Income Statement

Revenue

+11%

+150%

10Y

Currency: KRW

	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	29 021	0	0	0	60 555	22 330	0	0	101 385	0	0	26 993	109 552	0	0	51 743	102 569	73 254	93 374	85 675	77 047	67 832	59 044	52 204	46 229	41 653	40 019	37 592	35 671	34 061	31 956	31 858	33 262	36 305	41 144	47 756	54 345	60 141	63 921	64 900	63 769	60 764	56 959	53 092	49 687	46 879	44 822	43 234	41 060	39 744	41 769	45 614	53 900	65 268	78 584	92 101	101 836	109 620	114 084	114 907	113 183	107 549	0	0
Revenue	2 457 656 N/A	2 804 664 +14%	3 330 136 +19%	3 685 972 +11%	4 103 477 +11%	4 427 851 +8%	4 572 192 +3%	4 475 359 -2%	4 553 009 +2%	4 687 714 +3%	4 750 465 +1%	4 903 291 +3%	5 315 958 +8%	5 632 928 +6%	5 918 257 +5%	6 293 819 +6%	6 211 516 -1%	6 119 396 -1%	6 141 245 +0%	6 195 033 +1%	6 466 119 +4%	6 548 557 +1%	6 452 711 -1%	6 362 259 -1%	6 138 129 -4%	5 791 897 -6%	5 465 248 -6%	5 290 865 -3%	5 754 566 +9%	6 204 264 +8%	6 423 402 +4%	6 826 185 +6%	7 641 361 +12%	7 717 156 +1%	7 895 448 +2%	8 421 386 +7%	7 982 104 -5%	7 630 204 -4%	7 634 645 +0%	7 767 409 +2%	7 975 366 +3%	8 579 559 +8%	8 597 102 +0%	8 380 970 -3%	9 541 790 +14%	10 639 218 +12%	11 454 063 +8%	13 021 838 +14%	14 945 609 +15%	15 827 093 +6%	17 174 962 +9%	18 764 748 +9%	19 589 409 +4%	20 013 536 +2%	20 218 162 +1%	19 594 368 -3%	20 605 290 +5%	20 563 006 0%	21 211 066 +3%	22 132 544 +4%	21 200 755 -4%	21 850 017 +3%	21 229 323 -3%	20 913 695 -1%
Gross Profit
Cost of Revenue	(2 166 728)	(2 459 714)	(2 877 788)	(3 181 959)	(3 588 118)	(3 925 486)	(4 126 929)	(4 092 283)	(4 160 214)	(4 253 244)	(4 288 647)	(4 379 198)	(4 754 207)	(5 063 060)	(5 313 220)	(5 642 209)	(5 521 547)	(5 383 568)	(5 361 814)	(5 381 454)	(5 603 254)	(5 683 609)	(5 631 961)	(5 572 374)	(5 365 435)	(5 081 995)	(4 833 753)	(4 727 969)	(5 102 190)	(5 480 105)	(5 629 871)	(5 970 804)	(6 756 693)	(6 881 047)	(7 078 649)	(7 516 974)	(7 118 168)	(6 813 617)	(6 811 877)	(6 873 662)	(6 933 431)	(7 342 168)	(7 344 766)	(7 240 246)	(8 251 449)	(9 145 140)	(9 810 096)	(11 080 744)	(12 815 072)	(13 616 674)	(14 746 441)	(16 163 756)	(17 215 011)	(17 827 363)	(18 306 113)	(17 958 843)	(18 741 974)	(18 681 491)	(19 195 732)	(20 151 656)	(19 457 084)	(20 153 142)	(19 683 396)	(19 295 440)
Gross Profit	290 928 N/A	344 952 +19%	452 350 +31%	504 014 +11%	515 359 +2%	502 365 -3%	445 263 -11%	383 076 -14%	392 796 +3%	434 470 +11%	461 819 +6%	524 095 +13%	561 751 +7%	569 869 +1%	605 037 +6%	651 608 +8%	689 969 +6%	735 827 +7%	779 430 +6%	813 579 +4%	862 866 +6%	864 948 +0%	820 749 -5%	789 884 -4%	772 694 -2%	709 901 -8%	631 495 -11%	562 896 -11%	652 376 +16%	724 159 +11%	793 531 +10%	855 382 +8%	884 667 +3%	836 110 -5%	816 800 -2%	904 412 +11%	863 935 -4%	816 586 -5%	822 767 +1%	893 747 +9%	1 041 935 +17%	1 237 392 +19%	1 252 337 +1%	1 140 723 -9%	1 290 340 +13%	1 494 077 +16%	1 643 966 +10%	1 941 094 +18%	2 130 538 +10%	2 210 418 +4%	2 428 521 +10%	2 600 993 +7%	2 374 399 -9%	2 186 173 -8%	1 912 049 -13%	1 635 525 -14%	1 863 316 +14%	1 881 515 +1%	2 015 334 +7%	1 980 889 -2%	1 743 671 -12%	1 696 875 -3%	1 545 927 -9%	1 618 255 +5%
Operating Income
Operating Expenses	(205 760)	(264 075)	(304 965)	(325 858)	(436 528)	(393 923)	(419 569)	(425 902)	(437 867)	(444 583)	(460 902)	(491 358)	(484 426)	(504 256)	(520 689)	(538 014)	(553 819)	(552 412)	(541 774)	(528 733)	(548 906)	(545 046)	(541 841)	(553 250)	(549 009)	(554 849)	(559 337)	(530 834)	(547 550)	(552 910)	(555 787)	(582 276)	(588 176)	(589 620)	(589 442)	(603 288)	(600 418)	(581 307)	(582 113)	(596 269)	(565 583)	(719 358)	(564 643)	(550 134)	(609 322)	(809 808)	(688 862)	(739 702)	(866 314)	(925 961)	(1 006 082)	(1 069 457)	(1 102 647)	(1 136 134)	(1 133 563)	(1 118 408)	(1 032 492)	(1 019 997)	(1 020 491)	(1 039 045)	(1 037 628)	(1 041 755)	(1 031 098)	(1 030 109)
Selling, General & Administrative	(106 760)	(127 769)	(160 632)	(177 663)	(194 376)	(212 953)	(203 524)	(208 367)	(204 981)	(205 304)	(212 421)	(214 795)	(209 269)	(224 710)	(235 861)	(249 588)	(252 517)	(249 338)	(235 307)	(223 253)	(223 491)	(219 856)	(215 965)	(220 666)	(450 623)	(285 248)	(346 365)	(381 708)	(455 522)	(459 017)	(456 883)	(479 883)	(484 493)	(483 207)	(487 633)	(501 227)	(495 814)	(479 857)	(480 701)	(493 527)	(469 306)	0	(368 390)	(354 803)	(517 330)	0	(416 225)	(464 391)	(762 013)	(813 914)	(879 860)	(936 523)	(952 521)	(981 714)	(972 464)	(957 440)	(881 515)	(870 006)	(882 909)	(900 956)	(895 901)	(906 409)	(895 033)	(896 274)
Research & Development	(102 788)	(112 854)	(129 474)	(139 006)	(161 776)	(185 975)	(208 531)	(225 878)	(224 554)	(237 863)	(250 773)	(265 948)	(266 880)	(274 966)	(280 248)	(282 657)	(277 132)	(292 190)	(291 790)	(290 663)	(310 192)	(309 280)	(309 295)	(315 332)	(42 074)	(248 547)	(184 234)	(113 341)	(44 590)	(47 391)	(53 278)	(55 878)	(54 846)	(55 825)	(48 638)	(48 099)	(49 530)	(44 462)	(43 467)	(43 676)	(40 073)	0	(27 964)	(28 366)	(41 225)	0	(33 851)	(37 141)	(54 420)	(61 217)	(72 572)	(73 897)	(84 623)	(81 506)	(81 540)	(76 853)	(63 198)	(61 787)	(50 037)	(52 168)	(57 086)	(50 471)	(51 281)	(49 034)
Depreciation & Amortization	(2 852)	0	0	0	(6 046)	(711)	0	0	(8 332)	0	0	(2 446)	(13 515)	0	0	(5 769)	(24 170)	(10 883)	(14 676)	(14 817)	(15 224)	(15 911)	(16 582)	(17 251)	(56 312)	(21 052)	(28 736)	(35 783)	(47 438)	(46 502)	(45 626)	(46 516)	(48 837)	(50 588)	(53 171)	(53 962)	(55 074)	(56 988)	(57 944)	(59 065)	(56 203)	0	(39 299)	(37 974)	(50 766)	0	(37 766)	(37 151)	(49 881)	(50 830)	(53 650)	(59 037)	(65 503)	(72 914)	(79 559)	(84 115)	(87 779)	(88 204)	(87 545)	(85 921)	(84 641)	(84 875)	(84 784)	(84 801)
Other Operating Expenses	6 639	(23 453)	(14 860)	(9 190)	(74 330)	5 717	(7 514)	8 343	0	(1 416)	2 292	(8 169)	5 239	(4 580)	(4 580)	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	(719 358)	(128 990)	(128 991)	0	(809 808)	(201 020)	(201 019)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	85 168 N/A	80 875 -5%	147 383 +82%	178 155 +21%	78 831 -56%	108 442 +38%	25 693 -76%	(42 827) N/A	(45 071) -5%	(10 114) +78%	916 N/A	32 736 +3 474%	77 325 +136%	65 612 -15%	84 348 +29%	113 595 +35%	136 150 +20%	183 415 +35%	237 656 +30%	284 845 +20%	313 959 +10%	319 902 +2%	278 909 -13%	236 635 -15%	223 685 -5%	155 053 -31%	72 158 -53%	32 063 -56%	104 826 +227%	171 249 +63%	237 744 +39%	273 104 +15%	296 491 +9%	246 489 -17%	227 357 -8%	301 124 +32%	263 517 -12%	235 278 -11%	240 654 +2%	297 478 +24%	476 353 +60%	518 036 +9%	687 695 +33%	590 591 -14%	681 019 +15%	684 270 +0%	955 105 +40%	1 201 392 +26%	1 264 223 +5%	1 284 457 +2%	1 422 439 +11%	1 531 536 +8%	1 271 752 -17%	1 050 038 -17%	778 486 -26%	517 117 -34%	830 824 +61%	861 518 +4%	994 843 +15%	941 843 -5%	706 043 -25%	655 121 -7%	514 829 -21%	588 146 +14%
Pre-Tax Income
Interest Income Expense	(42 659)	(40 783)	(64 522)	(37 846)	(48 201)	(64 359)	(60 030)	(94 695)	(154 733)	(107 086)	(112 904)	(97 681)	(92 496)	(96 840)	(97 817)	(98 653)	(91 844)	(94 837)	(83 999)	(73 649)	(60 449)	(49 455)	(43 375)	(41 152)	(41 163)	(41 851)	(37 759)	(38 214)	(22 258)	(28 128)	(28 182)	(25 120)	(39 706)	(34 860)	(40 056)	(42 625)	(47 335)	(52 731)	(56 476)	(61 839)	(66 318)	(70 288)	(67 461)	(66 265)	(58 973)	(47 411)	(40 941)	(43 139)	(34 478)	(33 316)	(43 063)	(55 097)	3 003	(15 642)	(20 739)	(20 515)	(106 345)	(92 397)	(83 895)	(57 473)	(28 240)	(26 911)	(31 545)	(45 043)
Non-Reccuring Items	(30 230)	0	0	0	84 362	(376)	0	0	0	0	0	(37)	(6 090)	0	0	(629)	(4 237)	(5 793)	(8 270)	(9 859)	(10 036)	(8 644)	(8 215)	(17 762)	(40 897)	(41 014)	(40 593)	(75 895)	(50 663)	(50 775)	(49 680)	(5 990)	(14 957)	(26 101)	(28 825)	(25 738)	(36 444)	(24 575)	(22 811)	(27 072)	(146 188)	0	(156 235)	(186 762)	(167 809)	0	(111 332)	(77 170)	(31 693)	(27 584)	(67 743)	(69 759)	(116 036)	(122 640)	(120 964)	(117 971)	(52 394)	(44 879)	(44 799)	(46 028)	(36 796)	(36 789)	(38 701)	(55 382)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(707)	0	0	115	(39)	0	0	1 684	(5 026)	5 283	5 108	5 468	6 569	(4 963)	(6 041)	(7 812)	(918)	2 237	3 494	5 089	639	3 012	3 072	2 367	4 873	(47)	25 922	30 542	31 367	18 822	(6 372)	(16 058)	17 993	0	30 479	35 865	283	0	673	506	4 487	4 154	4 157	7 069	3 426	2 495	2 882	(586)	(5 716)	(5 872)	(6 422)	(6 399)	(2 547)	(4 097)	(3 748)	(3 256)
Total Other Income	(1 401)	0	(1)	(1)	(6 315)	(2 785)	(2 783)	(2 782)	26 039	(30 535)	(28 498)	(28 611)	3 799	3 904	920	(3 331)	(13 025)	(21 588)	(35 429)	(46 934)	(58 468)	(52 334)	(44 499)	(35 097)	(18 599)	(12 913)	(10 773)	(12 660)	(21 868)	(18 550)	(15 289)	(9 959)	(7 997)	(10 426)	(12 904)	(17 229)	(27 090)	(29 858)	(37 343)	(38 541)	(48 873)	(20 137)	(43 016)	(40 479)	(11 753)	(7 910)	(8 044)	(2 812)	(9 360)	(12 968)	(4 057)	(9 626)	(27 082)	(23 021)	(23 238)	(25 701)	(27 117)	(25 804)	(46 830)	(40 917)	(49 661)	(59 052)	(43 870)	(55 074)
Pre-Tax Income	10 877 N/A	40 092 +269%	82 860 +107%	140 308 +69%	108 677 -23%	40 922 -62%	(37 120) N/A	(140 304) -278%	(174 473) -24%	(147 735) +15%	(140 486) +5%	(93 478) +33%	(17 501) +81%	(27 324) -56%	(12 549) +54%	12 667 N/A	22 018 +74%	66 480 +202%	115 065 +73%	159 871 +39%	191 574 +20%	204 506 +7%	176 781 -14%	134 814 -24%	122 109 -9%	61 512 -50%	(13 471) N/A	(89 616) -565%	10 677 N/A	76 808 +619%	147 665 +92%	234 402 +59%	238 704 +2%	175 055 -27%	171 494 -2%	246 074 +43%	184 015 -25%	146 937 -20%	117 652 -20%	153 967 +31%	232 967 +51%	427 611 +84%	451 461 +6%	332 950 -26%	442 766 +33%	628 949 +42%	795 461 +26%	1 078 778 +36%	1 193 180 +11%	1 214 744 +2%	1 311 733 +8%	1 404 124 +7%	1 135 062 -19%	891 231 -21%	616 427 -31%	352 344 -43%	639 252 +81%	692 567 +8%	812 897 +17%	791 026 -3%	588 798 -26%	528 273 -10%	396 964 -25%	429 392 +8%
Net Income
Tax Provision	8 720	12 793	(13 655)	(9 382)	17 290	34 014	67 470	68 294	29 098	9 475	13 676	5 808	(7 442)	(1 707)	(14 060)	(15 128)	(6 476)	(28 003)	(39 902)	(54 089)	(78 898)	(80 133)	(64 602)	(57 215)	(27 017)	(6 663)	4 987	19 398	(5 724)	(23 169)	(45 045)	(59 015)	(63 926)	(46 543)	(44 143)	(59 853)	(20 915)	(7 134)	1 109	(3 892)	(82 928)	(135 243)	(146 335)	(125 905)	(111 864)	(155 078)	(198 191)	(279 306)	(314 265)	(323 926)	(345 908)	(365 296)	(158 199)	(95 291)	(24 418)	66 648	(74 051)	(72 181)	(95 691)	(97 921)	(139 524)	(131 852)	(108 107)	(117 145)
Income from Continuing Operations	19 597	52 885	69 205	130 926	125 967	74 936	30 350	(72 011)	(145 375)	(138 261)	(126 811)	(87 670)	(24 943)	(29 031)	(26 610)	(2 463)	15 542	38 475	75 162	105 781	112 677	124 372	112 178	77 600	95 092	54 850	(8 484)	(70 219)	4 953	53 638	102 621	175 388	174 778	128 515	127 353	186 224	163 100	139 804	118 763	150 075	150 039	292 368	305 124	207 044	330 903	473 870	597 270	799 471	878 915	890 818	965 825	1 038 828	976 863	795 940	592 009	418 992	565 201	620 385	717 205	693 106	449 274	396 421	288 857	312 247
Income to Minority Interest	5 475	5 496	5 274	2 731	(240)	(260)	(37)	4	17	16	15	14	1	0	0	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	(5)	0	(5)	(5)	0	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	70 692 N/A	103 524 +46%	168 239 +63%	207 068 +23%	195 591 -6%	138 640 -29%	30 446 -78%	(71 705) N/A	(145 357) -103%	(138 244) +5%	(126 795) +8%	(87 655) +31%	(24 942) +72%	(29 031) -16%	(26 610) +8%	(2 464) +91%	15 541 N/A	38 474 +148%	75 161 +95%	105 781 +41%	112 677 +7%	124 372 +10%	112 178 -10%	77 600 -31%	95 092 +23%	54 850 -42%	(8 484) N/A	(70 219) -728%	4 953 N/A	53 638 +983%	102 621 +91%	175 388 +71%	174 778 0%	128 515 -26%	127 353 -1%	186 224 +46%	163 100 -12%	139 804 -14%	118 763 -15%	150 075 +26%	102 302 -32%	215 870 +111%	228 621 +6%	130 541 -43%	236 123 +81%	406 963 +72%	546 664 +34%	746 857 +37%	888 282 +19%	904 390 +2%	963 443 +7%	1 038 408 +8%	979 849 -6%	795 609 -19%	591 336 -26%	418 367 -29%	565 201 +35%	620 385 +10%	717 205 +16%	693 106 -3%	449 274 -35%	396 421 -12%	288 857 -27%	312 247 +8%
EPS (Diluted)	4 712.8 N/A	5 751.33 +22%	9 896.41 +72%	9 860.38 0%	9 779.54 -1%	6 932 -29%	1 522.3 -78%	-3 585.25 N/A	-7 267.85 -103%	-6 912.2 +5%	-6 339.75 +8%	-4 382.75 +31%	-1 247.09 +72%	-1 451.55 -16%	-1 330.5 +8%	-123.2 +91%	777.05 N/A	1 832.09 +136%	3 131.7 +71%	4 231.24 +35%	4 694.87 +11%	5 182.16 +10%	4 674.08 -10%	3 233.33 -31%	3 962.16 +23%	2 285.41 -42%	-353.5 N/A	-2 925.79 -728%	206.37 N/A	2 234.91 +983%	4 275.87 +91%	7 307.83 +71%	7 282.41 0%	5 354.79 -26%	5 306.37 -1%	7 759.33 +46%	6 795.83 -12%	5 825.16 -14%	4 948.45 -15%	6 253.12 +26%	4 262.58 -32%	8 994.58 +111%	9 525.87 +6%	5 439.2 -43%	9 838.45 +81%	16 956.79 +72%	23 100.59 +36%	31 560.19 +37%	37 536.45 +19%	38 217.15 +2%	40 712.55 +7%	43 880.38 +8%	41 405.82 -6%	33 620.35 -19%	24 988.32 -26%	17 679.07 -29%	23 883.9 +35%	26 215.86 +10%	30 307.22 +16%	29 288.83 -3%	18 985.14 -35%	16 751.71 -12%	12 206.33 -27%	13 194.74 +8%

Income Statement Balance Sheet Cash Flow Statement

LG Innotek Co Ltd
KRX:011070

Income Statement

Earnings Waterfall
LG Innotek Co Ltd

Income Statement
LG Innotek Co Ltd

See Also

Company

Help

Tools

Stocks

LG Innotek Co Ltd KRX:011070

Income Statement

Earnings Waterfall LG Innotek Co Ltd

Income Statement LG Innotek Co Ltd

See Also

Company

Help

Tools

Stocks

LG Innotek Co Ltd
KRX:011070

Earnings Waterfall
LG Innotek Co Ltd

Income Statement
LG Innotek Co Ltd