N
Neosem Inc
KOSDAQ:253590
Neosem Inc
KOSDAQ:253590
Price:
18 480
KRW
3.59%
Market Cap:
₩810.7B
Income Statement
Earnings Waterfall
Neosem Inc
Neosem Inc
Income Statement
Neosem Inc
Neosem Inc
Currency: KRW
| 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 |
19
|
19
|
19
|
19
|
19
|
119
|
204
|
322
|
436
|
0
|
0
|
0
|
344
|
0
|
0
|
0
|
985
|
0
|
0
|
0
|
2 349
|
0
|
0
|
42
|
587
|
117
|
159
|
157
|
166
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 966
N/A
|
8 082
+172%
|
14 481
+79%
|
27 226
+88%
|
34 815
+28%
|
43 335
+24%
|
49 736
+15%
|
48 638
-2%
|
42 769
-12%
|
35 243
-18%
|
28 487
-19%
|
37 176
+31%
|
42 358
+14%
|
43 979
+4%
|
62 490
+42%
|
74 673
+19%
|
86 400
+16%
|
112 716
+30%
|
108 585
-4%
|
100 931
-7%
|
107 792
+7%
|
83 693
-22%
|
96 471
+15%
|
105 237
+9%
|
91 658
-13%
|
98 036
+7%
|
75 010
-23%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(1 361)
|
(3 917)
|
(6 124)
|
(13 958)
|
(16 784)
|
(20 042)
|
(22 182)
|
(20 589)
|
(19 256)
|
(16 043)
|
(14 128)
|
(16 684)
|
(17 804)
|
(19 378)
|
(33 408)
|
(46 542)
|
(58 771)
|
(77 968)
|
(75 995)
|
(70 422)
|
(75 064)
|
(57 262)
|
(59 862)
|
(65 914)
|
(52 650)
|
(55 472)
|
(43 012)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 605
N/A
|
4 165
+160%
|
8 357
+101%
|
13 268
+59%
|
18 031
+36%
|
23 293
+29%
|
27 553
+18%
|
28 049
+2%
|
23 511
-16%
|
19 200
-18%
|
14 358
-25%
|
20 492
+43%
|
24 554
+20%
|
24 601
+0%
|
29 082
+18%
|
28 131
-3%
|
27 630
-2%
|
34 748
+26%
|
32 590
-6%
|
30 509
-6%
|
32 728
+7%
|
26 432
-19%
|
36 609
+39%
|
39 323
+7%
|
39 008
-1%
|
42 564
+9%
|
31 998
-25%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(22)
|
(27)
|
(30)
|
(58)
|
(4 205)
|
(8 914)
|
(12 933)
|
(16 567)
|
(16 174)
|
(15 561)
|
(15 490)
|
(16 001)
|
(16 150)
|
(16 531)
|
(16 501)
|
(15 597)
|
(16 242)
|
(16 469)
|
(17 891)
|
(19 741)
|
(20 157)
|
(21 045)
|
(21 121)
|
(22 399)
|
(22 422)
|
(22 752)
|
(22 974)
|
(22 832)
|
(23 590)
|
(25 094)
|
(25 467)
|
|
| Selling, General & Administrative |
(11)
|
(22)
|
(27)
|
(30)
|
(58)
|
(3 112)
|
(6 574)
|
(9 631)
|
(12 312)
|
(11 882)
|
(11 397)
|
(11 026)
|
(11 272)
|
(11 112)
|
(11 198)
|
(11 213)
|
(10 684)
|
(11 237)
|
(11 420)
|
(12 488)
|
(14 123)
|
(14 448)
|
(15 135)
|
(15 097)
|
(15 075)
|
(14 887)
|
(14 849)
|
(14 896)
|
(15 354)
|
(15 929)
|
(17 003)
|
(17 327)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(956)
|
(1 997)
|
(2 739)
|
(3 569)
|
(3 473)
|
(3 352)
|
(3 524)
|
(3 762)
|
(4 201)
|
(4 558)
|
(4 731)
|
(4 320)
|
(4 327)
|
(4 293)
|
(4 556)
|
(4 689)
|
(4 730)
|
(4 890)
|
(4 976)
|
(6 295)
|
(6 531)
|
(6 897)
|
(7 123)
|
(6 556)
|
(6 760)
|
(7 213)
|
(7 198)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(138)
|
(345)
|
(566)
|
(687)
|
(822)
|
(814)
|
(941)
|
(965)
|
(838)
|
(776)
|
(558)
|
(593)
|
(678)
|
(755)
|
(847)
|
(929)
|
(979)
|
(1 020)
|
(1 048)
|
(1 029)
|
(1 004)
|
(1 007)
|
(955)
|
(922)
|
(901)
|
(878)
|
(943)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(11)
N/A
|
(22)
-100%
|
(27)
-23%
|
(30)
-11%
|
(58)
-93%
|
(2 601)
-4 384%
|
(4 750)
-83%
|
(4 577)
+4%
|
(3 299)
+28%
|
1 856
N/A
|
7 731
+317%
|
12 063
+56%
|
12 049
0%
|
7 364
-39%
|
2 671
-64%
|
(2 141)
N/A
|
4 895
N/A
|
8 312
+70%
|
8 132
-2%
|
11 191
+38%
|
8 391
-25%
|
7 472
-11%
|
13 703
+83%
|
11 469
-16%
|
8 111
-29%
|
10 307
+27%
|
3 680
-64%
|
13 636
+271%
|
16 491
+21%
|
15 418
-7%
|
17 469
+13%
|
6 530
-63%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(16)
|
31
|
30
|
124
|
211
|
257
|
602
|
(100)
|
802
|
169
|
(821)
|
(2 378)
|
(2 527)
|
(2 172)
|
(1 174)
|
1 295
|
763
|
2 625
|
5 019
|
2 776
|
2 954
|
1 755
|
(171)
|
1 056
|
1 974
|
2 824
|
833
|
6 069
|
5 196
|
1 624
|
4 529
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
87
|
306
|
411
|
613
|
608
|
455
|
410
|
319
|
266
|
230
|
227
|
118
|
99
|
(129)
|
(195)
|
140
|
138
|
358
|
380
|
66
|
52
|
32
|
27
|
20
|
43
|
3
|
(288)
|
|
| Pre-Tax Income |
(28)
N/A
|
(39)
-39%
|
3
N/A
|
(1)
N/A
|
66
N/A
|
(2 303)
N/A
|
(4 186)
-82%
|
(3 562)
+15%
|
(2 777)
+22%
|
3 267
N/A
|
8 356
+156%
|
11 652
+39%
|
9 960
-15%
|
5 102
-49%
|
728
-86%
|
(3 089)
N/A
|
6 313
N/A
|
9 174
+45%
|
10 628
+16%
|
16 015
+51%
|
11 309
-29%
|
10 564
-7%
|
15 815
+50%
|
11 678
-26%
|
9 261
-21%
|
12 333
+33%
|
6 536
-47%
|
14 496
+122%
|
22 580
+56%
|
20 657
-9%
|
19 096
-8%
|
10 771
-44%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
6
|
8
|
(1)
|
(1)
|
(15)
|
172
|
859
|
484
|
1 207
|
235
|
(922)
|
(1 354)
|
(1 885)
|
(728)
|
55
|
828
|
(669)
|
(1 140)
|
(1 415)
|
(1 809)
|
(1 310)
|
(1 273)
|
(1 778)
|
(1 306)
|
(979)
|
(1 351)
|
(969)
|
(2 083)
|
(3 364)
|
(3 235)
|
(2 931)
|
(2 119)
|
|
| Income from Continuing Operations |
(22)
|
(30)
|
3
|
0
|
52
|
(2 130)
|
(3 327)
|
(3 080)
|
(1 570)
|
3 502
|
7 434
|
10 299
|
8 076
|
4 373
|
783
|
(2 260)
|
5 644
|
8 034
|
9 213
|
14 206
|
9 999
|
9 291
|
14 038
|
10 372
|
8 282
|
10 982
|
5 567
|
12 412
|
19 215
|
17 421
|
16 165
|
8 652
|
|
| Net Income (Common) |
(22)
N/A
|
(30)
-36%
|
3
N/A
|
0
N/A
|
52
N/A
|
(2 130)
N/A
|
(3 327)
-56%
|
(3 080)
+7%
|
(1 570)
+49%
|
3 502
N/A
|
7 434
+112%
|
10 299
+39%
|
8 076
-22%
|
4 373
-46%
|
783
-82%
|
(2 260)
N/A
|
5 644
N/A
|
8 034
+42%
|
9 213
+15%
|
14 206
+54%
|
9 999
-30%
|
9 291
-7%
|
14 038
+51%
|
10 372
-26%
|
8 282
-20%
|
10 982
+33%
|
5 567
-49%
|
12 412
+123%
|
19 215
+55%
|
17 421
-9%
|
16 165
-7%
|
8 652
-46%
|
|
| EPS (Diluted) |
-22
N/A
|
-30
-36%
|
0.5
N/A
|
0
N/A
|
13
N/A
|
-64.54
N/A
|
-95.05
-47%
|
-85.55
+10%
|
-44.85
+48%
|
94.64
N/A
|
200.91
+112%
|
286.08
+42%
|
218.27
-24%
|
120.64
-45%
|
21.61
-82%
|
-62.32
N/A
|
132.61
N/A
|
188.78
+42%
|
249.28
+32%
|
335.96
+35%
|
273.04
-19%
|
255.76
-6%
|
336.28
+31%
|
249.89
-26%
|
218.92
-12%
|
259.33
+18%
|
131
-49%
|
292.05
+123%
|
452.24
+55%
|
409.91
-9%
|
380.36
-7%
|
203.58
-46%
|
|
Switch to:
Switch to:
See Also
Discover More
