N
Nexon Games Co Ltd
KOSDAQ:225570
Nexon Games Co Ltd
KOSDAQ:225570
Price:
12 080
KRW
-1.47%
Market Closed
Market Cap:
₩795.6B
Income Statement
Earnings Waterfall
Nexon Games Co Ltd
Nexon Games Co Ltd
Income Statement
Nexon Games Co Ltd
Nexon Games 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 |
21
|
28
|
28
|
28
|
29
|
48
|
60
|
87
|
97
|
0
|
45
|
45
|
49
|
70
|
567
|
675
|
782
|
889
|
518
|
503
|
498
|
494
|
489
|
490
|
486
|
504
|
523
|
707
|
890
|
1 048
|
1 193
|
1 659
|
2 617
|
3 526
|
4 428
|
4 796
|
4 550
|
4 323
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 489
N/A
|
7 141
+59%
|
22 408
+214%
|
24 141
+8%
|
26 687
+11%
|
29 233
+10%
|
23 584
-19%
|
17 471
-26%
|
14 690
-16%
|
11 987
-18%
|
28 498
+138%
|
45 760
+61%
|
60 062
+31%
|
81 231
+35%
|
81 404
+0%
|
80 942
-1%
|
74 410
-8%
|
61 262
-18%
|
63 084
+3%
|
62 959
0%
|
75 284
+20%
|
110 916
+47%
|
132 375
+19%
|
165 384
+25%
|
184 461
+12%
|
194 790
+6%
|
193 272
-1%
|
193 743
+0%
|
193 910
+0%
|
248 933
+28%
|
256 071
+3%
|
254 746
-1%
|
249 725
-2%
|
188 376
-25%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(38)
|
(40)
|
(62)
|
(65)
|
(7 271)
|
(14 300)
|
(26 139)
|
(29 940)
|
(31 757)
|
(33 374)
|
(34 355)
|
(35 617)
|
(37 651)
|
(39 732)
|
(45 608)
|
(50 787)
|
(53 905)
|
(58 154)
|
(55 893)
|
(57 163)
|
(57 821)
|
(59 147)
|
(67 058)
|
(71 729)
|
(88 052)
|
(108 911)
|
(127 220)
|
(145 989)
|
(158 066)
|
(167 820)
|
(181 258)
|
(191 977)
|
(200 763)
|
(218 505)
|
(217 338)
|
(223 374)
|
(231 711)
|
(227 673)
|
|
| Selling, General & Administrative |
(38)
|
(40)
|
(62)
|
(65)
|
(7 082)
|
(13 895)
|
(25 342)
|
(29 017)
|
(30 806)
|
(32 426)
|
(33 443)
|
(34 292)
|
(35 830)
|
(37 442)
|
(42 938)
|
(48 083)
|
(51 207)
|
(55 395)
|
(53 021)
|
(54 272)
|
(54 863)
|
(56 064)
|
(63 949)
|
(68 491)
|
(84 307)
|
(104 732)
|
(122 408)
|
(140 009)
|
(151 243)
|
(160 131)
|
(171 725)
|
(181 494)
|
(188 663)
|
(204 610)
|
(202 570)
|
(207 475)
|
(215 325)
|
(210 954)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(189)
|
(405)
|
(797)
|
(924)
|
(952)
|
(950)
|
(911)
|
(1 325)
|
(1 821)
|
(2 289)
|
(2 670)
|
(2 704)
|
(2 697)
|
(2 758)
|
(2 873)
|
(2 890)
|
(2 958)
|
(3 082)
|
(3 109)
|
(3 239)
|
(3 745)
|
(4 178)
|
(4 812)
|
(5 980)
|
(6 822)
|
(7 689)
|
(9 533)
|
(10 482)
|
(12 100)
|
(13 895)
|
(14 767)
|
(15 899)
|
(16 386)
|
(16 719)
|
|
| Other Operating Expenses |
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)
|
|
| Operating Income |
(38)
N/A
|
(40)
-5%
|
(62)
-55%
|
(65)
-5%
|
(2 782)
-4 180%
|
(7 159)
-157%
|
(3 732)
+48%
|
(5 799)
-55%
|
(5 070)
+13%
|
(4 142)
+18%
|
(10 770)
-160%
|
(18 147)
-68%
|
(22 962)
-27%
|
(27 745)
-21%
|
(17 110)
+38%
|
(5 026)
+71%
|
6 158
N/A
|
23 078
+275%
|
25 511
+11%
|
23 779
-7%
|
16 590
-30%
|
2 115
-87%
|
(3 974)
N/A
|
(8 771)
-121%
|
(12 768)
-46%
|
2 005
N/A
|
5 155
+157%
|
19 395
+276%
|
26 396
+36%
|
26 970
+2%
|
12 014
-55%
|
1 767
-85%
|
(6 853)
N/A
|
30 428
N/A
|
38 734
+27%
|
31 372
-19%
|
18 014
-43%
|
(39 297)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
196
|
253
|
234
|
217
|
284
|
312
|
208
|
327
|
389
|
382
|
477
|
454
|
319
|
311
|
(220)
|
(191)
|
(254)
|
(337)
|
23
|
(121)
|
(112)
|
301
|
223
|
(87)
|
(155)
|
1 077
|
1 144
|
3 785
|
2 048
|
1 521
|
3 408
|
489
|
753
|
4 340
|
4 765
|
7 227
|
8 839
|
5 053
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
35
|
35
|
35
|
0
|
0
|
0
|
6
|
6
|
5
|
5
|
(3)
|
(2)
|
(12)
|
(11)
|
(18)
|
(22)
|
(12)
|
(7)
|
11
|
12
|
12
|
(9)
|
(14)
|
(22)
|
(120)
|
(111)
|
(134)
|
(129)
|
(33)
|
(34)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(2 922)
|
(2 922)
|
(2 921)
|
(2 929)
|
(8)
|
(8)
|
(4)
|
14
|
34
|
329
|
634
|
800
|
1 112
|
818
|
44
|
(141)
|
(481)
|
(478)
|
(5)
|
9
|
(411)
|
(366)
|
(161)
|
(114)
|
398
|
459
|
330
|
331
|
428
|
360
|
407
|
389
|
352
|
(226)
|
|
| Pre-Tax Income |
159
N/A
|
214
+35%
|
172
-20%
|
152
-12%
|
(5 420)
N/A
|
(9 770)
-80%
|
(6 445)
+34%
|
(8 368)
-30%
|
(4 656)
+44%
|
(3 733)
+20%
|
(10 263)
-175%
|
(17 678)
-72%
|
(22 608)
-28%
|
(27 106)
-20%
|
(16 691)
+38%
|
(4 413)
+74%
|
7 019
N/A
|
23 563
+236%
|
25 575
+9%
|
23 514
-8%
|
15 986
-32%
|
1 927
-88%
|
(3 773)
N/A
|
(8 870)
-135%
|
(13 346)
-50%
|
2 710
N/A
|
6 150
+127%
|
23 078
+275%
|
28 854
+25%
|
28 941
+0%
|
15 737
-46%
|
2 565
-84%
|
(5 792)
N/A
|
35 017
N/A
|
43 765
+25%
|
38 859
-11%
|
27 172
-30%
|
(34 504)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(35)
|
(47)
|
(38)
|
(33)
|
825
|
2 048
|
3 370
|
2 756
|
4 726
|
3 515
|
(2 312)
|
(2 498)
|
(5 347)
|
(5 349)
|
(381)
|
(783)
|
(1 143)
|
(1 574)
|
522
|
865
|
1 485
|
1 121
|
(4 189)
|
(3 821)
|
(2 699)
|
(2 527)
|
(102)
|
(3 342)
|
(6 175)
|
(8 593)
|
(4 443)
|
(3 427)
|
(3 028)
|
(11 842)
|
(12 321)
|
(7 529)
|
(8 095)
|
2 740
|
|
| Income from Continuing Operations |
123
|
166
|
134
|
118
|
(4 596)
|
(7 722)
|
(3 074)
|
(5 611)
|
70
|
(219)
|
(12 575)
|
(20 176)
|
(27 954)
|
(32 454)
|
(17 073)
|
(5 196)
|
5 875
|
21 987
|
26 097
|
24 378
|
17 470
|
3 049
|
(7 962)
|
(12 691)
|
(16 045)
|
183
|
6 048
|
19 736
|
22 679
|
20 348
|
11 294
|
(862)
|
(8 820)
|
23 174
|
31 444
|
31 330
|
19 078
|
(31 764)
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Net Income (Common) |
123
N/A
|
166
+35%
|
134
-19%
|
118
-12%
|
(4 596)
N/A
|
(7 722)
-68%
|
(3 074)
+60%
|
(5 611)
-83%
|
70
N/A
|
(219)
N/A
|
(12 575)
-5 642%
|
(20 176)
-60%
|
(27 954)
-39%
|
(32 454)
-16%
|
(17 073)
+47%
|
(5 196)
+70%
|
5 875
N/A
|
21 987
+274%
|
26 097
+19%
|
24 378
-7%
|
17 470
-28%
|
3 049
-83%
|
(7 962)
N/A
|
(12 691)
-59%
|
(16 045)
-26%
|
183
N/A
|
6 048
+3 202%
|
19 736
+226%
|
22 679
+15%
|
20 348
-10%
|
11 294
-44%
|
(862)
N/A
|
(8 821)
-923%
|
23 173
N/A
|
31 442
+36%
|
31 328
0%
|
19 076
-39%
|
(31 766)
N/A
|
|
| EPS (Diluted) |
61.5
N/A
|
83
+35%
|
67
-19%
|
59
-12%
|
-229.8
N/A
|
-335.73
-46%
|
-146.38
+56%
|
-243.95
-67%
|
3.04
N/A
|
-9.12
N/A
|
-546.73
-5 895%
|
-840.66
-54%
|
-1 164.75
-39%
|
-1 352.25
-16%
|
-711.37
+47%
|
-185.57
+74%
|
202.58
N/A
|
758.17
+274%
|
899.89
+19%
|
851.6
-5%
|
610.86
-28%
|
106.61
-83%
|
-278.53
N/A
|
-437.87
-57%
|
-251.79
+42%
|
2.87
N/A
|
109.62
+3 720%
|
309.54
+182%
|
355.4
+15%
|
313.78
-12%
|
174.17
-44%
|
-13.5
N/A
|
-138
-922%
|
354.26
N/A
|
481.67
+36%
|
489.8
+2%
|
299.41
-39%
|
-502.12
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
