Income Statement

Revenue

+20%

+61%

10Y

Currency: KRW

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	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	214	209	195	167	145	114	107	131	154	179	192	203	215	234	0	0	279	81	0	0	318	(85)	(179)	(96)	346	(4)	0	76	264	122	152	112	106	100	87	63	44	23	7	0	5	5	6	12	12	21	32	29	28	0	0	0	198	0	0	0	275	0	0	0	317	114	293	456	639	854	1 065	1 402	1 712	2 059	2 337	2 456	2 990	3 389	0	0
Revenue	525 948 N/A	533 854 +2%	541 140 +1%	536 114 -1%	539 524 +1%	540 506 +0%	552 170 +2%	579 413 +5%	593 586 +2%	609 238 +3%	620 968 +2%	627 428 +1%	628 592 +0%	632 755 +1%	645 420 +2%	664 495 +3%	685 351 +3%	11 327 -98%	23 428 +107%	32 389 +38%	721 329 +2 127%	732 063 +1%	754 491 +3%	784 444 +4%	790 017 +1%	800 782 +1%	802 471 +0%	799 109 0%	805 972 +1%	811 742 +1%	823 495 +1%	820 735 0%	820 022 0%	811 710 -1%	803 422 -1%	794 667 -1%	799 572 +1%	807 769 +1%	800 621 -1%	806 837 +1%	813 166 +1%	811 717 0%	812 833 +0%	819 397 +1%	814 713 -1%	818 352 +0%	826 396 +1%	842 344 +2%	855 163 +2%	862 712 +1%	870 090 +1%	863 491 -1%	878 334 +2%	895 302 +2%	913 745 +2%	925 043 +1%	959 129 +4%	998 689 +4%	1 055 606 +6%	1 134 296 +7%	1 147 435 +1%	1 169 283 +2%	1 208 959 +3%	1 245 112 +3%	1 267 686 +2%	1 305 463 +3%	1 329 793 +2%	1 373 420 +3%	1 394 316 +2%	1 401 674 +1%	1 420 398 +1%	1 449 959 +2%	1 463 041 +1%	1 470 677 +1%	1 472 832 +0%	1 488 267 +1%
Gross Profit
Cost of Revenue	(374 603)	(377 298)	(381 353)	(379 853)	(380 616)	(382 288)	(391 590)	(409 415)	(419 846)	(430 419)	(437 664)	(437 386)	(438 326)	(438 568)	(443 488)	(454 018)	(464 850)	(9 833)	(22 463)	(34 920)	(505 037)	(508 980)	(520 603)	(536 354)	(538 604)	(548 959)	(559 781)	(567 504)	(573 759)	(579 392)	(585 817)	(584 524)	(585 653)	(578 621)	(572 145)	(569 276)	(575 847)	(583 341)	(577 407)	(570 490)	(567 129)	(570 655)	(584 873)	(605 392)	(611 940)	(615 602)	(615 209)	(623 129)	(634 658)	(639 030)	(643 867)	(639 659)	(647 116)	(658 136)	(668 314)	(675 095)	(698 382)	(726 511)	(771 729)	(831 409)	(845 555)	(863 754)	(888 169)	(912 047)	(931 975)	(952 567)	(955 206)	(956 540)	(953 134)	(951 270)	(961 882)	(984 219)	(994 207)	(1 007 096)	(1 026 211)	(1 049 055)
Gross Profit	151 346 N/A	156 554 +3%	159 787 +2%	156 261 -2%	158 908 +2%	158 218 0%	160 579 +1%	169 998 +6%	173 741 +2%	178 821 +3%	183 305 +3%	190 042 +4%	190 266 +0%	194 185 +2%	201 931 +4%	210 475 +4%	220 500 +5%	1 492 -99%	963 -35%	(2 531) N/A	216 292 N/A	223 084 +3%	233 889 +5%	248 090 +6%	251 414 +1%	251 823 +0%	242 690 -4%	231 605 -5%	232 213 +0%	232 350 +0%	237 678 +2%	236 212 -1%	234 369 -1%	233 090 -1%	231 278 -1%	225 391 -3%	223 724 -1%	224 428 +0%	223 214 -1%	236 347 +6%	246 037 +4%	241 062 -2%	227 961 -5%	214 006 -6%	202 773 -5%	202 751 0%	211 186 +4%	219 214 +4%	220 505 +1%	223 680 +1%	226 222 +1%	223 831 -1%	231 219 +3%	237 166 +3%	245 431 +3%	249 948 +2%	260 747 +4%	272 178 +4%	283 876 +4%	302 888 +7%	301 880 0%	305 529 +1%	320 790 +5%	333 065 +4%	335 711 +1%	352 897 +5%	374 587 +6%	416 879 +11%	441 183 +6%	450 404 +2%	458 516 +2%	465 740 +2%	468 834 +1%	463 581 -1%	446 621 -4%	439 212 -2%
Operating Income
Operating Expenses	(111 545)	(111 202)	(114 017)	(112 678)	(112 603)	(112 879)	(111 630)	(113 998)	(120 480)	(121 073)	(126 270)	(129 864)	(129 717)	(133 759)	(138 969)	(146 297)	(160 741)	(6 390)	(8 412)	(13 163)	(166 063)	(169 182)	(173 168)	(177 411)	(184 827)	(188 530)	(188 934)	(185 553)	(181 475)	(182 460)	(186 641)	(191 942)	(192 669)	(190 234)	(190 012)	(192 530)	(192 032)	(194 296)	(200 096)	(201 849)	(208 801)	(202 296)	(189 684)	(180 134)	(168 065)	(168 922)	(167 569)	(170 780)	(181 175)	(180 961)	(184 745)	(187 196)	(185 436)	(191 268)	(193 328)	(197 394)	(220 900)	(237 453)	(257 652)	(279 148)	(275 637)	(278 912)	(291 413)	(296 293)	(296 304)	(302 334)	(298 848)	(301 482)	(328 938)	(329 848)	(339 296)	(347 266)	(337 558)	(339 906)	(341 029)	(339 371)
Selling, General & Administrative	(98 419)	(98 147)	(101 144)	(100 179)	(100 432)	(101 095)	(99 995)	(102 486)	(109 065)	(109 693)	(115 019)	(118 817)	(118 608)	(122 580)	(129 954)	(140 022)	(143 391)	(151 151)	(153 895)	(158 499)	(153 003)	(159 596)	(163 545)	(164 561)	(171 369)	(181 895)	(182 299)	(178 866)	(167 137)	(172 071)	(172 699)	(177 594)	(177 834)	(175 343)	(174 700)	(176 911)	(176 612)	(179 012)	(184 858)	(187 262)	(194 372)	(187 988)	(176 004)	(166 627)	(154 737)	(155 429)	(153 804)	(156 870)	(167 215)	(166 365)	(169 370)	(170 797)	(167 927)	(173 315)	(175 055)	(179 236)	(197 356)	(210 789)	(227 151)	(244 765)	(242 759)	(245 158)	(257 623)	(262 235)	(261 631)	(266 475)	(261 990)	(263 504)	(290 283)	(290 378)	(299 092)	(306 364)	(296 444)	(298 845)	(299 888)	(298 212)
Research & Development	(3 688)	(3 861)	(3 998)	(3 974)	(4 061)	(4 000)	(3 994)	(4 028)	(3 996)	(4 003)	(3 913)	(3 778)	(3 826)	(3 840)	0	0	(4 839)	(1 420)	0	0	(4 830)	0	0	(1 218)	(5 024)	0	0	(2 421)	(5 695)	(3 853)	(5 191)	(5 493)	(5 926)	(5 986)	(6 428)	(6 757)	(6 582)	(6 385)	(6 391)	(5 817)	(5 810)	(5 778)	(5 322)	(5 308)	(5 297)	(5 457)	(5 494)	(5 439)	(5 320)	(5 202)	(5 277)	(5 454)	(5 513)	(5 383)	(5 284)	(4 831)	(4 842)	(4 830)	(4 844)	(5 086)	(5 138)	(5 339)	(5 264)	(5 284)	(5 387)	(5 719)	(6 007)	(6 327)	(6 341)	(6 526)	(6 662)	(6 819)	(6 624)	(6 363)	(6 166)	(5 936)
Depreciation & Amortization	(9 439)	(9 193)	(8 875)	(8 525)	(8 109)	(7 784)	(7 641)	(7 485)	(7 419)	(7 378)	(7 339)	(7 269)	(7 283)	(7 300)	0	0	(7 468)	(1 997)	0	0	(8 230)	0	0	(2 092)	(8 435)	0	0	(4 266)	(8 643)	(6 536)	(8 751)	(8 855)	(8 909)	(8 900)	(8 879)	(8 858)	(8 838)	(8 816)	(8 764)	(8 686)	(8 620)	(8 480)	(8 309)	(8 150)	(8 031)	(8 037)	(8 271)	(8 471)	(8 640)	(9 394)	(10 098)	(10 944)	(11 996)	(12 569)	(12 988)	(13 327)	(18 702)	(21 834)	(25 657)	(29 297)	(27 740)	(28 415)	(28 526)	(28 774)	(29 286)	(30 140)	(30 851)	(31 651)	(32 314)	(32 944)	(33 542)	(34 083)	(34 490)	(34 698)	(34 975)	(35 223)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(41)	(9 015)	(6 275)	(5 043)	148 179	145 483	145 336	0	(9 586)	(9 623)	(9 540)	0	(6 635)	(6 635)	0	0	0	0	0	0	(5)	(5)	(4)	0	(83)	(83)	(84)	0	(50)	(49)	(49)	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	39 800 N/A	45 354 +14%	45 770 +1%	43 583 -5%	46 305 +6%	45 340 -2%	48 951 +8%	56 001 +14%	53 260 -5%	57 746 +8%	57 033 -1%	60 177 +6%	60 549 +1%	60 427 0%	62 963 +4%	64 180 +2%	59 760 -7%	(4 896) N/A	(7 447) -52%	(15 694) -111%	50 230 N/A	53 901 +7%	60 720 +13%	70 679 +16%	66 586 -6%	63 293 -5%	53 756 -15%	46 052 -14%	50 738 +10%	49 890 -2%	51 038 +2%	44 270 -13%	41 700 -6%	42 855 +3%	41 264 -4%	32 860 -20%	31 693 -4%	30 131 -5%	23 117 -23%	34 497 +49%	37 236 +8%	38 766 +4%	38 276 -1%	33 871 -12%	34 708 +2%	33 828 -3%	43 617 +29%	48 434 +11%	39 330 -19%	42 719 +9%	41 477 -3%	36 635 -12%	45 782 +25%	45 898 +0%	52 103 +14%	52 554 +1%	39 847 -24%	34 725 -13%	26 225 -24%	23 740 -9%	26 244 +11%	26 618 +1%	29 377 +10%	36 772 +25%	39 408 +7%	50 563 +28%	75 739 +50%	115 398 +52%	112 245 -3%	120 556 +7%	119 220 -1%	118 474 -1%	131 276 +11%	123 674 -6%	105 591 -15%	99 841 -5%
Pre-Tax Income
Interest Income Expense	2 201	2 547	2 905	3 261	2 981	3 361	3 415	4 031	4 937	5 260	5 285	4 833	6 650	6 422	6 646	6 578	4 677	4 889	5 431	5 624	5 829	5 544	5 185	4 754	3 939	4 500	4 572	5 112	5 469	5 297	5 339	5 132	5 575	5 403	5 270	5 248	3 833	3 839	3 871	3 273	4 269	4 245	4 353	4 783	14 572	14 729	15 046	15 355	5 949	6 358	6 690	6 985	6 600	6 847	6 325	5 282	4 039	3 006	2 423	2 641	3 379	3 098	3 276	3 210	1 693	1 986	1 490	1 385	2 336	2 821	3 615	2 777	4 283	3 679	596	2 107
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	43	0	0	(90)	24	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	(84)	0	0	0	(50)	0	0	0	0	0	0	0	0	0	0	0	42	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	5	31	(50)	(134)	(119)	(135)	(57)	45	(630)	(971)	(961)	(955)	(640)	0	0	0	0	0	0	0	(22)	0	0	256	111	0	0	(83)	(7)	(46)	(1 173)	(1 197)	(1 075)	(1 061)	130	203	(725)	(704)	(702)	(773)	(1 692)	(1 614)	(1 649)	(2 353)	(1 097)	(1 090)	(1 113)	(370)	(86)	0	0	0	389	0	0	0	(788)	0	0	0	133	8	23	(147)	(2 546)	(2 762)	(2 705)	(2 483)	(1 684)	(1 416)	(1 289)	(1 374)	(3 224)	(3 195)	(3 576)	(3 543)
Total Other Income	4 273	4 362	3 762	8 320	(1 183)	(1 189)	(1 055)	(536)	(629)	(3 065)	(5 079)	(7 251)	(3 435)	(1 401)	1 216	3 276	0	59 670	59 670	59 670	(1 110)	(1 231)	(1 341)	(1 373)	(3 213)	(4 167)	(4 014)	(4 309)	(6 222)	(5 189)	225	225	2 265	2 887	(2 534)	(2 427)	(2 273)	(2 530)	(3 145)	(3 691)	(2 714)	(2 636)	(2 833)	(1 861)	(74)	(441)	388	(159)	(817)	(616)	(580)	(335)	289	684	8 726	8 193	4 414	3 618	(4 560)	(3 446)	(41 556)	(41 759)	(42 761)	(43 138)	(1 831)	(3 369)	(2 070)	(373)	(1 941)	101	231	(1 797)	1 163	857	629	(139)
Pre-Tax Income	46 279 N/A	52 293 +13%	52 387 +0%	55 031 +5%	47 983 -13%	47 377 -1%	51 253 +8%	59 540 +16%	56 939 -4%	58 970 +4%	56 278 -5%	56 803 +1%	63 124 +11%	65 491 +4%	70 825 +8%	74 034 +5%	64 347 -13%	59 687 -7%	57 654 -3%	49 600 -14%	54 927 +11%	58 214 +6%	64 564 +11%	74 316 +15%	67 423 -9%	63 626 -6%	54 314 -15%	46 771 -14%	49 978 +7%	49 951 0%	55 428 +11%	48 429 -13%	48 458 +0%	50 083 +3%	44 130 -12%	35 883 -19%	32 443 -10%	30 736 -5%	23 141 -25%	33 307 +44%	37 048 +11%	38 761 +5%	38 147 -2%	34 440 -10%	48 109 +40%	47 026 -2%	57 938 +23%	63 260 +9%	44 376 -30%	48 461 +9%	47 587 -2%	43 285 -9%	53 103 +23%	53 428 +1%	67 152 +26%	66 028 -2%	47 513 -28%	41 348 -13%	24 088 -42%	22 934 -5%	(11 799) N/A	(12 036) -2%	(10 086) +16%	(3 304) +67%	36 724 N/A	46 418 +26%	72 454 +56%	113 927 +57%	110 956 -3%	122 063 +10%	121 777 0%	118 080 -3%	133 497 +13%	125 015 -6%	103 241 -17%	98 267 -5%
Net Income
Tax Provision	(17 886)	(19 515)	(19 591)	(12 278)	(5 996)	(5 910)	(6 756)	(15 714)	(15 383)	(15 723)	(14 520)	(13 507)	(14 335)	(15 099)	(16 359)	(17 089)	(14 904)	1 264	2 052	3 758	(11 999)	(12 698)	(15 056)	(17 321)	(16 718)	(16 752)	(13 553)	(11 660)	(12 059)	(11 038)	(12 666)	(10 957)	(10 996)	(11 449)	(10 177)	(8 321)	(7 793)	(7 395)	(5 578)	(8 094)	(8 318)	(8 655)	(15 643)	(14 477)	(18 494)	(17 664)	(13 228)	(14 593)	(10 175)	(11 954)	(11 312)	(10 294)	(12 045)	(11 868)	(15 070)	(15 945)	(12 637)	(11 687)	(7 073)	(7 149)	(7 528)	(7 298)	(10 706)	(11 096)	(11 039)	(13 423)	(15 774)	(24 499)	(24 738)	(26 223)	(27 235)	(27 025)	(30 270)	(28 531)	(18 833)	(17 897)
Income from Continuing Operations	28 393	32 776	32 795	42 752	41 988	41 468	44 498	43 827	41 556	43 246	41 756	43 294	48 789	50 391	54 466	56 945	49 443	60 952	59 707	53 359	42 928	45 516	49 509	56 995	50 704	46 874	40 760	35 110	37 919	38 912	42 761	37 472	37 462	38 636	33 955	27 564	24 650	23 340	17 562	25 212	28 731	30 106	22 504	19 963	29 615	29 363	44 711	48 668	34 201	36 507	36 275	32 991	41 058	41 561	52 084	50 084	34 876	29 661	17 014	15 785	(19 327)	(19 334)	(20 791)	(14 399)	25 686	32 994	56 679	89 428	86 218	95 839	94 542	91 055	103 227	96 484	84 409	80 369
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	5	116	102	85	66	(41)	(46)	(28)	(35)	(39)	(23)	295	316	316	319	1	1	1	1	0	0	0	0	0	0	0	0	1	0	0	1	2	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	28 393 N/A	32 776 +15%	32 795 +0%	42 752 +30%	41 988 -2%	41 468 -1%	44 498 +7%	43 827 -2%	41 556 -5%	43 246 +4%	41 756 -3%	43 294 +4%	48 789 +13%	50 391 +3%	54 466 +8%	56 945 +5%	48 425 -15%	(4 377) N/A	(5 622) -28%	(11 970) -113%	42 027 N/A	44 621 +6%	48 724 +9%	56 196 +15%	50 789 -10%	46 939 -8%	40 719 -13%	35 064 -14%	37 891 +8%	38 876 +3%	42 721 +10%	37 448 -12%	37 862 +1%	39 091 +3%	34 436 -12%	28 080 -18%	24 743 -12%	23 399 -5%	17 595 -25%	25 214 +43%	28 731 +14%	30 107 +5%	22 505 -25%	19 963 -11%	29 615 +48%	29 363 -1%	44 711 +52%	48 668 +9%	34 202 -30%	36 507 +7%	36 275 -1%	32 992 -9%	41 060 +24%	41 563 +1%	52 086 +25%	50 085 -4%	34 876 -30%	29 661 -15%	17 014 -43%	15 785 -7%	(19 327) N/A	(19 334) 0%	(20 791) -8%	(14 399) +31%	25 686 N/A	32 994 +28%	56 679 +72%	89 428 +58%	86 218 -4%	95 839 +11%	94 542 -1%	91 055 -4%	103 227 +13%	96 484 -7%	84 409 -13%	80 369 -5%
EPS (Diluted)	3 135.54 N/A	3 662.81 +17%	3 702.38 +1%	4 826.48 +30%	4 740.22 -2%	4 666.02 -2%	5 044.34 +8%	4 969.16 -1%	4 702.16 -5%	4 900.4 +4%	4 729.01 -3%	4 903.13 +4%	5 525.28 +13%	5 713.51 +3%	6 175.75 +8%	6 457.05 +5%	5 485.95 -15%	-494.94 N/A	-635.84 -28%	-1 353.79 -113%	4 753 N/A	5 046.59 +6%	5 510.64 +9%	6 355.71 +15%	5 744.19 -10%	5 308.76 -8%	4 605.28 -13%	3 965.7 -14%	4 285.43 +8%	4 396.84 +3%	4 831.7 +10%	4 235.33 -12%	4 282.15 +1%	4 421.15 +3%	3 894.68 -12%	3 175.82 -18%	2 798.41 -12%	2 646.4 -5%	1 989.97 -25%	2 851.68 +43%	3 249.46 +14%	3 405.07 +5%	2 545.29 -25%	2 257.79 -11%	3 349.43 +48%	3 320.95 -1%	5 056.78 +52%	5 504.3 +9%	3 868.21 -30%	4 128.91 +7%	4 102.67 -1%	3 731.38 -9%	4 643.87 +24%	4 700.73 +1%	5 890.88 +25%	5 664.56 -4%	3 944.44 -30%	3 354.63 -15%	1 924.29 -43%	1 785.26 -7%	-2 185.88 N/A	-2 186.65 0%	-2 351.49 -8%	-1 628.55 +31%	2 905.01 N/A	3 731.6 +28%	6 410.37 +72%	10 114.23 +58%	9 751.24 -4%	10 839.32 +11%	10 691.54 -1%	10 298.23 -4%	11 674.88 +13%	10 912.29 -7%	9 547.73 -13%	9 089.71 -5%

Income Statement Balance Sheet Cash Flow Statement

Binggrae Co Ltd
KRX:005180

Income Statement

Earnings Waterfall
Binggrae Co Ltd

Income Statement
Binggrae Co Ltd

See Also

Company

Help

Tools

Stocks

Binggrae Co Ltd KRX:005180

Income Statement

Earnings Waterfall Binggrae Co Ltd

Income Statement Binggrae Co Ltd

See Also

Company

Help

Tools

Stocks

Binggrae Co Ltd
KRX:005180

Earnings Waterfall
Binggrae Co Ltd

Income Statement
Binggrae Co Ltd