I
In The F Co Ltd
KRX:014990
In The F Co Ltd
KRX:014990
Price:
741
KRW
-0.54%
Market Closed
Market Cap:
₩55.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
I
|
In The F Co Ltd
KRX:014990
|
KR |
|
A2 Milk Company Ltd
NZX:ATM
|
NZ |
|
C
|
CST Group Ltd
HKEX:985
|
HK |
|
Avic Shenyang Aircraft Co Ltd
SSE:600760
|
CN |
|
M
|
Mitrajaya Holdings Bhd
KLSE:MHB
|
MY |
|
Super Crop Safe Ltd
BSE:530883
|
IN |
|
S
|
SoftBank Corp
OTC:SOBKY
|
JP |
|
D
|
DY6 Metals Ltd
ASX:DY6
|
AU |
|
P
|
Premium Snacks Nordic AB
STO:SNX
|
SE |
|
Installux SA
PAR:ALLUX
|
FR |
|
Metallurgical Corporation of China Ltd
SSE:601618
|
CN |
|
O
|
OM Holdings Ltd
ASX:OMH
|
SG |
Income Statement
Earnings Waterfall
In The F Co Ltd
In The F Co Ltd
Income Statement
In The F Co Ltd
In The F Co Ltd
Currency: KRW
| 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 |
3 358
|
3 024
|
2 588
|
2 191
|
1 906
|
1 719
|
1 616
|
1 502
|
1 371
|
1 328
|
1 274
|
1 217
|
1 163
|
0
|
0
|
506
|
1 021
|
743
|
995
|
990
|
973
|
967
|
963
|
966
|
958
|
970
|
1 004
|
1 056
|
2 105
|
2 379
|
2 747
|
3 089
|
2 426
|
2 488
|
2 423
|
2 382
|
2 372
|
2 547
|
2 363
|
2 409
|
2 541
|
2 625
|
3 085
|
3 272
|
3 420
|
3 599
|
3 736
|
3 902
|
3 746
|
0
|
0
|
0
|
|
| Revenue |
215 370
N/A
|
211 303
-2%
|
206 261
-2%
|
204 099
-1%
|
197 434
-3%
|
195 371
-1%
|
194 946
0%
|
192 552
-1%
|
187 287
-3%
|
180 775
-3%
|
176 177
-3%
|
174 702
-1%
|
195 827
+12%
|
202 097
+3%
|
212 419
+5%
|
214 695
+1%
|
202 900
-5%
|
215 793
+6%
|
215 430
0%
|
221 248
+3%
|
201 080
-9%
|
197 306
-2%
|
195 546
-1%
|
196 200
+0%
|
197 598
+1%
|
198 518
+0%
|
200 299
+1%
|
200 972
+0%
|
202 515
+1%
|
188 300
-7%
|
179 269
-5%
|
168 210
-6%
|
152 751
-9%
|
153 260
+0%
|
152 341
-1%
|
151 388
-1%
|
148 699
-2%
|
146 283
-2%
|
143 266
-2%
|
143 403
+0%
|
135 333
-6%
|
132 699
-2%
|
129 901
-2%
|
128 451
-1%
|
126 500
-2%
|
123 726
-2%
|
121 019
-2%
|
117 299
-3%
|
114 738
-2%
|
112 722
-2%
|
108 102
-4%
|
106 012
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(129 217)
|
(126 731)
|
(122 750)
|
(121 624)
|
(115 353)
|
(114 581)
|
(114 289)
|
(113 220)
|
(112 044)
|
(108 147)
|
(103 771)
|
(105 314)
|
(94 395)
|
(92 518)
|
(94 941)
|
(95 676)
|
(101 231)
|
(99 125)
|
(99 012)
|
(100 142)
|
(95 831)
|
(94 088)
|
(92 898)
|
(92 178)
|
(93 931)
|
(98 942)
|
(101 757)
|
(100 339)
|
(99 789)
|
(90 262)
|
(84 723)
|
(82 397)
|
(82 548)
|
(87 426)
|
(86 711)
|
(86 178)
|
(78 129)
|
(78 052)
|
(75 804)
|
(73 082)
|
(68 665)
|
(62 031)
|
(60 309)
|
(59 312)
|
(55 791)
|
(52 599)
|
(48 642)
|
(48 158)
|
(47 326)
|
(45 721)
|
(44 843)
|
(42 713)
|
|
| Gross Profit |
86 153
N/A
|
84 572
-2%
|
83 511
-1%
|
82 474
-1%
|
82 081
0%
|
80 791
-2%
|
80 658
0%
|
79 333
-2%
|
75 242
-5%
|
72 628
-3%
|
72 406
0%
|
69 388
-4%
|
101 433
+46%
|
109 579
+8%
|
117 478
+7%
|
119 020
+1%
|
101 670
-15%
|
116 670
+15%
|
116 420
0%
|
121 107
+4%
|
105 249
-13%
|
103 218
-2%
|
102 648
-1%
|
104 022
+1%
|
103 667
0%
|
99 575
-4%
|
98 541
-1%
|
100 632
+2%
|
102 725
+2%
|
98 038
-5%
|
94 546
-4%
|
85 813
-9%
|
70 203
-18%
|
65 834
-6%
|
65 629
0%
|
65 210
-1%
|
70 570
+8%
|
68 231
-3%
|
67 462
-1%
|
70 321
+4%
|
66 669
-5%
|
70 667
+6%
|
69 592
-2%
|
69 139
-1%
|
70 709
+2%
|
71 127
+1%
|
72 377
+2%
|
69 141
-4%
|
67 412
-3%
|
67 001
-1%
|
63 260
-6%
|
63 298
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(92 960)
|
(90 639)
|
(88 621)
|
(87 520)
|
(85 658)
|
(85 809)
|
(84 367)
|
(80 083)
|
(78 315)
|
(81 558)
|
(81 357)
|
(81 756)
|
(106 443)
|
(114 948)
|
(122 918)
|
(123 490)
|
(108 700)
|
(123 057)
|
(121 867)
|
(126 386)
|
(103 611)
|
(101 665)
|
(100 983)
|
(101 088)
|
(101 652)
|
(102 493)
|
(102 865)
|
(103 466)
|
(104 305)
|
(99 877)
|
(97 514)
|
(94 566)
|
(90 205)
|
(90 516)
|
(90 636)
|
(91 338)
|
(92 689)
|
(90 567)
|
(88 957)
|
(86 727)
|
(79 690)
|
(78 406)
|
(76 496)
|
(74 684)
|
(73 407)
|
(72 267)
|
(70 962)
|
(69 728)
|
(68 239)
|
(66 393)
|
(63 689)
|
(62 267)
|
|
| Selling, General & Administrative |
(85 729)
|
(85 660)
|
(81 996)
|
(81 116)
|
(79 404)
|
(78 265)
|
(77 356)
|
(75 395)
|
(74 041)
|
(73 303)
|
(73 280)
|
(73 665)
|
(102 727)
|
(111 283)
|
(119 225)
|
(119 757)
|
(104 911)
|
(119 293)
|
(118 134)
|
(122 694)
|
(99 983)
|
(98 071)
|
(97 459)
|
(97 531)
|
(98 240)
|
(98 775)
|
(98 911)
|
(99 123)
|
(94 773)
|
(88 776)
|
(84 768)
|
(80 330)
|
(79 159)
|
(79 331)
|
(79 367)
|
(80 090)
|
(81 356)
|
(79 642)
|
(78 382)
|
(76 467)
|
(69 950)
|
(68 949)
|
(67 236)
|
(65 556)
|
(64 431)
|
(63 492)
|
(62 470)
|
(61 526)
|
(60 313)
|
(58 577)
|
(56 028)
|
(54 769)
|
|
| Depreciation & Amortization |
(7 231)
|
(5 167)
|
(6 812)
|
(6 590)
|
(6 254)
|
(5 803)
|
(5 270)
|
(4 687)
|
(4 274)
|
(4 012)
|
(3 835)
|
(3 759)
|
(3 717)
|
(3 665)
|
(3 693)
|
(3 733)
|
(3 789)
|
(3 764)
|
(3 733)
|
(3 692)
|
(3 629)
|
(3 594)
|
(3 524)
|
(3 455)
|
(3 412)
|
(3 717)
|
(3 952)
|
(4 341)
|
(9 532)
|
(11 101)
|
(12 747)
|
(14 237)
|
(11 046)
|
(11 186)
|
(11 270)
|
(11 249)
|
(11 333)
|
(10 925)
|
(10 575)
|
(10 260)
|
(9 740)
|
(9 457)
|
(9 259)
|
(9 127)
|
(8 976)
|
(8 775)
|
(8 491)
|
(8 202)
|
(7 926)
|
(7 816)
|
(7 661)
|
(7 498)
|
|
| Other Operating Expenses |
0
|
188
|
187
|
186
|
0
|
(1 741)
|
(1 741)
|
0
|
0
|
(4 243)
|
(4 242)
|
(4 332)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(102)
|
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 |
(6 807)
N/A
|
(6 068)
+11%
|
(5 111)
+16%
|
(5 046)
+1%
|
(3 577)
+29%
|
(5 019)
-40%
|
(3 710)
+26%
|
(751)
+80%
|
(3 072)
-309%
|
(8 929)
-191%
|
(8 950)
0%
|
(12 367)
-38%
|
(5 011)
+59%
|
(5 369)
-7%
|
(5 439)
-1%
|
(4 470)
+18%
|
(7 030)
-57%
|
(6 387)
+9%
|
(5 449)
+15%
|
(5 280)
+3%
|
1 637
N/A
|
1 552
-5%
|
1 664
+7%
|
2 933
+76%
|
2 015
-31%
|
(2 919)
N/A
|
(4 324)
-48%
|
(2 834)
+34%
|
(1 579)
+44%
|
(1 839)
-16%
|
(2 968)
-61%
|
(8 753)
-195%
|
(20 003)
-129%
|
(24 682)
-23%
|
(25 007)
-1%
|
(26 128)
-4%
|
(22 119)
+15%
|
(22 336)
-1%
|
(21 495)
+4%
|
(16 406)
+24%
|
(13 022)
+21%
|
(7 739)
+41%
|
(6 903)
+11%
|
(5 545)
+20%
|
(2 698)
+51%
|
(1 140)
+58%
|
1 415
N/A
|
(587)
N/A
|
(827)
-41%
|
608
N/A
|
(429)
N/A
|
1 032
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 237)
|
(1 971)
|
(1 591)
|
(1 250)
|
(1 145)
|
(931)
|
(813)
|
(814)
|
(818)
|
(853)
|
(889)
|
(858)
|
(710)
|
(650)
|
(619)
|
(397)
|
(622)
|
(554)
|
(655)
|
(875)
|
(596)
|
(755)
|
(814)
|
(796)
|
(941)
|
(997)
|
(961)
|
(1 107)
|
(1 500)
|
(1 706)
|
(1 827)
|
(1 874)
|
(1 536)
|
(1 565)
|
(1 544)
|
(1 665)
|
(1 811)
|
(1 933)
|
148
|
(31)
|
2 434
|
2 380
|
75
|
139
|
1 524
|
1 304
|
1 095
|
1 119
|
70
|
312
|
716
|
639
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1 740)
|
0
|
0
|
(1 649)
|
(4 240)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
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
|
|
| Gain/Loss on Disposition of Assets |
(738)
|
(732)
|
(762)
|
(675)
|
(295)
|
(111)
|
(267)
|
(264)
|
(145)
|
(273)
|
69
|
(11)
|
(207)
|
(293)
|
(525)
|
(540)
|
(1 108)
|
(929)
|
(912)
|
(540)
|
(304)
|
(427)
|
(407)
|
(708)
|
(364)
|
(275)
|
(258)
|
(155)
|
(160)
|
(73)
|
(100)
|
(236)
|
(236)
|
(273)
|
(244)
|
(213)
|
(202)
|
357
|
(166)
|
(210)
|
(231)
|
(767)
|
(224)
|
(57)
|
(34)
|
(24)
|
(70)
|
(32)
|
(31)
|
(13)
|
100
|
74
|
|
| Total Other Income |
1 013
|
405
|
392
|
315
|
434
|
505
|
532
|
648
|
308
|
330
|
169
|
145
|
7
|
(99)
|
(559)
|
(759)
|
(807)
|
(914)
|
(594)
|
(917)
|
26
|
(1)
|
115
|
435
|
(398)
|
(222)
|
(263)
|
(123)
|
1
|
35
|
175
|
186
|
104
|
23
|
(175)
|
(226)
|
4 022
|
3 996
|
4 197
|
4 211
|
226
|
248
|
71
|
28
|
(286)
|
(310)
|
(278)
|
(384)
|
(435)
|
(468)
|
(540)
|
(510)
|
|
| Pre-Tax Income |
(8 769)
N/A
|
(8 365)
+5%
|
(7 070)
+15%
|
(6 654)
+6%
|
(6 322)
+5%
|
(5 555)
+12%
|
(4 258)
+23%
|
(2 830)
+34%
|
(7 968)
-182%
|
(9 726)
-22%
|
(9 603)
+1%
|
(13 093)
-36%
|
(5 921)
+55%
|
(6 413)
-8%
|
(7 143)
-11%
|
(6 167)
+14%
|
(9 566)
-55%
|
(8 784)
+8%
|
(7 609)
+13%
|
(7 509)
+1%
|
764
N/A
|
371
-51%
|
559
+51%
|
1 864
+233%
|
312
-83%
|
(4 415)
N/A
|
(5 808)
-32%
|
(4 220)
+27%
|
(3 238)
+23%
|
(3 583)
-11%
|
(4 720)
-32%
|
(10 677)
-126%
|
(21 671)
-103%
|
(26 498)
-22%
|
(26 970)
-2%
|
(28 233)
-5%
|
(20 110)
+29%
|
(19 916)
+1%
|
(17 316)
+13%
|
(12 436)
+28%
|
(10 592)
+15%
|
(5 879)
+44%
|
(6 982)
-19%
|
(5 435)
+22%
|
(1 495)
+72%
|
(170)
+89%
|
2 162
N/A
|
115
-95%
|
(1 224)
N/A
|
439
N/A
|
(154)
N/A
|
1 235
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(81)
|
(74)
|
(74)
|
(74)
|
172
|
166
|
166
|
166
|
(157)
|
(157)
|
(157)
|
(157)
|
39
|
39
|
39
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(86)
|
(86)
|
(86)
|
(86)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
1 592
|
1 592
|
417
|
417
|
(1 176)
|
(1 176)
|
(159)
|
(159)
|
(159)
|
(159)
|
(139)
|
(139)
|
0
|
(139)
|
|
| Income from Continuing Operations |
(8 850)
|
(8 440)
|
(7 145)
|
(6 729)
|
(6 149)
|
(5 390)
|
(4 093)
|
(2 665)
|
(8 125)
|
(9 883)
|
(9 760)
|
(13 250)
|
(5 882)
|
(6 374)
|
(7 104)
|
(6 128)
|
(9 566)
|
(8 784)
|
(7 609)
|
(7 509)
|
764
|
371
|
559
|
1 864
|
226
|
(4 501)
|
(5 894)
|
(4 306)
|
(3 238)
|
(3 583)
|
(4 720)
|
(10 677)
|
(21 671)
|
(26 499)
|
(26 972)
|
(28 235)
|
(20 112)
|
(19 917)
|
(15 724)
|
(10 844)
|
(10 175)
|
(5 462)
|
(8 158)
|
(6 611)
|
(1 654)
|
(329)
|
2 003
|
(44)
|
(1 363)
|
299
|
(293)
|
1 096
|
|
| Net Income (Common) |
(8 850)
N/A
|
(8 440)
+5%
|
(7 145)
+15%
|
(6 729)
+6%
|
(6 149)
+9%
|
(5 390)
+12%
|
(4 093)
+24%
|
(2 665)
+35%
|
(8 125)
-205%
|
(9 883)
-22%
|
(9 760)
+1%
|
(13 250)
-36%
|
(5 882)
+56%
|
(6 374)
-8%
|
(7 104)
-11%
|
(6 128)
+14%
|
(9 566)
-56%
|
(8 784)
+8%
|
(7 609)
+13%
|
(7 509)
+1%
|
764
N/A
|
371
-51%
|
559
+51%
|
1 864
+233%
|
226
-88%
|
(4 501)
N/A
|
(5 894)
-31%
|
(4 306)
+27%
|
(3 238)
+25%
|
(3 583)
-11%
|
(4 720)
-32%
|
(10 677)
-126%
|
(21 671)
-103%
|
(26 499)
-22%
|
(26 972)
-2%
|
(28 235)
-5%
|
(20 112)
+29%
|
(19 917)
+1%
|
(15 724)
+21%
|
(10 844)
+31%
|
(10 175)
+6%
|
(5 462)
+46%
|
(8 158)
-49%
|
(6 611)
+19%
|
(1 654)
+75%
|
(329)
+80%
|
2 003
N/A
|
(44)
N/A
|
(1 363)
-2 991%
|
299
N/A
|
(293)
N/A
|
1 096
N/A
|
|
| EPS (Diluted) |
-150
N/A
|
-143.05
+5%
|
-121.1
+15%
|
-114.05
+6%
|
-104.22
+9%
|
-91.35
+12%
|
-69.37
+24%
|
-45.16
+35%
|
-137.71
-205%
|
-167.5
-22%
|
-165.42
+1%
|
-224.57
-36%
|
-99.69
+56%
|
-108.03
-8%
|
-120.4
-11%
|
-103.86
+14%
|
-162.13
-56%
|
-148.88
+8%
|
-128.96
+13%
|
-127.27
+1%
|
12.96
N/A
|
6.27
-52%
|
9.47
+51%
|
31.61
+234%
|
3.84
-88%
|
-76.28
N/A
|
-99.89
-31%
|
-72.98
+27%
|
-54.88
+25%
|
-60.72
-11%
|
-80
-32%
|
-180.96
-126%
|
-367.3
-103%
|
-449.13
-22%
|
-457.69
-2%
|
-479.13
-5%
|
-333.43
+30%
|
-281.67
+16%
|
-222.36
+21%
|
-153.35
+31%
|
-143.89
+6%
|
-77.24
+46%
|
-114.58
-48%
|
-88.01
+23%
|
-22.64
+74%
|
-4.38
+81%
|
26.66
N/A
|
-0.58
N/A
|
-18.14
-3 028%
|
3.99
N/A
|
-3.9
N/A
|
14.59
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
