WoojinNTec Inc
KOSDAQ:457550
Income Statement
Earnings Waterfall
WoojinNTec Inc
Income Statement
WoojinNTec Inc
| Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
20
|
24
|
21
|
|
| Revenue |
29 711
N/A
|
41 125
+38%
|
42 814
+4%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(23 638)
|
(32 315)
|
(33 020)
|
|
| Gross Profit |
6 073
N/A
|
8 810
+45%
|
9 794
+11%
|
|
| Operating Income | ||||
| Operating Expenses |
(3 761)
|
(4 964)
|
(4 972)
|
|
| Selling, General & Administrative |
(2 630)
|
(3 446)
|
(3 417)
|
|
| Research & Development |
(755)
|
(1 020)
|
(1 058)
|
|
| Depreciation & Amortization |
(375)
|
(498)
|
(496)
|
|
| Operating Income |
2 313
N/A
|
3 846
+66%
|
4 823
+25%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
850
|
1 069
|
1 043
|
|
| Non-Reccuring Items |
142
|
147
|
5
|
|
| Gain/Loss on Disposition of Assets |
(4)
|
(4)
|
(4)
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
3 300
N/A
|
5 058
+53%
|
5 866
+16%
|
|
| Net Income | ||||
| Tax Provision |
(406)
|
(785)
|
(760)
|
|
| Income from Continuing Operations |
2 894
|
4 273
|
5 106
|
|
| Net Income (Common) |
2 894
N/A
|
4 273
+48%
|
5 106
+19%
|
|
| EPS (Diluted) |
310.89
N/A
|
459.01
+48%
|
548.44
+19%
|
|