E

EOFlow Co Ltd
KOSDAQ:294090

Watchlist Manager
EOFlow Co Ltd
KOSDAQ:294090
Watchlist
Price: 1 490 KRW Market Closed
Market Cap: 52.3B KRW

Income Statement

Earnings Waterfall
EOFlow Co Ltd

Revenue
4B KRW
Cost of Revenue
-5.2B KRW
Gross Profit
-1.3B KRW
Operating Expenses
-130.3B KRW
Operating Income
-131.5B KRW
Other Expenses
-17.8B KRW
Net Income
-149.4B KRW

Income Statement
EOFlow Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
13
23
36
54
606
1 524
2 380
4 180
4 159
3 642
3 416
1 861
3 083
6 891
10 426
7 502
9 183
5 784
3 014
4 777
4 190
4 851
4 108
Revenue
0
N/A
29
N/A
35
+23%
22
-38%
22
N/A
135
+522%
471
+249%
693
+47%
1 642
+137%
2 164
+32%
5 303
+145%
6 708
+26%
6 590
-2%
7 573
+15%
6 480
-14%
6 589
+2%
6 967
+6%
7 238
+4%
6 277
-13%
5 031
-20%
4 792
-5%
3 801
-21%
3 977
+5%
Gross Profit
Cost of Revenue
0
(96)
(374)
(692)
(692)
(1 547)
(2 473)
(2 824)
(4 541)
(4 895)
(6 132)
(7 193)
(6 146)
(7 418)
(8 205)
(8 452)
(9 782)
(8 856)
(7 615)
(7 512)
(7 227)
(6 288)
(5 245)
Gross Profit
0
N/A
(67)
N/A
(338)
-404%
(671)
-98%
(671)
+0%
(1 412)
-111%
(2 002)
-42%
(2 131)
-6%
(2 899)
-36%
(2 730)
+6%
(829)
+70%
(485)
+41%
444
N/A
155
-65%
(1 726)
N/A
(1 863)
-8%
(2 815)
-51%
(1 618)
+43%
(1 339)
+17%
(2 481)
-85%
(2 435)
+2%
(2 487)
-2%
(1 268)
+49%
Operating Income
Operating Expenses
(8 922)
(8 858)
(12 560)
(12 188)
(14 866)
(17 159)
(19 692)
(24 761)
(26 675)
(29 765)
(32 811)
(33 790)
(35 712)
(36 424)
(34 340)
(37 504)
(35 472)
(46 446)
(52 283)
(58 528)
(146 272)
(139 095)
(130 278)
Selling, General & Administrative
(7 357)
(7 277)
(10 389)
(7 992)
(10 240)
(10 623)
(12 850)
(17 470)
(19 393)
(22 018)
(23 520)
(25 605)
(25 468)
(26 321)
(24 459)
(25 887)
(24 842)
(35 282)
(41 181)
(49 547)
(136 786)
(131 969)
(123 631)
Research & Development
(866)
(834)
(1 249)
(3 366)
(3 692)
(5 539)
(5 708)
(5 843)
(5 809)
(6 050)
(7 171)
(5 950)
(7 950)
(7 794)
(7 586)
(8 171)
(7 063)
(6 280)
(6 109)
(4 964)
(3 902)
(3 279)
(2 500)
Depreciation & Amortization
(677)
(725)
(900)
(830)
(935)
(997)
(1 134)
(1 448)
(1 600)
(1 824)
(2 122)
(2 235)
(2 295)
(2 309)
(2 394)
(3 447)
(3 567)
(4 883)
(4 993)
(4 017)
(5 584)
(4 196)
(4 496)
Other Operating Expenses
(22)
(22)
(22)
0
0
0
0
0
127
127
0
0
0
0
99
0
0
0
0
0
0
349
349
Operating Income
(8 922)
N/A
(8 925)
0%
(12 898)
-45%
(12 858)
+0%
(15 537)
-21%
(18 571)
-20%
(21 694)
-17%
(26 892)
-24%
(29 574)
-10%
(32 495)
-10%
(33 640)
-4%
(34 275)
-2%
(35 268)
-3%
(36 269)
-3%
(36 066)
+1%
(39 367)
-9%
(38 287)
+3%
(48 064)
-26%
(53 622)
-12%
(61 010)
-14%
(148 706)
-144%
(141 582)
+5%
(131 546)
+7%
Pre-Tax Income
Interest Income Expense
(428)
(920)
(2 143)
(6 764)
(7 692)
(7 642)
(6 554)
(3 134)
(3 374)
(3 659)
(1 244)
4 073
4 024
2 739
(3 769)
(20 429)
(20 006)
(12 180)
(9 805)
(3 705)
(2 824)
(17 270)
(18 165)
Non-Reccuring Items
0
0
0
0
0
0
126
127
0
0
0
93
1 026
99
0
(2 202)
(3 199)
(2 273)
(2 273)
(70)
(6)
(159)
(42)
Gain/Loss on Disposition of Assets
(93)
0
(33)
(33)
0
0
0
0
0
0
(1)
(21)
(19)
(268)
(359)
(340)
(357)
(108)
(16)
(18)
(45)
(46)
(150)
Total Other Income
(14)
(9)
(6)
8
(147)
(259)
(319)
(89)
21
218
620
(1 168)
(1 429)
(1 205)
(1 517)
23
395
97
338
77
(352)
(313)
(593)
Pre-Tax Income
(9 458)
N/A
(9 853)
-4%
(15 080)
-53%
(19 647)
-30%
(23 376)
-19%
(26 472)
-13%
(28 442)
-7%
(29 988)
-5%
(32 927)
-10%
(35 936)
-9%
(34 264)
+5%
(31 298)
+9%
(31 667)
-1%
(34 904)
-10%
(41 711)
-20%
(62 315)
-49%
(61 453)
+1%
(62 528)
-2%
(65 378)
-5%
(64 726)
+1%
(151 934)
-135%
(159 370)
-5%
(150 496)
+6%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
201
0
0
0
(201)
0
0
0
0
0
0
Income from Continuing Operations
(9 458)
(9 853)
(15 080)
(19 647)
(23 376)
(26 472)
(28 442)
(29 988)
(32 927)
(35 936)
(34 264)
(31 298)
(31 467)
(34 904)
(41 711)
(62 315)
(61 654)
(62 528)
(65 378)
(64 726)
(151 934)
(159 370)
(150 496)
Income to Minority Interest
0
0
0
0
24
49
67
238
369
526
693
586
398
223
233
380
651
1 553
2 048
2 108
3 769
1 526
1 107
Net Income (Common)
(9 458)
N/A
(9 853)
-4%
(15 080)
-53%
(19 647)
-30%
(23 353)
-19%
(26 422)
-13%
(28 375)
-7%
(29 750)
-5%
(32 558)
-9%
(35 410)
-9%
(33 571)
+5%
(30 711)
+9%
(31 069)
-1%
(34 680)
-12%
(41 478)
-20%
(61 936)
-49%
(61 003)
+2%
(60 976)
+0%
(63 330)
-4%
(62 618)
+1%
(148 165)
-137%
(157 844)
-7%
(149 389)
+5%
EPS (Diluted)
-999.77
N/A
-1 041.58
-4%
-1 535.64
-47%
-1 976.56
-29%
-977.28
+51%
-1 118.65
-14%
-1 178.24
-5%
-1 216.59
-3%
-1 223.06
-1%
-1 172.17
+4%
-1 107.81
+5%
-961.83
+13%
-1 023.35
-6%
-1 141.55
-12%
-1 363.66
-19%
-1 911.54
-40%
-1 881.3
+2%
-1 880.19
+0%
-1 951.84
-4%
-1 930.45
+1%
-4 566.49
-137%
-4 185.47
+8%
-4 258.63
-2%