Woori Net Co Ltd banner
W

Woori Net Co Ltd
KOSDAQ:115440

Watchlist Manager
Woori Net Co Ltd
KOSDAQ:115440
Watchlist
Price: 7 290 KRW Market Closed
Market Cap: ₩78.7B

Income Statement

Earnings Waterfall
Woori Net Co Ltd

Income Statement
Woori Net Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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 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
128
0
0
0
119
0
0
0
43
12
0
0
41
5
0
0
84
27
0
0
130
0
0
0
107
0
0
0
118
0
0
0
114
0
0
0
1 079
0
385
772
1 254
922
574
212
162
425
702
1 001
1 280
1 301
1 259
1 270
988
1 172
1 279
1 669
1 669
1 629
1 531
1 492
1 297
1 028
805
Revenue
40 098
N/A
40 656
+1%
40 494
0%
40 089
-1%
33 305
-17%
34 113
+2%
38 034
+11%
39 381
+4%
39 902
+1%
41 413
+4%
42 697
+3%
41 550
-3%
47 133
+13%
43 713
-7%
37 129
-15%
42 384
+14%
44 660
+5%
47 853
+7%
50 057
+5%
47 844
-4%
45 342
-5%
42 019
-7%
42 891
+2%
39 059
-9%
49 620
+27%
48 649
-2%
49 841
+2%
51 527
+3%
43 401
-16%
43 215
0%
39 126
-9%
43 838
+12%
51 668
+18%
53 655
+4%
54 765
+2%
55 888
+2%
44 587
-20%
51 518
+16%
56 631
+10%
61 049
+8%
73 658
+21%
73 965
+0%
71 084
-4%
61 367
-14%
52 351
-15%
54 407
+4%
58 641
+8%
61 133
+4%
60 410
-1%
53 430
-12%
51 495
-4%
51 859
+1%
34 176
-34%
48 126
+41%
58 496
+22%
119 070
+104%
149 041
+25%
164 589
+10%
164 267
0%
131 595
-20%
105 166
-20%
89 346
-15%
85 832
-4%
Gross Profit
Cost of Revenue
(28 627)
(29 622)
(30 393)
(30 636)
(24 439)
(25 256)
(27 102)
(27 833)
(28 620)
(29 312)
(31 193)
(29 660)
(33 731)
(31 190)
(25 632)
(28 552)
(29 855)
(32 560)
(34 969)
(34 302)
(30 543)
(27 320)
(28 014)
(25 159)
(33 310)
(32 825)
(32 715)
(34 992)
(30 473)
(30 499)
(27 698)
(29 700)
(36 450)
(37 948)
(38 147)
(37 694)
(29 942)
(36 272)
(40 925)
(47 039)
(55 148)
(55 747)
(54 669)
(47 137)
(40 067)
(40 813)
(42 895)
(44 206)
(42 751)
(37 266)
(36 875)
(37 070)
(24 783)
(38 380)
(46 966)
(85 764)
(102 497)
(101 966)
(102 559)
(85 935)
(73 112)
(68 211)
(63 457)
Gross Profit
11 470
N/A
11 034
-4%
10 101
-8%
9 453
-6%
8 866
-6%
8 856
0%
10 932
+23%
11 548
+6%
11 282
-2%
12 101
+7%
11 503
-5%
11 889
+3%
13 401
+13%
12 523
-7%
11 497
-8%
13 832
+20%
14 804
+7%
15 295
+3%
15 090
-1%
13 544
-10%
14 800
+9%
14 699
-1%
14 877
+1%
13 901
-7%
16 310
+17%
15 825
-3%
17 126
+8%
16 534
-3%
12 929
-22%
12 715
-2%
11 428
-10%
14 139
+24%
15 218
+8%
15 708
+3%
16 619
+6%
18 194
+9%
14 645
-20%
15 246
+4%
15 705
+3%
14 009
-11%
18 509
+32%
18 216
-2%
16 413
-10%
14 228
-13%
12 284
-14%
13 593
+11%
15 746
+16%
16 926
+7%
17 660
+4%
16 164
-8%
14 620
-10%
14 789
+1%
9 393
-36%
9 746
+4%
11 530
+18%
33 305
+189%
46 544
+40%
62 624
+35%
61 708
-1%
45 660
-26%
32 055
-30%
21 136
-34%
22 375
+6%
Operating Income
Operating Expenses
(5 891)
(6 843)
(6 759)
(6 411)
(7 472)
(7 244)
(6 703)
(7 190)
(7 270)
(7 152)
(8 500)
(8 999)
(8 858)
(9 265)
(9 619)
(9 917)
(10 637)
(10 510)
(10 739)
(10 717)
(9 945)
(10 141)
(9 590)
(9 573)
(10 060)
(9 962)
(10 240)
(10 448)
(10 721)
(11 000)
(11 392)
(11 578)
(11 988)
(12 351)
(13 222)
(13 844)
(13 648)
(13 968)
(14 366)
(14 653)
(15 692)
(16 192)
(15 699)
(15 649)
(15 541)
(15 934)
(16 025)
(16 480)
(15 292)
(16 754)
(18 335)
(17 850)
(14 375)
(14 428)
(16 768)
(24 825)
(26 608)
(27 533)
(28 115)
(25 593)
(22 735)
(21 464)
(19 716)
Selling, General & Administrative
(3 444)
(3 902)
(3 714)
(3 729)
(4 724)
(5 081)
(5 302)
(5 470)
(3 611)
(3 651)
(3 826)
(3 953)
(4 593)
(4 709)
(4 609)
(4 540)
(4 852)
(4 731)
(5 160)
(5 287)
(4 767)
(4 909)
(4 501)
(4 454)
(4 718)
(4 707)
(4 906)
(5 005)
(5 099)
(5 401)
(5 401)
(5 517)
(5 765)
(5 686)
(5 792)
(5 941)
(5 616)
(5 753)
(6 156)
(6 470)
(7 154)
(7 437)
(7 136)
(6 933)
(6 832)
(6 886)
(7 449)
(7 576)
(7 397)
(7 848)
(8 211)
(8 467)
(7 224)
(8 149)
(9 429)
(14 933)
(16 651)
(16 969)
(17 547)
(14 329)
(11 813)
(10 545)
(8 957)
Research & Development
(2 416)
(2 940)
(3 076)
(2 741)
(2 697)
(2 148)
(1 957)
(2 281)
(3 603)
(3 782)
(4 369)
(4 727)
(4 207)
(4 439)
(4 891)
(5 238)
(5 698)
(5 633)
(5 414)
(5 264)
(4 904)
(5 093)
(4 946)
(4 971)
(5 038)
(5 107)
(5 194)
(5 311)
(5 486)
(5 475)
(5 867)
(5 938)
(6 044)
(6 539)
(7 303)
(7 788)
(7 931)
(8 130)
(8 089)
(8 033)
(8 356)
(8 550)
(8 380)
(8 542)
(8 543)
(8 371)
(7 906)
(8 236)
(7 744)
(8 759)
(9 962)
(9 202)
(6 760)
(5 499)
(6 021)
(7 892)
(7 722)
(8 273)
(8 449)
(9 476)
(9 773)
(10 148)
(10 293)
Depreciation & Amortization
(31)
0
0
0
(34)
0
0
0
(56)
(290)
(304)
(319)
(57)
(119)
(121)
(139)
(87)
(145)
(164)
(166)
(275)
(140)
(144)
(148)
(304)
(147)
(139)
(130)
(136)
(123)
(123)
(124)
(180)
(127)
(128)
(115)
(101)
(87)
(123)
(152)
(181)
(206)
(185)
(176)
(166)
(164)
(155)
(154)
(152)
(146)
(163)
(181)
(392)
(780)
(1 318)
(2 000)
(2 247)
(2 303)
(2 131)
(1 788)
(1 360)
(975)
(671)
Other Operating Expenses
0
(2)
31
59
(17)
(14)
557
562
0
571
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
(513)
(514)
(514)
0
0
0
0
0
0
0
0
12
12
12
0
211
204
204
Operating Income
5 579
N/A
4 191
-25%
3 342
-20%
3 041
-9%
1 394
-54%
1 612
+16%
4 228
+162%
4 358
+3%
4 012
-8%
4 949
+23%
3 004
-39%
2 891
-4%
4 544
+57%
3 258
-28%
1 878
-42%
3 915
+108%
4 167
+6%
4 785
+15%
4 351
-9%
2 827
-35%
4 854
+72%
4 558
-6%
5 287
+16%
4 327
-18%
6 250
+44%
5 862
-6%
6 885
+17%
6 087
-12%
2 207
-64%
1 716
-22%
37
-98%
2 560
+6 819%
3 229
+26%
3 356
+4%
3 396
+1%
4 350
+28%
998
-77%
1 278
+28%
1 340
+5%
(643)
N/A
2 818
N/A
2 026
-28%
715
-65%
(1 420)
N/A
(3 257)
-129%
(2 341)
+28%
(279)
+88%
446
N/A
2 367
+430%
(590)
N/A
(3 715)
-530%
(3 061)
+18%
(4 982)
-63%
(4 682)
+6%
(5 237)
-12%
8 480
N/A
19 936
+135%
35 091
+76%
33 593
-4%
20 067
-40%
9 320
-54%
(328)
N/A
2 659
N/A
Pre-Tax Income
Interest Income Expense
700
912
342
367
232
106
407
301
389
473
463
570
683
549
518
488
356
416
499
427
322
321
223
211
309
383
362
491
233
310
304
216
380
235
(131)
(489)
(43)
(351)
(124)
114
(1 917)
(1 633)
(1 786)
(2 093)
(3 252)
(3 427)
(3 413)
(3 098)
(918)
(919)
(1 659)
(1 310)
(716)
371
(205)
(34)
(241)
(541)
(295)
(121)
416
755
1 039
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(341)
0
0
0
(44)
0
0
0
3
0
0
0
5
0
0
0
0
0
0
0
(513)
0
0
0
(17)
0
0
0
0
0
481
(2 501)
(2 461)
(2 454)
(2 935)
497
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
18
18
0
34
0
(0)
(0)
0
0
0
6
252
215
71
(180)
(180)
(144)
1
Total Other Income
56
(6)
(8)
(56)
0
0
1
1
(256)
(253)
(250)
(248)
0
0
(17)
(172)
(584)
(580)
(568)
(409)
(364)
(366)
(361)
(369)
75
(270)
(268)
(262)
17
(88)
(91)
(91)
(49)
1
(79)
(99)
(240)
(225)
(149)
(131)
6
8
7
10
(3 338)
(3 339)
(3 340)
(3 323)
(29)
(30)
(27)
(28)
302
300
319
311
(6)
(290)
(149)
767
787
1 072
897
Pre-Tax Income
6 336
N/A
5 095
-20%
3 676
-28%
3 352
-9%
1 626
-51%
1 718
+6%
4 636
+170%
4 660
+1%
4 147
-11%
5 169
+25%
3 218
-38%
3 212
0%
5 227
+63%
3 806
-27%
2 378
-38%
4 231
+78%
3 940
-7%
4 622
+17%
4 284
-7%
2 847
-34%
4 812
+69%
4 514
-6%
5 149
+14%
4 169
-19%
6 288
+51%
5 976
-5%
6 981
+17%
6 317
-10%
2 413
-62%
1 939
-20%
250
-87%
2 686
+974%
3 563
+33%
3 592
+1%
3 186
-11%
3 762
+18%
717
-81%
701
-2%
1 065
+52%
(662)
N/A
906
N/A
400
-56%
(1 064)
N/A
(3 503)
-229%
(10 360)
-196%
(9 088)
+12%
(7 013)
+23%
(5 975)
+15%
1 438
N/A
(1 538)
N/A
(5 401)
-251%
(4 398)
+19%
(5 397)
-23%
(4 011)
+26%
(4 642)
-16%
6 263
N/A
17 480
+179%
32 021
+83%
30 286
-5%
21 029
-31%
10 343
-51%
1 355
-87%
4 595
+239%
Net Income
Tax Provision
(923)
(831)
(481)
(474)
205
160
(365)
(372)
(326)
(358)
67
67
(555)
(518)
43
(195)
57
153
70
570
(412)
(226)
(429)
(452)
(661)
(575)
(796)
(617)
306
442
680
114
(131)
(173)
112
(174)
1 147
1 100
542
976
1 028
585
1 479
1 479
(1 304)
(1 303)
(2 371)
0
492
492
1 006
1 006
342
(385)
(362)
(570)
(570)
(1 959)
(1 983)
(863)
(863)
1 188
1 188
Income from Continuing Operations
5 414
4 263
3 196
2 879
1 832
1 878
4 270
4 287
3 821
4 813
3 288
3 282
4 671
3 289
2 421
4 036
3 997
4 775
4 354
3 417
4 400
4 288
4 719
3 716
5 627
5 400
6 185
5 700
2 719
2 379
928
2 799
3 432
3 420
3 299
3 588
1 864
1 801
1 607
314
1 935
985
415
(2 024)
(11 664)
(10 391)
(9 384)
(8 347)
1 930
(1 046)
(4 396)
(3 393)
(5 055)
(4 396)
(5 003)
5 693
16 910
30 062
28 303
20 166
9 480
2 543
5 783
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
0
0
0
0
0
0
0
0
0
0
134
339
554
1 067
969
809
753
212
179
135
(25)
Net Income (Common)
4 812
N/A
3 751
-22%
2 957
-21%
2 278
-23%
1 832
-20%
1 878
+3%
4 270
+127%
4 287
+0%
3 821
-11%
4 813
+26%
3 288
-32%
3 282
0%
4 671
+42%
3 289
-30%
2 421
-26%
4 036
+67%
3 997
-1%
4 775
+19%
4 354
-9%
3 417
-22%
4 400
+29%
4 288
-3%
4 719
+10%
3 716
-21%
5 627
+51%
5 400
-4%
6 185
+15%
5 700
-8%
2 719
-52%
2 379
-13%
928
-61%
2 799
+202%
3 432
+23%
3 420
0%
3 299
-4%
3 588
+9%
1 864
-48%
1 801
-3%
1 607
-11%
314
-80%
1 935
+516%
985
-49%
415
-58%
(2 024)
N/A
(11 664)
-476%
(10 391)
+11%
(9 384)
+10%
(8 347)
+11%
1 930
N/A
(1 046)
N/A
(4 396)
-320%
(3 393)
+23%
(4 921)
-45%
(4 057)
+18%
(4 449)
-10%
6 760
N/A
17 878
+164%
30 871
+73%
29 056
-6%
20 378
-30%
9 659
-53%
2 678
-72%
5 758
+115%
EPS (Diluted)
962.4
N/A
625.16
-35%
492.83
-21%
379.66
-23%
305.33
-20%
313
+3%
711.66
+127%
714.5
+0%
636.83
-11%
802.16
+26%
548
-32%
547
0%
778.5
+42%
548.16
-30%
403.5
-26%
672.66
+67%
666.16
-1%
795.83
+19%
725.66
-9%
569.5
-22%
733.33
+29%
714.66
-3%
786.5
+10%
619.33
-21%
937.83
+51%
900
-4%
1 030.83
+15%
950
-8%
453.16
-52%
396.5
-13%
154.66
-61%
466.5
+202%
572
+23%
570
0%
549.83
-4%
598
+9%
207.11
-65%
300.16
+45%
267.83
-11%
52.33
-80%
276.42
+428%
109.44
-60%
46.11
-58%
-224.88
N/A
-1 296
-476%
-1 137.24
+12%
-1 027.07
+10%
-913.51
+11%
210.7
N/A
-114.05
N/A
-451.31
-296%
-346.5
+23%
-462.8
-34%
-377.28
+18%
-413.69
-10%
629.44
N/A
1 650.15
+162%
2 851.26
+73%
2 739.52
-4%
1 900.64
-31%
922.35
-51%
248.67
-73%
554.28
+123%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett