
(597)
(1 229)
(2 143)
(2 078)
(2 083)
(2 414)
(1 668)
(1 884)
(2 233)
(1 631)
(1 787)
(1 618)
(304)
(258)
287
90
(681)
(708)
(60)
324
523
706
11
1
(2 855)
(3 534)
(1 091)
(2 082)
(478)
21
(4 171)
(3 437)
(2 280)
Pre-Tax Income
7 184
N/A
5 419
-25%
3 532
-35%
3 000
-15%
405
-87%
(2 860)
N/A
(2 525)
+12%
(4 039)
-60%
(6 866)
-70%
(4 508)
+34%
(5 439)
-21%
(5 100)
+6%
(11 188)
-119%
(5 758)
+49%
(5 292)
+8%
(4 006)
+24%
4 363
N/A
(939)
N/A
(7 358)
-684%
(10 971)
-49%
(13 165)
-20%
(7 444)
+43%
(1 746)
+77%
677
N/A
(3 596)
N/A
(9 022)
-151%
(10 788)
-20%
(8 841)
+18%
(14 676)
-66%
(13 129)
+11%
(13 147)
0%
(18 328)
-39%
(13 560)
+26%
(10 931)
+19%
(10 670)
+2%
(8 733)
+18%
(7 981)
+9%
(7 289)
+9%
(6 620)
+9%
(9 477)
-43%
(5 598)
+41%
(9 456)
-69%
(12 953)
-37%
(9 890)
+24%
(5 429)
+45%
(3 774)
+30%
(1 664)
+56%
(8 356)
-402%
(21 146)
-153%
(26 055)
-23%
(28 115)
-8%
(24 134)
+14%
(18 853)
+22%
(19 881)
-5%
(17 293)
+13%
Net Income
Tax Provision
(2 061)
(420)
(1 800)
(1 704)
156
232
138
(863)
32
(1 155)
416
867
(42)
(2)
(834)
(971)
(2 166)
(2 332)
(2 605)
(2 205)
(2 596)
(2 344)
(1 844)
(1 750)
(85)
(40)
(1 183)
(1 741)
(3 966)
(4 220)
(5 240)
(4 933)
(6 661)
(6 666)
(8 085)
(8 000)
(4 524)
(4 278)
(603)
(607)
(664)
(551)
(589)
(502)
(1 105)
(1 176)
(988)
(858)
(1 016)
(1 044)
(1 311)
(1 577)
(5 725)
(5 754)
(5 749)
Income from Continuing Operations
5 123
5 000
1 734
1 298
561
(2 626)
(2 386)
(4 902)
(6 834)
(5 663)
(5 023)
(4 232)
(11 231)
(5 760)
(6 126)
(4 978)
2 197
(3 269)
(9 960)
(13 173)
(15 760)
(9 788)
(3 591)
(1 073)
(3 681)
(9 061)
(11 971)
(10 582)
(18 641)
(17 348)
(18 386)
(23 262)
(20 221)
(17 599)
(18 756)
(16 734)
(12 505)
(11 568)
(7 223)
(10 084)
(6 262)
(10 007)
(13 543)
(10 392)
(6 534)
(4 950)
(2 652)
(9 215)
(22 162)
(27 099)
(29 426)
(25 711)
(24 578)
(25 634)
(23 041)
Income to Minority Interest
935
879
916
837
978
1 034
1 234
1 081
240
18
(293)
(365)
(1)
(51)
(145)
(226)
7
2
(11)
(18)
(2)
(1)
(1)
(1)
(7)
(2)
(2)
(2)
(1)
(5)
(5)
(3)
0
(1)
(1)
(3)
(6)
(4)
(4)
(4)
(136)
(567)
(431)
(427)
367
809
709
729
150
139
105
84
1
0
0
Net Income (Common)
6 057
N/A
5 880
-3%
2 651
-55%
2 136
-19%
1 539
-28%
(1 591)
N/A
(1 151)
+28%
(3 820)
-232%
(6 594)
-73%
(5 645)
+14%
(5 316)
+6%
(4 597)
+14%
(11 232)
-144%
(5 811)
+48%
(6 270)
-8%
(5 203)
+17%
2 205
N/A
(3 267)
N/A
(9 973)
-205%
(13 193)
-32%
(15 762)
-19%
(9 790)
+38%
(3 592)
+63%
(1 074)
+70%
(3 688)
-243%
(9 063)
-146%
(11 972)
-32%
(10 583)
+12%
(18 643)
-76%
(17 352)
+7%
(18 390)
-6%
(23 264)
-27%
(20 221)
+13%
(17 598)
+13%
(18 756)
-7%
(16 736)
+11%
(12 511)
+25%
(11 572)
+8%
(7 227)
+38%
(10 088)
-40%
(6 397)
+37%
(10 574)
-65%
(13 974)
-32%
(10 820)
+23%
(6 167)
+43%
(4 142)
+33%
(1 943)
+53%
(8 486)
-337%
(23 336)
-175%
(26 960)
-16%
(29 321)
-9%
(25 799)
+12%
(24 949)
+3%
(26 051)
-4%
(23 528)
+10%
EPS (Diluted)
252.37
N/A
245
-3%
110.45
-55%
89
-19%
64.12
-28%
-66.29
N/A
-47.95
+28%
-159.16
-232%
-274.75
-73%
-245.43
+11%
-221.5
+10%
-199.86
+10%
-468
-134%
-242.12
+48%
-261.25
-8%
-216.79
+17%
91.87
N/A
-136.12
N/A
-415.54
-205%
-549.7
-32%
-685.3
-25%
-349.64
+49%
-128.28
+63%
-38.35
+70%
-131.71
-243%
-323.67
-146%
-427.57
-32%
-391.96
+8%
-621.43
-59%
-468.97
+25%
-471.53
-1%
-553.9
-17%
-505.52
+9%
-374.42
+26%
-446.57
-19%
-408.19
+9%
-297.88
+27%
-2 771.1
-830%
-1 169.2
+58%
-1 605.78
-37%
-1 001.65
+38%
-1 359.74
-36%
-1 731.42
-27%
-1 347.83
+22%
-771.17
+43%
-619.6
+20%
-192.71
+69%
-972.59
-405%
-2 681.03
-176%
-2 976.65
-11%
-2 966.6
+0%
-2 651.1
+11%
-2 484.37
+6%
-2 012.08
+19%
-1 817.22
+10%

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 319,100+ 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.