A
Atec T& Co Ltd
KOSDAQ:224110
Atec T& Co Ltd
KOSDAQ:224110
Price:
9 960
KRW
1.12%
Market Closed
Market Cap:
₩53.2B
Income Statement
Earnings Waterfall
Atec T& Co Ltd
Atec T& Co Ltd
Income Statement
Atec T& Co Ltd
Atec T& Co Ltd
Currency: KRW
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
49
|
150
|
252
|
356
|
348
|
279
|
234
|
182
|
204
|
247
|
254
|
249
|
216
|
158
|
101
|
58
|
44
|
44
|
68
|
276
|
581
|
801
|
0
|
0
|
781
|
426
|
0
|
0
|
964
|
0
|
0
|
0
|
|
| Revenue |
28 272
N/A
|
26 696
-6%
|
36 049
+35%
|
38 971
+8%
|
36 923
-5%
|
36 703
-1%
|
40 938
+12%
|
61 945
+51%
|
85 335
+38%
|
108 365
+27%
|
118 586
+9%
|
113 873
-4%
|
118 293
+4%
|
116 007
-2%
|
128 024
+10%
|
129 142
+1%
|
125 156
-3%
|
130 674
+4%
|
118 381
-9%
|
118 673
+0%
|
113 764
-4%
|
112 173
-1%
|
131 841
+18%
|
133 066
+1%
|
140 043
+5%
|
147 489
+5%
|
150 482
+2%
|
162 908
+8%
|
173 891
+7%
|
181 288
+4%
|
87 454
-52%
|
228 732
+162%
|
246 307
+8%
|
218 161
-11%
|
104 182
-52%
|
116 969
+12%
|
70 981
-39%
|
77 173
+9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24 516)
|
(23 084)
|
(31 819)
|
(33 694)
|
(31 406)
|
(31 209)
|
(31 253)
|
(39 360)
|
(57 901)
|
(71 439)
|
(82 150)
|
(83 012)
|
(85 349)
|
(87 911)
|
(96 863)
|
(98 793)
|
(94 499)
|
(98 865)
|
(86 008)
|
(86 836)
|
(82 619)
|
(78 480)
|
(98 113)
|
(98 528)
|
(101 834)
|
(110 191)
|
(112 336)
|
(119 473)
|
(129 616)
|
(135 034)
|
(69 985)
|
(170 893)
|
(191 640)
|
(170 229)
|
(85 321)
|
(95 796)
|
(56 235)
|
(60 061)
|
|
| Gross Profit |
3 756
N/A
|
3 612
-4%
|
4 230
+17%
|
5 277
+25%
|
5 518
+5%
|
5 494
0%
|
9 685
+76%
|
22 586
+133%
|
27 434
+21%
|
36 927
+35%
|
36 436
-1%
|
30 861
-15%
|
32 944
+7%
|
28 096
-15%
|
31 161
+11%
|
30 351
-3%
|
30 659
+1%
|
31 812
+4%
|
32 373
+2%
|
31 839
-2%
|
31 146
-2%
|
33 694
+8%
|
33 729
+0%
|
34 538
+2%
|
38 209
+11%
|
37 298
-2%
|
38 146
+2%
|
43 435
+14%
|
44 276
+2%
|
46 254
+4%
|
17 469
-62%
|
57 839
+231%
|
54 668
-5%
|
47 933
-12%
|
18 862
-61%
|
21 172
+12%
|
14 746
-30%
|
17 112
+16%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 291)
|
(3 504)
|
(3 512)
|
(3 684)
|
(3 571)
|
(3 720)
|
(5 979)
|
(10 628)
|
(12 691)
|
(20 207)
|
(28 636)
|
(25 656)
|
(29 062)
|
(26 598)
|
(26 008)
|
(26 602)
|
(27 376)
|
(28 840)
|
(27 625)
|
(26 492)
|
(25 796)
|
(24 876)
|
(27 866)
|
(28 694)
|
(29 691)
|
(30 730)
|
(31 620)
|
(31 953)
|
(34 132)
|
(34 591)
|
(10 005)
|
(40 560)
|
(41 630)
|
(36 967)
|
(10 992)
|
(12 397)
|
(7 552)
|
(5 903)
|
|
| Selling, General & Administrative |
(2 990)
|
(3 072)
|
(2 898)
|
(2 734)
|
(2 565)
|
(2 528)
|
(5 148)
|
(12 134)
|
(12 450)
|
(17 838)
|
(16 024)
|
(11 540)
|
(14 222)
|
(11 386)
|
(10 126)
|
(10 111)
|
(10 460)
|
(11 266)
|
(27 626)
|
(26 794)
|
(26 412)
|
(26 395)
|
(17 341)
|
(18 819)
|
(19 702)
|
(20 637)
|
(20 577)
|
(20 935)
|
(21 336)
|
(21 185)
|
(5 464)
|
(24 552)
|
(25 735)
|
(24 311)
|
(6 032)
|
(11 714)
|
(6 870)
|
(4 302)
|
|
| Research & Development |
(248)
|
(374)
|
(544)
|
(881)
|
(938)
|
(1 125)
|
(52)
|
(2 287)
|
(3 963)
|
(6 023)
|
(8 771)
|
(9 322)
|
(9 699)
|
(9 831)
|
(9 909)
|
(10 223)
|
(10 701)
|
(11 251)
|
0
|
(8 077)
|
(7 706)
|
(6 785)
|
(8 803)
|
(8 655)
|
(8 245)
|
(8 379)
|
(8 607)
|
(8 725)
|
(9 468)
|
(9 792)
|
(2 890)
|
(11 581)
|
(10 961)
|
0
|
(3 569)
|
(2 494)
|
0
|
(423)
|
|
| Depreciation & Amortization |
(54)
|
(59)
|
(69)
|
(67)
|
(65)
|
(64)
|
(199)
|
(232)
|
(304)
|
(372)
|
(313)
|
(344)
|
(692)
|
(932)
|
(1 212)
|
(1 503)
|
(1 449)
|
(1 557)
|
0
|
(1 229)
|
(1 286)
|
(1 304)
|
(1 671)
|
(1 691)
|
(1 693)
|
(1 663)
|
(1 688)
|
(1 779)
|
(1 820)
|
(1 912)
|
(1 290)
|
(2 101)
|
(2 431)
|
0
|
(1 497)
|
(1 342)
|
0
|
(832)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(580)
|
4 025
|
4 026
|
4 026
|
(3 527)
|
(4 450)
|
(4 449)
|
(4 449)
|
(4 760)
|
(4 765)
|
(4 766)
|
(4 766)
|
0
|
9 608
|
9 608
|
9 608
|
(51)
|
471
|
(51)
|
(51)
|
(749)
|
(513)
|
(1 507)
|
(1 701)
|
(361)
|
(2 326)
|
(2 503)
|
(12 655)
|
106
|
3 153
|
(682)
|
(347)
|
|
| Operating Income |
465
N/A
|
108
-77%
|
718
+565%
|
1 593
+122%
|
1 946
+22%
|
1 774
-9%
|
3 706
+109%
|
11 958
+223%
|
14 744
+23%
|
16 720
+13%
|
7 800
-53%
|
5 206
-33%
|
3 883
-25%
|
1 499
-61%
|
5 153
+244%
|
3 747
-27%
|
3 280
-12%
|
2 968
-10%
|
4 747
+60%
|
5 345
+13%
|
5 350
+0%
|
8 819
+65%
|
5 862
-34%
|
5 844
0%
|
8 518
+46%
|
6 568
-23%
|
6 526
-1%
|
11 482
+76%
|
10 144
-12%
|
11 663
+15%
|
7 464
-36%
|
17 279
+131%
|
13 037
-25%
|
10 966
-16%
|
7 870
-28%
|
8 775
+12%
|
7 194
-18%
|
11 209
+56%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
281
|
282
|
306
|
309
|
295
|
654
|
485
|
523
|
615
|
217
|
276
|
260
|
341
|
563
|
444
|
525
|
496
|
305
|
214
|
(4)
|
(11)
|
(146)
|
665
|
704
|
755
|
851
|
(426)
|
(673)
|
(587)
|
(407)
|
424
|
1 064
|
891
|
712
|
(193)
|
266
|
289
|
703
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
4 626
|
0
|
0
|
0
|
(955)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
998
|
859
|
522
|
0
|
536
|
733
|
241
|
0
|
0
|
0
|
(3 028)
|
(3 148)
|
0
|
0
|
(2 293)
|
0
|
0
|
22
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
4
|
0
|
0
|
5
|
(1)
|
317
|
315
|
315
|
0
|
0
|
14
|
17
|
17
|
17
|
9
|
6
|
(29)
|
(19)
|
(188)
|
(189)
|
17
|
(305)
|
(193)
|
0
|
(40)
|
(64)
|
0
|
(13)
|
|
| Total Other Income |
5
|
(2)
|
(254)
|
(26)
|
(46)
|
(31)
|
(768)
|
(985)
|
(984)
|
(962)
|
114
|
105
|
170
|
168
|
152
|
129
|
92
|
(12)
|
198
|
(110)
|
(97)
|
(17)
|
308
|
262
|
271
|
201
|
53
|
66
|
111
|
182
|
(12)
|
(125)
|
100
|
(170)
|
310
|
(1 952)
|
(2 805)
|
(2 677)
|
|
| Pre-Tax Income |
751
N/A
|
388
-48%
|
770
+98%
|
1 878
+144%
|
2 197
+17%
|
2 399
+9%
|
8 050
+236%
|
11 496
+43%
|
14 374
+25%
|
15 973
+11%
|
7 239
-55%
|
5 571
-23%
|
4 394
-21%
|
2 235
-49%
|
5 748
+157%
|
4 717
-18%
|
4 183
-11%
|
3 577
-14%
|
5 159
+44%
|
5 231
+1%
|
6 253
+20%
|
9 532
+52%
|
7 375
-23%
|
6 827
-7%
|
10 090
+48%
|
8 360
-17%
|
6 364
-24%
|
10 856
+71%
|
9 480
-13%
|
11 250
+19%
|
4 863
-57%
|
14 764
+204%
|
13 836
-6%
|
11 508
-17%
|
5 654
-51%
|
7 025
+24%
|
4 678
-33%
|
9 242
+98%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(155)
|
(44)
|
(34)
|
(126)
|
(160)
|
(171)
|
3 463
|
2 434
|
1 870
|
1 469
|
(1 407)
|
(721)
|
(785)
|
(193)
|
(712)
|
(539)
|
(250)
|
(245)
|
(231)
|
314
|
(907)
|
(1 272)
|
(2 503)
|
(2 267)
|
(1 958)
|
(2 753)
|
(122)
|
(1 409)
|
(994)
|
(651)
|
(847)
|
(1 781)
|
(1 619)
|
(1 297)
|
(966)
|
(1 045)
|
(863)
|
(1 549)
|
|
| Income from Continuing Operations |
594
|
342
|
736
|
1 751
|
2 037
|
2 228
|
11 513
|
13 929
|
16 243
|
17 441
|
5 832
|
4 849
|
3 608
|
2 041
|
5 036
|
4 179
|
3 934
|
3 333
|
4 928
|
5 545
|
5 346
|
8 259
|
4 871
|
4 560
|
8 132
|
5 607
|
6 242
|
9 448
|
8 486
|
10 599
|
4 016
|
12 983
|
12 217
|
10 211
|
4 688
|
5 980
|
3 814
|
7 693
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(2 717)
|
(4 314)
|
(5 749)
|
(6 654)
|
(2 759)
|
(2 318)
|
(1 951)
|
(972)
|
(2 502)
|
(1 890)
|
(1 397)
|
(858)
|
(1 272)
|
(1 395)
|
(1 351)
|
(3 547)
|
(2 599)
|
(2 558)
|
(4 555)
|
(2 608)
|
(1 935)
|
(3 808)
|
(2 889)
|
(4 010)
|
(4 607)
|
(4 478)
|
(434)
|
(2 728)
|
(8 890)
|
(9 391)
|
(11 359)
|
(8 308)
|
|
| Net Income (Common) |
594
N/A
|
342
-42%
|
736
+115%
|
1 751
+138%
|
2 037
+16%
|
2 228
+9%
|
8 797
+295%
|
9 616
+9%
|
10 495
+9%
|
10 788
+3%
|
3 073
-72%
|
2 532
-18%
|
1 659
-34%
|
1 071
-35%
|
2 535
+137%
|
2 290
-10%
|
2 537
+11%
|
2 475
-2%
|
2 618
+6%
|
3 111
+19%
|
2 956
-5%
|
3 674
+24%
|
2 272
-38%
|
2 002
-12%
|
3 577
+79%
|
2 999
-16%
|
4 306
+44%
|
5 640
+31%
|
5 596
-1%
|
6 589
+18%
|
6 438
-2%
|
8 505
+32%
|
11 885
+40%
|
13 806
+16%
|
10 787
-22%
|
11 578
+7%
|
6 258
-46%
|
6 849
+9%
|
|
| EPS (Diluted) |
118.8
N/A
|
68.4
-42%
|
147.19
+115%
|
350.2
+138%
|
407.4
+16%
|
445.6
+9%
|
1 759.4
+295%
|
1 923.2
+9%
|
2 099
+9%
|
2 157.6
+3%
|
614.6
-72%
|
506.4
-18%
|
331.8
-34%
|
214.2
-35%
|
507
+137%
|
458
-10%
|
507.4
+11%
|
495
-2%
|
523.6
+6%
|
591.18
+13%
|
561.85
-5%
|
698.15
+24%
|
431.8
-38%
|
382.06
-12%
|
684.22
+79%
|
575.24
-16%
|
827.57
+44%
|
1 107.21
+34%
|
1 105.96
0%
|
1 305.62
+18%
|
1 277.37
-2%
|
1 694.3
+33%
|
2 372.25
+40%
|
2 755.26
+16%
|
2 171.51
-21%
|
2 422.02
+12%
|
1 309.08
-46%
|
1 432.77
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
