Income Statement

Revenue

-16%

+45%

10Y

Currency: KRW

	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	3 176	0	0	0	4 878	0	0	3 024	11 645	0	0	5 268	10 060	6 530	8 102	7 193	6 409	5 668	5 229	5 787	6 296	7 842	8 637	8 611	8 699	7 989	8 385	8 055	8 045	9 026	9 850	11 456	12 777	13 072	13 509	13 327	12 604	11 767	10 534	9 444	8 477	7 486	6 348	5 452	4 928	4 682	4 905	6 540	9 877	8 719	11 630	12 370	15 104	13 067	10 925	9 381	8 220	7 933	0	0
Revenue	575 006 N/A	612 987 +7%	634 817 +4%	692 875 +9%	682 723 -1%	649 850 -5%	635 909 -2%	615 779 -3%	648 368 +5%	658 837 +2%	670 862 +2%	681 114 +2%	681 887 +0%	690 472 +1%	686 395 -1%	678 300 -1%	669 133 -1%	666 312 0%	666 587 +0%	687 228 +3%	708 218 +3%	729 603 +3%	764 696 +5%	742 769 -3%	740 884 0%	738 211 0%	727 039 -2%	752 563 +4%	762 387 +1%	766 238 +1%	779 111 +2%	792 230 +2%	814 008 +3%	836 536 +3%	855 269 +2%	876 192 +2%	875 164 0%	881 694 +1%	888 571 +1%	877 350 -1%	890 460 +1%	932 040 +5%	971 147 +4%	1 028 217 +6%	877 110 -15%	1 208 074 +38%	1 347 780 +12%	1 516 551 +13%	1 404 902 -7%	2 590 751 +84%	2 480 860 -4%	2 291 291 -8%	1 133 715 -51%	1 053 885 -7%	1 044 374 -1%	1 083 450 +4%	1 111 631 +3%	1 179 435 +6%	1 228 737 +4%	1 267 932 +3%
Gross Profit
Cost of Revenue	(430 241)	(462 757)	(491 043)	(548 770)	(544 982)	(526 004)	(516 462)	(505 044)	(537 009)	(543 987)	(549 258)	(549 640)	(544 817)	(539 974)	(532 227)	(518 062)	(507 801)	(511 601)	(511 028)	(531 849)	(550 271)	(565 401)	(594 544)	(572 716)	(563 460)	(556 524)	(543 954)	(569 509)	(576 050)	(587 018)	(603 514)	(612 627)	(639 075)	(656 090)	(668 591)	(686 160)	(684 419)	(690 458)	(692 708)	(679 639)	(684 560)	(698 979)	(711 760)	(744 730)	(624 550)	(888 400)	(1 007 678)	(1 164 013)	(1 117 620)	(2 078 638)	(2 033 651)	(1 899 702)	(976 757)	(868 369)	(828 525)	(844 682)	(876 469)	(942 743)	(989 709)	(1 029 126)
Gross Profit	144 764 N/A	150 229 +4%	143 773 -4%	144 105 +0%	137 741 -4%	123 846 -10%	119 447 -4%	110 735 -7%	111 359 +1%	114 849 +3%	121 603 +6%	131 472 +8%	137 071 +4%	150 497 +10%	154 167 +2%	160 238 +4%	161 332 +1%	154 712 -4%	155 561 +1%	155 381 0%	157 947 +2%	164 203 +4%	170 152 +4%	170 053 0%	177 424 +4%	181 687 +2%	183 085 +1%	183 055 0%	186 337 +2%	179 221 -4%	175 598 -2%	179 603 +2%	174 933 -3%	180 446 +3%	186 678 +3%	190 031 +2%	190 745 +0%	191 235 +0%	195 862 +2%	197 711 +1%	205 900 +4%	233 061 +13%	259 388 +11%	283 487 +9%	252 561 -11%	319 675 +27%	340 101 +6%	352 538 +4%	287 283 -19%	512 113 +78%	447 210 -13%	391 588 -12%	156 958 -60%	185 515 +18%	215 848 +16%	238 768 +11%	235 162 -2%	236 691 +1%	239 028 +1%	238 806 0%
Operating Income
Operating Expenses	(59 310)	(60 777)	(62 237)	(64 622)	(68 680)	(72 371)	(76 617)	(81 314)	(82 296)	(106 379)	(107 183)	(85 491)	(88 497)	(91 253)	(92 773)	(94 886)	(97 913)	(100 953)	(25 859)	(24 632)	(104 881)	(30 243)	(110 200)	(113 714)	(109 377)	(110 668)	(113 402)	(116 523)	(119 247)	(113 192)	(107 178)	(101 894)	(94 878)	(101 203)	(94 553)	(97 375)	(105 987)	(105 607)	(111 434)	(111 342)	(109 651)	(114 621)	(115 032)	(127 082)	(103 705)	(136 649)	(147 163)	(155 354)	(139 412)	(249 342)	(244 436)	(235 945)	(124 889)	(127 546)	(131 108)	(137 656)	(139 717)	(140 085)	(144 633)	(146 025)
Selling, General & Administrative	(56 716)	(58 158)	(59 467)	(61 761)	(61 942)	(66 125)	(69 797)	(72 940)	(74 669)	(77 620)	(78 680)	(80 462)	(83 444)	(86 071)	(86 786)	(88 434)	(90 358)	(91 696)	(93 711)	(94 719)	(98 410)	(100 605)	(102 800)	(104 843)	(101 513)	(102 853)	(106 045)	(108 932)	(112 712)	(106 960)	(101 218)	(95 773)	(88 525)	(89 066)	(88 334)	(87 325)	(88 727)	(88 375)	(88 403)	(88 646)	(90 999)	(93 808)	(96 011)	(100 148)	(85 816)	(114 748)	(123 015)	(128 586)	(116 053)	(206 417)	(200 352)	(194 066)	(103 811)	(106 392)	(110 211)	(112 815)	(118 166)	(118 357)	(120 568)	(121 600)
Research & Development	(1 898)	(2 536)	(2 886)	(3 087)	(5 700)	(6 180)	(6 575)	(7 470)	(5 502)	(5 362)	(5 106)	(4 103)	(3 766)	(4 132)	(4 629)	(5 162)	(6 409)	(6 210)	(6 038)	(5 741)	(4 866)	(4 945)	(5 588)	(7 212)	(6 346)	(6 563)	(5 989)	(4 419)	(5 162)	(4 442)	(3 912)	(3 486)	(2 934)	(2 920)	(2 751)	(6 545)	(13 555)	(15 864)	(18 919)	(18 531)	(14 916)	(14 956)	(15 166)	(15 004)	(15 092)	(17 715)	(19 996)	(22 494)	(20 066)	(36 294)	(34 610)	(32 429)	(16 233)	(16 183)	(15 785)	(16 389)	(16 737)	(16 799)	(18 954)	(19 145)
Depreciation & Amortization	(860)	0	0	0	(1 037)	0	0	(512)	(2 125)	0	0	(925)	(1 287)	(1 051)	(1 359)	(1 291)	(1 146)	(1 118)	(1 123)	(1 382)	(1 605)	(1 905)	(1 813)	(1 660)	(1 519)	(1 251)	(1 368)	(1 371)	(1 372)	(1 793)	(2 408)	(2 993)	(3 420)	(3 515)	(3 468)	(3 505)	(3 706)	(4 039)	(4 112)	(4 166)	(3 736)	(3 710)	(3 855)	(3 871)	(2 798)	(4 186)	(4 136)	(4 258)	(3 293)	(6 630)	(6 583)	(6 560)	(4 859)	(4 971)	(5 112)	(5 165)	(4 798)	(4 925)	(5 102)	(5 268)
Other Operating Expenses	164	(81)	116	226	0	(66)	(245)	(392)	0	(23 397)	(23 397)	0	0	0	0	0	0	(1 929)	75 013	77 210	0	77 212	0	0	0	0	0	(1 801)	0	3	360	358	0	(5 702)	0	0	0	2 671	0	0	0	(2 147)	0	(8 058)	0	0	(16)	(16)	0	0	(2 890)	(2 890)	13	0	0	(3 287)	(16)	(4)	(8)	(13)
Operating Income	85 455 N/A	89 455 +5%	81 538 -9%	79 484 -3%	69 061 -13%	51 475 -25%	42 829 -17%	29 420 -31%	29 062 -1%	8 470 -71%	14 421 +70%	45 982 +219%	48 574 +6%	59 244 +22%	61 395 +4%	65 353 +6%	63 419 -3%	53 760 -15%	129 702 +141%	130 750 +1%	53 065 -59%	133 961 +152%	59 953 -55%	56 339 -6%	68 046 +21%	71 019 +4%	69 683 -2%	66 532 -5%	67 090 +1%	66 029 -2%	68 420 +4%	77 709 +14%	80 055 +3%	79 243 -1%	92 124 +16%	92 656 +1%	84 757 -9%	85 628 +1%	84 429 -1%	86 369 +2%	96 249 +11%	118 440 +23%	144 356 +22%	156 405 +8%	148 855 -5%	183 026 +23%	192 938 +5%	197 184 +2%	147 871 -25%	262 772 +78%	202 774 -23%	155 643 -23%	32 069 -79%	57 969 +81%	84 740 +46%	101 111 +19%	95 445 -6%	96 606 +1%	94 395 -2%	92 780 -2%
Pre-Tax Income
Interest Income Expense	8 746	12 870	21 915	11 079	11 602	1 376	(6 246)	(4 741)	(6 120)	(9 771)	(8 963)	(5 883)	17 409	(770)	7 112	1 942	2 918	4 046	(2 059)	(14 891)	(18 606)	(21 092)	(23 957)	(9 162)	(8 432)	(7 820)	(4 807)	(4 546)	(3 737)	(3 870)	(6 757)	(8 020)	(10 113)	(11 738)	(12 582)	5 050	3 496	7 851	10 546	(5 660)	(3 034)	(3 585)	(2 638)	(3 837)	62 759	(4 208)	(3 958)	(6 287)	(4 342)	(12 030)	(17 058)	(16 031)	(12 699)	(11 246)	(7 109)	(8 048)	(12 326)	(11 856)	(9 517)	(2 306)
Non-Reccuring Items	681	0	0	0	0	0	0	(272)	(23 084)	0	0	(29 976)	(12 608)	(9 955)	(9 686)	(2 509)	(2 465)	0	0	(2 056)	60 769	(22 725)	(22 726)	(22 059)	(8 068)	(1 998)	(1 805)	0	(14)	550	0	0	(5 349)	0	(10 928)	(3 043)	4 172	0	7 927	5 911	(2 057)	0	(2 189)	0	(0)	(27)	0	0	(2 873)	(2 890)	0	0	(3 311)	(3 294)	(3 287)	0	7	76	69	68
Gain/Loss on Disposition of Assets	0	0	0	0	270	0	0	(86)	2 062	0	0	679	(2 225)	(2 261)	(2 234)	(1 408)	274	248	220	98	(877)	(1 093)	(1 028)	(1 109)	11 063	11 600	11 936	12 723	(9 147)	(12 714)	(12 282)	(11 321)	536	3 985	3 365	1 495	(2 993)	0	(3 282)	(2 952)	(1 058)	(929)	68 147	69 384	(383)	68 730	(426)	(1 727)	(784)	872	1 469	1 414	2 637	964	1 097	1 034	457	442	(367)	(130)
Total Other Income	1 189	1 234	1 096	1 412	988	3 356	3 627	7 158	5 112	7 108	26 927	21 603	1 387	21 554	1 513	1 341	237	(17)	2	2 150	2 596	2 649	2 578	1 063	1 847	2 306	2 249	1 588	(821)	(1 244)	(1 755)	(4 523)	(2 245)	(2 410)	(5 020)	(2 072)	(1 862)	(4 822)	1 471	1 476	680	885	1 575	1 623	635	(646)	(164)	(563)	1 394	2 808	3 703	3 478	4 088	4 926	3 197	4 240	3 235	2 782	2 711	3 026
Pre-Tax Income	96 070 N/A	103 559 +8%	104 550 +1%	91 976 -12%	81 921 -11%	56 208 -31%	40 210 -28%	31 479 -22%	7 032 -78%	5 807 -17%	32 385 +458%	32 407 +0%	52 536 +62%	67 814 +29%	58 102 -14%	64 720 +11%	64 383 -1%	58 036 -10%	127 863 +120%	116 049 -9%	96 948 -16%	91 699 -5%	14 821 -84%	25 073 +69%	64 457 +157%	75 109 +17%	77 258 +3%	76 299 -1%	53 371 -30%	48 751 -9%	47 625 -2%	53 844 +13%	62 883 +17%	69 081 +10%	66 960 -3%	94 087 +41%	87 570 -7%	88 657 +1%	101 092 +14%	85 144 -16%	90 781 +7%	114 811 +26%	209 250 +82%	223 573 +7%	211 867 -5%	246 875 +17%	188 390 -24%	188 607 +0%	141 267 -25%	251 532 +78%	190 887 -24%	144 504 -24%	22 785 -84%	49 319 +116%	78 638 +59%	98 338 +25%	86 817 -12%	88 050 +1%	87 291 -1%	93 440 +7%
Net Income
Tax Provision	(21 097)	(24 107)	(24 476)	(21 584)	(15 658)	(8 215)	(5 925)	(4 278)	(2 112)	(3 109)	(8 376)	(10 775)	(16 611)	(21 397)	(19 259)	(17 724)	(18 678)	(16 903)	(34 243)	(32 082)	(26 073)	(25 155)	(8 006)	(10 939)	(15 983)	(17 590)	(15 750)	(15 599)	(12 285)	(11 687)	(19 630)	(20 191)	(26 909)	(25 640)	(15 423)	(24 824)	(20 104)	(20 527)	(22 791)	(15 036)	(13 962)	(17 575)	(34 405)	(35 197)	(43 935)	(54 881)	(38 944)	(42 745)	(19 595)	(36 639)	(31 673)	(20 023)	(6 520)	(11 627)	(18 192)	(16 242)	(10 582)	(11 173)	(13 784)	(22 938)
Income from Continuing Operations	74 973	79 452	80 074	70 392	66 263	47 993	34 285	27 202	4 920	2 698	24 009	21 631	35 924	46 417	38 843	46 996	45 705	41 132	93 618	83 965	70 875	66 543	6 815	14 134	48 473	57 520	61 509	60 701	41 086	37 064	27 995	33 653	35 974	43 440	51 536	69 262	67 466	68 129	78 300	70 108	76 818	97 238	174 848	188 378	167 932	191 993	149 446	145 862	121 671	214 893	159 214	124 481	16 265	37 693	60 445	82 096	76 235	76 877	73 508	70 502
Income to Minority Interest	(58)	92	234	402	1 482	2 034	3 265	2 974	3 267	3 193	2 354	7 227	7 637	8 198	8 491	5 033	4 107	4 099	3 985	4 475	5 011	4 608	3 922	2 901	1 389	(253)	(949)	(1 578)	(1 495)	(512)	199	168	138	131	131	99	97	99	98	128	129	130	130	130	130	144	(2 416)	(2 448)	(2 481)	(5 008)	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	74 915 N/A	79 543 +6%	80 307 +1%	70 793 -12%	67 745 -4%	50 026 -26%	37 550 -25%	30 176 -20%	8 187 -73%	5 891 -28%	26 362 +347%	28 856 +9%	43 562 +51%	54 613 +25%	47 333 -13%	52 029 +10%	49 813 -4%	45 233 -9%	97 606 +116%	88 443 -9%	75 885 -14%	71 152 -6%	10 737 -85%	17 035 +59%	49 862 +193%	57 266 +15%	60 559 +6%	59 122 -2%	39 591 -33%	36 552 -8%	28 194 -23%	33 821 +20%	36 112 +7%	43 570 +21%	51 666 +19%	69 360 +34%	67 563 -3%	68 229 +1%	78 399 +15%	70 237 -10%	76 947 +10%	97 368 +27%	174 978 +80%	188 508 +8%	182 553 -3%	192 137 +5%	147 030 -23%	143 414 -2%	124 270 -13%	214 964 +73%	161 812 -25%	127 079 -21%	16 265 -87%	37 693 +132%	60 445 +60%	82 096 +36%	76 235 -7%	76 877 +1%	73 508 -4%	70 502 -4%
EPS (Diluted)	8 323.88 N/A	8 838.11 +6%	8 923 +1%	7 865.88 -12%	7 527.22 -4%	5 558.44 -26%	4 172.22 -25%	3 352.88 -20%	909.66 -73%	654.55 -28%	2 929.11 +347%	3 206.22 +9%	4 840.22 +51%	6 068.11 +25%	5 259.22 -13%	5 781 +10%	5 534.77 -4%	5 025.88 -9%	10 845.11 +116%	9 827 -9%	8 431.66 -14%	7 905.77 -6%	1 193 -85%	1 892.77 +59%	5 540.22 +193%	6 362.88 +15%	6 728.77 +6%	6 569.11 -2%	4 399 -33%	4 061.33 -8%	3 132.66 -23%	3 757.88 +20%	4 012.44 +7%	4 841.11 +21%	5 740.66 +19%	7 706.66 +34%	7 507 -3%	7 581 +1%	8 711 +15%	7 804.11 -10%	8 549.66 +10%	10 818.66 +27%	20 039.06 +85%	28 358.56 +42%	20 906.58 -26%	28 904.54 +38%	22 118.77 -23%	21 574.74 -2%	14 825.66 -31%	32 379.37 +118%	24 373.24 -25%	19 141.56 -21%	2 449.92 -87%	5 677.53 +132%	9 094.98 +60%	12 130.77 +33%	11 369.23 -6%	11 359.57 0%	10 861.74 -4%	10 417.61 -4%

Income Statement Balance Sheet Cash Flow Statement

Unid Co Ltd
KRX:014830

Income Statement

Earnings Waterfall
Unid Co Ltd

Income Statement
Unid Co Ltd

See Also

Company

Help

Tools

Stocks

Unid Co Ltd KRX:014830

Income Statement

Earnings Waterfall Unid Co Ltd

Income Statement Unid Co Ltd

See Also

Company

Help

Tools

Stocks

Unid Co Ltd
KRX:014830

Earnings Waterfall
Unid Co Ltd

Income Statement
Unid Co Ltd