I
Intelligent Digital Integrated Security Co Ltd
KOSDAQ:143160
Intelligent Digital Integrated Security Co Ltd
KOSDAQ:143160
Price:
17 410
KRW
-1.58%
Market Closed
Market Cap:
₩186.6B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
I
|
Intelligent Digital Integrated Security Co Ltd
KOSDAQ:143160
|
KR |
|
J
|
JSW Infrastructure Ltd
BSE:543994
|
IN |
|
S
|
Sonadezi Long Binh Share Holding Co
VN:SZB
|
VN |
|
Orsted A/S
LSE:0RHE
|
DK |
Income Statement
Earnings Waterfall
Intelligent Digital Integrated Security Co Ltd
Intelligent Digital Integrated Security Co Ltd
Income Statement
Intelligent Digital Integrated Security Co Ltd
Intelligent Digital Integrated Security Co Ltd
Currency: KRW
| 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 |
388
|
1 474
|
823
|
894
|
0
|
221
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
31
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
108
|
162
|
197
|
166
|
137
|
105
|
111
|
111
|
139
|
169
|
178
|
219
|
300
|
410
|
602
|
848
|
1 213
|
1 626
|
1 874
|
2 125
|
2 106
|
2 015
|
2 411
|
0
|
0
|
0
|
|
| Revenue |
115 218
N/A
|
152 363
+32%
|
146 547
-4%
|
141 326
-4%
|
128 570
-9%
|
117 594
-9%
|
112 533
-4%
|
113 004
+0%
|
112 055
-1%
|
117 446
+5%
|
125 521
+7%
|
127 239
+1%
|
136 669
+7%
|
146 564
+7%
|
138 133
-6%
|
134 846
-2%
|
121 082
-10%
|
104 674
-14%
|
102 703
-2%
|
100 419
-2%
|
96 779
-4%
|
95 159
-2%
|
94 078
-1%
|
91 741
-2%
|
99 116
+8%
|
109 219
+10%
|
111 225
+2%
|
113 980
+2%
|
110 788
-3%
|
111 875
+1%
|
124 781
+12%
|
138 384
+11%
|
148 413
+7%
|
150 996
+2%
|
152 422
+1%
|
158 609
+4%
|
181 987
+15%
|
204 055
+12%
|
226 984
+11%
|
251 601
+11%
|
255 994
+2%
|
269 923
+5%
|
271 380
+1%
|
266 187
-2%
|
270 760
+2%
|
278 189
+3%
|
291 445
+5%
|
299 590
+3%
|
315 702
+5%
|
313 646
-1%
|
316 619
+1%
|
322 045
+2%
|
316 582
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(73 725)
|
(97 440)
|
(92 324)
|
(88 277)
|
(79 126)
|
(71 793)
|
(69 191)
|
(70 205)
|
(71 032)
|
(75 243)
|
(81 239)
|
(82 343)
|
(88 265)
|
(97 143)
|
(91 497)
|
(89 025)
|
(79 948)
|
(66 774)
|
(65 975)
|
(65 540)
|
(63 722)
|
(64 911)
|
(64 915)
|
(64 202)
|
(68 903)
|
(74 143)
|
(74 696)
|
(75 893)
|
(73 796)
|
(75 925)
|
(84 243)
|
(93 522)
|
(100 055)
|
(102 962)
|
(104 691)
|
(108 797)
|
(121 981)
|
(132 259)
|
(142 983)
|
(160 421)
|
(163 578)
|
(175 101)
|
(178 230)
|
(171 131)
|
(174 162)
|
(177 350)
|
(184 804)
|
(189 129)
|
(198 476)
|
(195 002)
|
(195 540)
|
(198 415)
|
(193 625)
|
|
| Gross Profit |
41 493
N/A
|
54 923
+32%
|
54 224
-1%
|
53 050
-2%
|
49 445
-7%
|
45 801
-7%
|
43 342
-5%
|
42 799
-1%
|
41 023
-4%
|
42 203
+3%
|
44 282
+5%
|
44 897
+1%
|
48 405
+8%
|
49 421
+2%
|
46 637
-6%
|
45 821
-2%
|
41 134
-10%
|
37 900
-8%
|
36 728
-3%
|
34 879
-5%
|
33 057
-5%
|
30 248
-8%
|
29 164
-4%
|
27 539
-6%
|
30 213
+10%
|
35 076
+16%
|
36 528
+4%
|
38 087
+4%
|
36 991
-3%
|
35 950
-3%
|
40 538
+13%
|
44 862
+11%
|
48 358
+8%
|
48 034
-1%
|
47 729
-1%
|
49 810
+4%
|
60 005
+20%
|
71 796
+20%
|
84 002
+17%
|
91 180
+9%
|
92 415
+1%
|
94 822
+3%
|
93 150
-2%
|
95 056
+2%
|
96 599
+2%
|
100 839
+4%
|
106 641
+6%
|
110 461
+4%
|
117 226
+6%
|
118 644
+1%
|
121 079
+2%
|
123 631
+2%
|
122 957
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(17 040)
|
(23 071)
|
(23 956)
|
(24 345)
|
(24 830)
|
(26 186)
|
(29 379)
|
(30 963)
|
(32 109)
|
(32 939)
|
(32 385)
|
(33 016)
|
(33 916)
|
(35 864)
|
(37 792)
|
(37 775)
|
(40 526)
|
(35 629)
|
(35 490)
|
(35 612)
|
(28 227)
|
(35 175)
|
(24 013)
|
(36 115)
|
(35 279)
|
(34 814)
|
(32 788)
|
(33 609)
|
(33 296)
|
(32 645)
|
(32 678)
|
(31 762)
|
(31 403)
|
(33 738)
|
(35 450)
|
(38 076)
|
(40 235)
|
(53 541)
|
(53 555)
|
(65 377)
|
(65 386)
|
(66 979)
|
(80 284)
|
(69 836)
|
(71 390)
|
(78 193)
|
(84 937)
|
(92 894)
|
(99 990)
|
(102 558)
|
(105 060)
|
(106 558)
|
(107 133)
|
|
| Selling, General & Administrative |
(10 397)
|
(14 068)
|
(11 870)
|
(13 829)
|
(12 838)
|
(13 130)
|
(15 629)
|
(16 948)
|
(17 892)
|
(18 927)
|
(18 593)
|
(19 736)
|
(21 097)
|
(23 065)
|
(24 568)
|
(24 802)
|
(24 987)
|
(22 971)
|
(22 434)
|
(22 507)
|
(22 376)
|
(22 594)
|
(22 462)
|
(22 027)
|
(21 203)
|
(20 812)
|
(20 032)
|
(20 271)
|
(19 940)
|
(19 790)
|
(20 007)
|
(18 797)
|
(18 396)
|
(18 509)
|
(18 176)
|
(19 581)
|
(25 577)
|
(31 261)
|
(36 822)
|
(42 145)
|
(43 497)
|
(45 860)
|
(49 231)
|
(49 381)
|
(50 056)
|
(55 018)
|
(59 803)
|
(66 756)
|
(72 855)
|
(74 793)
|
(76 983)
|
(77 461)
|
(77 229)
|
|
| Research & Development |
(1 304)
|
(6 282)
|
(4 852)
|
(6 666)
|
(7 639)
|
(8 366)
|
(8 823)
|
(9 056)
|
(8 918)
|
(8 434)
|
(8 462)
|
(8 295)
|
(8 360)
|
(8 115)
|
(8 432)
|
(8 094)
|
(7 894)
|
(7 782)
|
(7 937)
|
(7 801)
|
(7 589)
|
(6 986)
|
(7 867)
|
(8 057)
|
(8 222)
|
(8 054)
|
(7 070)
|
(6 870)
|
(6 509)
|
(5 628)
|
(5 884)
|
(6 433)
|
(6 856)
|
(7 741)
|
(9 969)
|
(11 144)
|
(12 932)
|
(13 724)
|
(14 633)
|
(15 123)
|
(14 675)
|
(14 030)
|
(14 315)
|
(13 830)
|
(13 936)
|
(14 488)
|
(15 352)
|
(15 852)
|
(16 145)
|
(16 690)
|
(17 049)
|
(18 183)
|
(19 238)
|
|
| Depreciation & Amortization |
(632)
|
(2 720)
|
(2 526)
|
(3 849)
|
(4 352)
|
(4 690)
|
(4 926)
|
(4 958)
|
(5 298)
|
(5 579)
|
(5 331)
|
(4 986)
|
(4 460)
|
(4 683)
|
(4 791)
|
(4 878)
|
(5 097)
|
(4 877)
|
(5 120)
|
(5 304)
|
(5 553)
|
(5 595)
|
(5 767)
|
(6 030)
|
(6 152)
|
(5 947)
|
(6 200)
|
(6 467)
|
(6 847)
|
(7 228)
|
(6 786)
|
(6 531)
|
(6 150)
|
(7 488)
|
(7 113)
|
(7 565)
|
(8 350)
|
(8 556)
|
(8 619)
|
(8 013)
|
(7 119)
|
(7 089)
|
(5 796)
|
(6 625)
|
(7 398)
|
(8 687)
|
(9 783)
|
(10 286)
|
(10 990)
|
(11 075)
|
(11 027)
|
(10 940)
|
(10 692)
|
|
| Other Operating Expenses |
(4 707)
|
0
|
(4 708)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 548)
|
0
|
0
|
0
|
7 291
|
0
|
12 083
|
0
|
298
|
0
|
514
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(192)
|
214
|
6 625
|
0
|
6 519
|
(96)
|
(96)
|
0
|
(10 943)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
|
| Operating Income |
24 455
N/A
|
31 852
+30%
|
30 269
-5%
|
28 705
-5%
|
24 614
-14%
|
19 616
-20%
|
13 964
-29%
|
11 837
-15%
|
8 915
-25%
|
9 264
+4%
|
11 896
+28%
|
11 879
0%
|
14 486
+22%
|
13 557
-6%
|
8 844
-35%
|
8 045
-9%
|
608
-92%
|
2 271
+274%
|
1 237
-46%
|
(733)
N/A
|
4 830
N/A
|
(4 927)
N/A
|
5 150
N/A
|
(8 576)
N/A
|
(5 066)
+41%
|
262
N/A
|
3 741
+1 328%
|
4 479
+20%
|
3 696
-17%
|
3 305
-11%
|
7 860
+138%
|
13 099
+67%
|
16 954
+29%
|
14 296
-16%
|
12 280
-14%
|
11 734
-4%
|
19 771
+68%
|
18 255
-8%
|
30 447
+67%
|
25 803
-15%
|
27 029
+5%
|
27 844
+3%
|
12 866
-54%
|
25 220
+96%
|
25 208
0%
|
22 646
-10%
|
21 703
-4%
|
17 567
-19%
|
17 236
-2%
|
16 087
-7%
|
16 020
0%
|
17 073
+7%
|
15 823
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
176
|
(390)
|
376
|
1 863
|
2 947
|
4 233
|
4 135
|
2 440
|
2 643
|
2 976
|
2 222
|
3 594
|
2 865
|
6 807
|
8 077
|
7 089
|
6 151
|
829
|
138
|
474
|
1 592
|
816
|
1 702
|
1 892
|
1 753
|
2 268
|
2 473
|
2 091
|
2 399
|
2 165
|
2 621
|
2 115
|
1 303
|
264
|
(74)
|
81
|
1 085
|
2 301
|
2 251
|
3 699
|
5 312
|
3 103
|
4 612
|
4 605
|
3 240
|
5 049
|
5 662
|
6 480
|
4 884
|
10 344
|
8 646
|
4 906
|
8 298
|
|
| Non-Reccuring Items |
0
|
(399)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 022)
|
(1 022)
|
(3 515)
|
(3 533)
|
(2 547)
|
0
|
(5 036)
|
(5 044)
|
7 291
|
0
|
12 084
|
0
|
300
|
0
|
515
|
0
|
0
|
0
|
0
|
0
|
(201)
|
(201)
|
(405)
|
0
|
6 411
|
0
|
6 519
|
0
|
0
|
0
|
(10 943)
|
0
|
(11 043)
|
(10 958)
|
(715)
|
(718)
|
(618)
|
(703)
|
(11 200)
|
(11 030)
|
(11 030)
|
(11 029)
|
|
| Gain/Loss on Disposition of Assets |
7
|
60
|
39
|
34
|
75
|
49
|
0
|
84
|
48
|
63
|
66
|
50
|
38
|
30
|
13
|
0
|
16
|
20
|
27
|
36
|
24
|
25
|
0
|
0
|
93
|
95
|
0
|
121
|
56
|
55
|
85
|
51
|
43
|
42
|
0
|
0
|
17
|
(73)
|
(59)
|
(58)
|
(110)
|
(716)
|
(681)
|
(641)
|
(96)
|
541
|
508
|
452
|
33
|
23
|
178
|
20
|
409
|
|
| Total Other Income |
485
|
617
|
1 058
|
423
|
677
|
580
|
396
|
364
|
472
|
598
|
883
|
453
|
571
|
262
|
1 067
|
1 488
|
1 359
|
1 510
|
1 105
|
1 086
|
1 161
|
(43)
|
(14)
|
(46)
|
483
|
1 169
|
1 123
|
983
|
246
|
230
|
246
|
268
|
369
|
388
|
789
|
851
|
832
|
897
|
672
|
672
|
1 478
|
1 836
|
2 015
|
1 903
|
1 052
|
807
|
491
|
615
|
771
|
783
|
736
|
817
|
414
|
|
| Pre-Tax Income |
25 123
N/A
|
31 741
+26%
|
31 742
+0%
|
31 024
-2%
|
28 313
-9%
|
24 477
-14%
|
18 495
-24%
|
14 725
-20%
|
12 078
-18%
|
12 901
+7%
|
15 066
+17%
|
14 954
-1%
|
16 939
+13%
|
17 141
+1%
|
14 469
-16%
|
14 075
-3%
|
8 133
-42%
|
(406)
N/A
|
(2 537)
-525%
|
8 153
N/A
|
7 607
-7%
|
7 955
+5%
|
6 838
-14%
|
(6 430)
N/A
|
(2 736)
+57%
|
4 310
N/A
|
7 337
+70%
|
7 673
+5%
|
6 397
-17%
|
5 755
-10%
|
10 813
+88%
|
15 334
+42%
|
18 469
+20%
|
14 585
-21%
|
12 995
-11%
|
19 077
+47%
|
21 705
+14%
|
27 898
+29%
|
33 312
+19%
|
30 116
-10%
|
33 709
+12%
|
21 124
-37%
|
18 812
-11%
|
20 044
+7%
|
18 446
-8%
|
28 327
+54%
|
27 646
-2%
|
24 496
-11%
|
22 221
-9%
|
16 037
-28%
|
14 549
-9%
|
11 787
-19%
|
13 915
+18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 857)
|
(6 384)
|
(6 563)
|
(6 118)
|
(5 475)
|
(4 374)
|
(3 068)
|
(2 189)
|
(1 671)
|
(2 378)
|
(2 907)
|
(3 022)
|
(3 594)
|
(4 228)
|
(3 783)
|
(3 841)
|
(2 465)
|
262
|
519
|
(262)
|
57
|
2 203
|
2 595
|
4 322
|
3 633
|
27
|
(3 883)
|
(4 049)
|
(3 946)
|
(3 843)
|
(1 853)
|
(3 057)
|
(3 724)
|
(3 368)
|
(2 912)
|
(2 604)
|
(3 178)
|
(3 571)
|
(4 685)
|
(5 426)
|
(6 279)
|
(6 836)
|
(6 229)
|
(6 241)
|
(4 785)
|
(3 050)
|
(3 036)
|
(678)
|
(1 347)
|
(3 168)
|
(2 711)
|
(3 389)
|
(3 597)
|
|
| Income from Continuing Operations |
19 267
|
25 356
|
25 179
|
24 905
|
22 837
|
20 103
|
15 426
|
12 536
|
10 407
|
10 523
|
12 160
|
11 933
|
13 345
|
12 913
|
10 685
|
10 233
|
5 668
|
(144)
|
(2 018)
|
7 892
|
7 665
|
10 159
|
9 434
|
(2 108)
|
897
|
4 337
|
3 454
|
3 624
|
2 451
|
1 912
|
8 960
|
12 276
|
14 744
|
11 216
|
10 082
|
16 473
|
18 527
|
24 327
|
28 628
|
24 690
|
27 429
|
14 288
|
12 583
|
13 803
|
13 661
|
25 277
|
24 610
|
23 818
|
20 873
|
12 869
|
11 838
|
8 398
|
10 318
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
205
|
575
|
1 030
|
4 025
|
4 237
|
3 867
|
0
|
417
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(527)
|
(1 118)
|
(1 953)
|
(2 164)
|
(2 490)
|
(2 123)
|
(2 436)
|
(4 318)
|
(4 991)
|
(5 113)
|
(4 976)
|
(4 980)
|
(4 535)
|
1 183
|
960
|
1 295
|
463
|
|
| Net Income (Common) |
19 267
N/A
|
25 356
+32%
|
25 179
-1%
|
24 905
-1%
|
22 837
-8%
|
20 103
-12%
|
15 426
-23%
|
12 536
-19%
|
10 407
-17%
|
10 523
+1%
|
12 160
+16%
|
11 933
-2%
|
13 345
+12%
|
12 913
-3%
|
10 581
-18%
|
9 928
-6%
|
5 100
-49%
|
(3 995)
N/A
|
(5 990)
-50%
|
4 121
N/A
|
4 157
+1%
|
9 933
+139%
|
9 434
-5%
|
(2 108)
N/A
|
897
N/A
|
4 337
+384%
|
3 454
-20%
|
3 624
+5%
|
2 451
-32%
|
1 912
-22%
|
8 960
+369%
|
12 276
+37%
|
14 744
+20%
|
11 216
-24%
|
10 082
-10%
|
16 473
+63%
|
18 000
+9%
|
23 208
+29%
|
26 674
+15%
|
22 526
-16%
|
24 940
+11%
|
12 166
-51%
|
10 147
-17%
|
9 485
-7%
|
8 671
-9%
|
20 164
+133%
|
19 634
-3%
|
18 839
-4%
|
16 339
-13%
|
14 053
-14%
|
12 798
-9%
|
9 693
-24%
|
10 781
+11%
|
|
| EPS (Diluted) |
2 140.77
N/A
|
2 817.33
+32%
|
2 517.9
-11%
|
2 490.5
-1%
|
2 076.09
-17%
|
2 010.3
-3%
|
1 402.36
-30%
|
1 139.63
-19%
|
946.09
-17%
|
956.63
+1%
|
1 105.45
+16%
|
1 084.81
-2%
|
1 213.18
+12%
|
1 173.9
-3%
|
961.9
-18%
|
902.54
-6%
|
463.63
-49%
|
-363.18
N/A
|
-544.54
-50%
|
374.63
N/A
|
377.9
+1%
|
903
+139%
|
943.4
+4%
|
-210.8
N/A
|
89.7
N/A
|
433.7
+384%
|
345.4
-20%
|
362.4
+5%
|
245.1
-32%
|
191.2
-22%
|
896
+369%
|
1 227.59
+37%
|
1 474.4
+20%
|
1 121.59
-24%
|
975.59
-13%
|
1 594.07
+63%
|
1 741.83
+9%
|
2 245.89
+29%
|
2 581.29
+15%
|
2 179.86
-16%
|
2 413.44
+11%
|
1 177.29
-51%
|
981.89
-17%
|
917.85
-7%
|
839.06
-9%
|
1 951.32
+133%
|
1 900.01
-3%
|
1 823.02
-4%
|
1 598.3
-12%
|
1 372.03
-14%
|
1 279.36
-7%
|
997.31
-22%
|
1 113.8
+12%
|
|
Switch to:
Switch to:
See Also
Discover More
