H
Hecto Innovation Co Ltd
KOSDAQ:214180
Hecto Innovation Co Ltd
KOSDAQ:214180
Price:
23 400
KRW
-4.88%
Market Closed
Market Cap:
₩304B
Income Statement
Earnings Waterfall
Hecto Innovation Co Ltd
Hecto Innovation Co Ltd
Income Statement
Hecto Innovation Co Ltd
Hecto Innovation Co Ltd
Currency: KRW
| 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 |
275
|
245
|
0
|
0
|
38
|
0
|
0
|
1
|
24
|
27
|
28
|
28
|
6
|
3
|
18
|
34
|
50
|
72
|
80
|
90
|
98
|
120
|
167
|
210
|
252
|
266
|
239
|
210
|
173
|
257
|
473
|
693
|
1 087
|
1 336
|
1 443
|
1 530
|
1 377
|
1 343
|
1 471
|
1 678
|
1 967
|
2 198
|
2 261
|
2 239
|
|
| Revenue |
17 677
N/A
|
20 790
+18%
|
23 104
+11%
|
24 960
+8%
|
26 625
+7%
|
28 339
+6%
|
30 623
+8%
|
33 078
+8%
|
40 690
+23%
|
50 241
+23%
|
60 123
+20%
|
71 867
+20%
|
80 479
+12%
|
87 883
+9%
|
94 754
+8%
|
100 795
+6%
|
107 326
+6%
|
111 682
+4%
|
116 800
+5%
|
121 403
+4%
|
123 738
+2%
|
126 195
+2%
|
141 049
+12%
|
155 251
+10%
|
170 932
+10%
|
188 374
+10%
|
196 308
+4%
|
209 568
+7%
|
221 041
+5%
|
233 485
+6%
|
245 907
+5%
|
253 669
+3%
|
262 967
+4%
|
270 892
+3%
|
276 950
+2%
|
284 062
+3%
|
288 489
+2%
|
292 691
+1%
|
298 722
+2%
|
305 111
+2%
|
319 472
+5%
|
335 209
+5%
|
349 175
+4%
|
364 582
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(574)
|
(1 201)
|
(2 736)
|
(2 842)
|
(4 870)
|
(2 885)
|
(7 096)
|
(4 342)
|
(3 761)
|
(5 534)
|
(10 951)
|
(10 590)
|
(12 308)
|
(15 325)
|
(13 568)
|
(12 566)
|
(12 001)
|
(11 312)
|
(12 649)
|
(14 478)
|
(15 854)
|
(18 644)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
44 806
N/A
|
89 876
+101%
|
168 196
+87%
|
185 532
+10%
|
191 438
+3%
|
206 683
+8%
|
213 946
+4%
|
229 143
+7%
|
242 146
+6%
|
248 134
+2%
|
252 016
+2%
|
260 301
+3%
|
264 642
+2%
|
268 737
+2%
|
274 922
+2%
|
280 126
+2%
|
286 720
+2%
|
293 799
+2%
|
306 823
+4%
|
320 731
+5%
|
333 321
+4%
|
345 937
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11 653)
|
(12 555)
|
(13 549)
|
(14 510)
|
(15 623)
|
(17 502)
|
(18 769)
|
(19 894)
|
(24 827)
|
(32 569)
|
(40 863)
|
(53 408)
|
(59 083)
|
(65 578)
|
(71 390)
|
(77 610)
|
(81 287)
|
(84 904)
|
(88 263)
|
(93 234)
|
(96 759)
|
(101 489)
|
(115 769)
|
(126 689)
|
(139 996)
|
(155 228)
|
(158 843)
|
(170 732)
|
(176 469)
|
(193 840)
|
(210 848)
|
(216 346)
|
(216 372)
|
(220 782)
|
(221 734)
|
(227 544)
|
(236 894)
|
(243 186)
|
(250 677)
|
(254 141)
|
(257 967)
|
(269 987)
|
(280 382)
|
(292 240)
|
|
| Selling, General & Administrative |
(10 448)
|
(11 403)
|
(12 290)
|
(13 022)
|
(13 930)
|
(14 880)
|
(15 890)
|
(14 374)
|
(20 803)
|
(28 684)
|
(31 290)
|
(36 900)
|
(48 774)
|
(58 074)
|
(67 557)
|
(76 956)
|
(69 607)
|
(71 943)
|
(75 236)
|
(79 573)
|
(82 771)
|
(86 989)
|
(98 951)
|
(107 459)
|
(116 670)
|
(127 684)
|
(128 747)
|
(139 950)
|
(145 345)
|
(160 078)
|
(175 213)
|
(180 626)
|
(181 051)
|
(186 978)
|
(189 628)
|
(195 013)
|
(204 623)
|
(209 848)
|
(211 904)
|
(214 851)
|
(220 690)
|
(232 457)
|
(244 985)
|
(256 081)
|
|
| Research & Development |
(568)
|
(490)
|
(476)
|
(554)
|
(643)
|
(810)
|
(921)
|
(966)
|
(1 203)
|
(1 392)
|
(1 739)
|
(2 027)
|
(2 252)
|
(2 397)
|
(2 413)
|
(2 496)
|
(2 552)
|
(2 592)
|
(2 954)
|
(3 115)
|
(3 220)
|
(3 398)
|
(3 436)
|
(3 939)
|
(5 846)
|
(7 078)
|
(8 721)
|
(9 585)
|
(9 712)
|
(11 240)
|
(11 752)
|
(11 231)
|
(10 155)
|
(8 113)
|
(6 329)
|
(5 919)
|
(5 317)
|
(4 995)
|
(4 949)
|
(5 097)
|
(5 015)
|
(5 096)
|
(5 143)
|
(5 108)
|
|
| Depreciation & Amortization |
(267)
|
(297)
|
(334)
|
(425)
|
(527)
|
(689)
|
(848)
|
(965)
|
(1 622)
|
(2 723)
|
(3 804)
|
(4 838)
|
(5 306)
|
(5 229)
|
(5 174)
|
(5 184)
|
(5 247)
|
(5 435)
|
(5 669)
|
(5 950)
|
(6 135)
|
(6 681)
|
(7 644)
|
(9 199)
|
(10 583)
|
(11 563)
|
(12 074)
|
(11 938)
|
(12 057)
|
(12 165)
|
(12 628)
|
(13 153)
|
(13 794)
|
(14 701)
|
(15 291)
|
(15 780)
|
(15 497)
|
(16 145)
|
(16 464)
|
(16 736)
|
(16 721)
|
(17 203)
|
(16 823)
|
(16 887)
|
|
| Other Operating Expenses |
(370)
|
(366)
|
(449)
|
(510)
|
(523)
|
(1 123)
|
(1 110)
|
(3 589)
|
(1 199)
|
230
|
(4 030)
|
(9 643)
|
(2 751)
|
121
|
3 753
|
7 026
|
(3 881)
|
(4 934)
|
(4 403)
|
(4 595)
|
(4 633)
|
(4 420)
|
(5 738)
|
(6 090)
|
(6 898)
|
(8 903)
|
(9 302)
|
(9 258)
|
(9 355)
|
(10 357)
|
(11 255)
|
(11 337)
|
(11 372)
|
(10 989)
|
(10 486)
|
(10 831)
|
(11 457)
|
(12 197)
|
(17 360)
|
(17 456)
|
(15 542)
|
(15 230)
|
(13 432)
|
(14 165)
|
|
| Operating Income |
6 024
N/A
|
8 235
+37%
|
9 555
+16%
|
10 451
+9%
|
11 002
+5%
|
10 838
-1%
|
11 854
+9%
|
13 183
+11%
|
15 863
+20%
|
17 671
+11%
|
19 260
+9%
|
18 459
-4%
|
21 396
+16%
|
22 305
+4%
|
23 364
+5%
|
23 186
-1%
|
26 040
+12%
|
26 779
+3%
|
28 538
+7%
|
28 169
-1%
|
26 979
-4%
|
24 707
-8%
|
24 707
N/A
|
27 362
+11%
|
28 200
+3%
|
30 304
+7%
|
32 594
+8%
|
35 951
+10%
|
37 477
+4%
|
35 303
-6%
|
31 298
-11%
|
31 788
+2%
|
35 644
+12%
|
39 519
+11%
|
42 908
+9%
|
41 192
-4%
|
38 028
-8%
|
36 940
-3%
|
36 043
-2%
|
39 658
+10%
|
48 856
+23%
|
50 744
+4%
|
52 938
+4%
|
53 697
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(315)
|
(202)
|
(96)
|
126
|
405
|
517
|
584
|
342
|
295
|
279
|
310
|
475
|
2 058
|
2 056
|
2 323
|
2 686
|
1 179
|
1 518
|
1 989
|
2 865
|
3 744
|
4 220
|
3 636
|
2 760
|
5 805
|
4 386
|
4 128
|
4 770
|
1 369
|
1 954
|
636
|
(248)
|
(1 275)
|
(978)
|
1 535
|
2 623
|
5 555
|
5 810
|
6 780
|
7 632
|
6 376
|
7 069
|
5 868
|
4 191
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(557)
|
0
|
0
|
0
|
(2 827)
|
(2 380)
|
(2 382)
|
0
|
(1 176)
|
(1 622)
|
(1 620)
|
0
|
(581)
|
0
|
(1 091)
|
(1 075)
|
(1 172)
|
(966)
|
0
|
(1 076)
|
(838)
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
(77)
|
0
|
(219)
|
(241)
|
(2 855)
|
(2 750)
|
0
|
0
|
(8 818)
|
(8 827)
|
(8 575)
|
(8 309)
|
|
| Gain/Loss on Disposition of Assets |
(178)
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
640
|
639
|
1 578
|
1 930
|
1 279
|
1 311
|
361
|
0
|
20
|
(1)
|
(23)
|
(23)
|
(90)
|
0
|
(70)
|
(92)
|
(39)
|
(30)
|
(29)
|
(7)
|
3
|
(5)
|
(4)
|
(4)
|
(28)
|
(8)
|
(25)
|
(25)
|
(49)
|
(66)
|
(139)
|
(195)
|
(96)
|
(101)
|
(48)
|
(34)
|
|
| Total Other Income |
180
|
(29)
|
(85)
|
(122)
|
(25)
|
(52)
|
(58)
|
(81)
|
(86)
|
(51)
|
(119)
|
(139)
|
(210)
|
(142)
|
(160)
|
(142)
|
(847)
|
(582)
|
(77)
|
294
|
1 426
|
1 538
|
1 713
|
2 078
|
2 261
|
2 656
|
2 884
|
2 940
|
3 085
|
3 085
|
3 338
|
3 093
|
3 562
|
3 226
|
2 266
|
1 640
|
531
|
(25)
|
75
|
304
|
161
|
234
|
68
|
133
|
|
| Pre-Tax Income |
5 711
N/A
|
8 004
+40%
|
9 374
+17%
|
10 455
+12%
|
10 825
+4%
|
11 303
+4%
|
12 380
+10%
|
13 430
+8%
|
13 884
+3%
|
16 157
+16%
|
18 646
+15%
|
20 723
+11%
|
23 346
+13%
|
23 907
+2%
|
24 267
+2%
|
25 730
+6%
|
25 811
+0%
|
27 715
+7%
|
29 337
+6%
|
30 231
+3%
|
30 887
+2%
|
29 499
-4%
|
29 985
+2%
|
31 031
+3%
|
35 389
+14%
|
37 315
+5%
|
39 576
+6%
|
43 653
+10%
|
41 981
-4%
|
40 337
-4%
|
35 269
-13%
|
34 630
-2%
|
37 826
+9%
|
41 758
+10%
|
46 465
+11%
|
45 190
-3%
|
41 209
-9%
|
39 909
-3%
|
42 758
+7%
|
47 400
+11%
|
46 480
-2%
|
49 119
+6%
|
50 251
+2%
|
49 678
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(428)
|
(933)
|
(1 311)
|
(1 690)
|
(2 023)
|
(2 092)
|
(2 286)
|
(2 481)
|
(2 785)
|
(3 165)
|
(3 476)
|
(3 927)
|
(5 020)
|
(5 406)
|
(5 995)
|
(6 850)
|
(6 094)
|
(6 746)
|
(7 189)
|
(6 931)
|
(6 977)
|
(6 557)
|
(6 136)
|
(6 552)
|
(6 064)
|
(5 972)
|
(11 227)
|
(10 313)
|
(9 516)
|
(9 366)
|
(2 539)
|
(4 631)
|
(5 649)
|
(8 471)
|
(11 008)
|
(10 791)
|
(9 297)
|
(7 707)
|
(8 325)
|
(8 870)
|
(11 706)
|
(12 704)
|
(10 785)
|
(10 886)
|
|
| Income from Continuing Operations |
5 284
|
7 071
|
8 063
|
8 765
|
8 802
|
9 212
|
10 096
|
10 952
|
11 099
|
12 995
|
15 172
|
16 797
|
18 326
|
18 501
|
18 272
|
18 880
|
19 717
|
20 969
|
22 148
|
23 299
|
23 910
|
22 941
|
23 848
|
24 479
|
29 325
|
31 343
|
28 349
|
33 341
|
32 466
|
30 971
|
32 730
|
29 999
|
32 177
|
33 287
|
35 457
|
34 399
|
31 912
|
32 201
|
34 434
|
38 529
|
34 774
|
36 415
|
39 466
|
38 792
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
(424)
|
(984)
|
(1 998)
|
(3 010)
|
(3 831)
|
(4 283)
|
(4 526)
|
(5 008)
|
(5 270)
|
(5 675)
|
(5 958)
|
(5 928)
|
(5 993)
|
(5 530)
|
(6 833)
|
(7 918)
|
(8 995)
|
(9 899)
|
(8 028)
|
(10 932)
|
(11 373)
|
(8 817)
|
(7 100)
|
(3 540)
|
(2 726)
|
(5 700)
|
(8 084)
|
(8 436)
|
(9 114)
|
(8 144)
|
(7 840)
|
(7 778)
|
(6 871)
|
(7 741)
|
(8 668)
|
(9 905)
|
|
| Net Income (Common) |
5 284
N/A
|
7 071
+34%
|
8 063
+14%
|
8 765
+9%
|
8 802
+0%
|
9 212
+5%
|
10 096
+10%
|
11 002
+9%
|
10 675
-3%
|
12 011
+13%
|
13 174
+10%
|
13 787
+5%
|
14 496
+5%
|
14 219
-2%
|
13 747
-3%
|
13 873
+1%
|
14 446
+4%
|
15 294
+6%
|
16 190
+6%
|
17 371
+7%
|
17 917
+3%
|
17 411
-3%
|
17 015
-2%
|
16 561
-3%
|
20 330
+23%
|
21 443
+5%
|
20 321
-5%
|
22 408
+10%
|
21 093
-6%
|
22 155
+5%
|
25 630
+16%
|
26 459
+3%
|
29 452
+11%
|
27 587
-6%
|
27 373
-1%
|
25 963
-5%
|
22 798
-12%
|
24 058
+6%
|
26 593
+11%
|
30 752
+16%
|
27 904
-9%
|
28 674
+3%
|
30 798
+7%
|
28 887
-6%
|
|
| EPS (Diluted) |
528.4
N/A
|
785.66
+49%
|
895.88
+14%
|
730.41
-18%
|
800.18
+10%
|
767.66
-4%
|
841.33
+10%
|
1 000.18
+19%
|
889.58
-11%
|
923.92
+4%
|
1 013.38
+10%
|
1 060.53
+5%
|
1 208
+14%
|
1 093.76
-9%
|
1 057.46
-3%
|
1 067.15
+1%
|
1 111.23
+4%
|
1 176.46
+6%
|
1 245.38
+6%
|
1 336.23
+7%
|
1 378.23
+3%
|
1 339.3
-3%
|
1 417.91
+6%
|
1 380.08
-3%
|
1 694.16
+23%
|
1 763.49
+4%
|
834.15
-53%
|
1 726.27
+107%
|
1 825.43
+6%
|
1 691.59
-7%
|
1 956.92
+16%
|
2 037.4
+4%
|
2 409.32
+18%
|
2 164.22
-10%
|
2 250.91
+4%
|
2 281.72
+1%
|
1 931.15
-15%
|
1 988.21
+3%
|
2 186.4
+10%
|
2 534.06
+16%
|
2 253.73
-11%
|
2 265.46
+1%
|
2 452.35
+8%
|
2 203.09
-10%
|
|
Switch to:
Switch to:
See Also
Discover More
