Watchlist Manager

Watchlist

Price: 3 205 KRW 1.26% Market Closed

Market Cap: ₩118.8B

	KidariStudio Inc KRX:020120	KR
W	Wuhu Sanlian Forging Co Ltd SZSE:001282	CN
	HCA Healthcare Inc NYSE:HCA	US
S	Shanghai Baosight Software Co Ltd SSE:600845	CN
A	ASP Isotopes Inc NASDAQ:ASPI	US
G	Gap Inc LSE:0ITS	US
	Umicore SA OTC:UMICY	BE
I	IGIS Value Plus REIT Co Ltd KRX:334890	KR

Income Statement

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	437	435	322	301	364	355	352	369	403	394	415	382	364	316	273	247	206	272	0	0	327	43	94	0	224	103	140	0	304	0	54	0	251	102	63	0	76	25	40	57	71	54	0	0	45	0	0	0	6	3	6	0	376	0	0	0	0	0	0	0	437	0	0	232	1 269	1 552	2 311	2 769	4 408	4 855	5 076	5 295	4 049	3 823	3 741	3 776
Revenue	2 627 N/A	3 981 +52%	4 241 +7%	4 914 +16%	7 155 +46%	6 371 -11%	5 644 -11%	5 549 -2%	5 896 +6%	5 669 -4%	6 580 +16%	6 480 -2%	6 191 -4%	6 693 +8%	6 220 -7%	6 940 +12%	6 452 -7%	5 888 -9%	6 417 +9%	5 423 -15%	4 188 -23%	4 327 +3%	2 824 -35%	4 653 +65%	9 216 +98%	12 911 +40%	17 943 +39%	22 209 +24%	22 200 0%	22 227 +0%	21 011 -5%	19 773 -6%	22 363 +13%	22 530 +1%	24 855 +10%	24 572 -1%	22 809 -7%	21 518 -6%	17 893 -17%	15 808 -12%	13 909 -12%	12 940 -7%	13 270 +3%	14 033 +6%	14 287 +2%	17 167 +20%	19 298 +12%	20 473 +6%	19 623 -4%	20 346 +4%	20 327 0%	22 713 +12%	26 738 +18%	33 253 +24%	39 508 +19%	43 811 +11%	45 507 +4%	54 024 +19%	73 624 +36%	96 390 +31%	119 118 +24%	141 155 +19%	161 622 +14%	164 391 +2%	169 434 +3%	169 932 +0%	158 311 -7%	163 334 +3%	171 042 +5%	178 017 +4%	187 682 +5%	195 434 +4%	205 213 +5%	204 095 -1%	206 089 +1%	208 573 +1%
Gross Profit
Cost of Revenue	(1 010)	(1 581)	(1 450)	(1 729)	(2 731)	(2 524)	(2 458)	(2 262)	(2 272)	(2 293)	(2 592)	(2 753)	(2 434)	(2 817)	(2 619)	(2 736)	(2 689)	(2 321)	(2 815)	(2 805)	(3 203)	(3 231)	(3 074)	(4 285)	(7 235)	(10 391)	(13 519)	(16 219)	(15 780)	(15 233)	(14 020)	(12 713)	(15 036)	(15 326)	(17 811)	(18 714)	(18 717)	(17 482)	(14 500)	(12 730)	(10 858)	(10 428)	(10 989)	(11 622)	(11 026)	(13 395)	(14 638)	(15 289)	(14 633)	(15 001)	(15 036)	(16 435)	(18 135)	(22 187)	(25 320)	(27 769)	(28 233)	(32 347)	(42 743)	(55 562)	(68 080)	(81 498)	(92 454)	(95 764)	(101 873)	(103 657)	(99 169)	(101 519)	(102 300)	(103 167)	(107 094)	(109 862)	(121 389)	(119 873)	(120 165)	(119 103)
Gross Profit	1 617 N/A	2 400 +48%	2 790 +16%	3 183 +14%	4 424 +39%	3 846 -13%	3 186 -17%	3 288 +3%	3 624 +10%	3 377 -7%	3 989 +18%	3 727 -7%	3 757 +1%	3 874 +3%	3 599 -7%	4 204 +17%	3 762 -11%	3 568 -5%	3 604 +1%	2 619 -27%	986 -62%	1 097 +11%	(250) N/A	368 N/A	1 981 +438%	2 520 +27%	4 424 +76%	5 990 +35%	6 420 +7%	6 994 +9%	6 991 0%	7 061 +1%	7 326 +4%	7 204 -2%	7 044 -2%	5 857 -17%	4 092 -30%	4 036 -1%	3 393 -16%	3 078 -9%	3 051 -1%	2 513 -18%	2 283 -9%	2 413 +6%	3 261 +35%	3 772 +16%	4 659 +24%	5 182 +11%	4 990 -4%	5 344 +7%	5 290 -1%	6 277 +19%	8 603 +37%	11 065 +29%	14 187 +28%	16 042 +13%	17 274 +8%	21 677 +25%	30 880 +42%	40 827 +32%	51 038 +25%	59 658 +17%	69 167 +16%	68 626 -1%	67 560 -2%	66 275 -2%	59 142 -11%	61 815 +5%	68 742 +11%	74 850 +9%	80 588 +8%	85 572 +6%	83 824 -2%	84 222 +0%	85 924 +2%	89 471 +4%
Operating Income
Operating Expenses	(3 590)	(3 574)	(2 578)	(2 379)	(3 434)	(3 203)	(3 311)	(3 283)	(3 195)	(3 194)	(3 236)	(3 163)	(3 342)	(3 495)	(3 578)	(3 790)	(3 642)	(3 875)	(3 740)	(3 869)	(4 094)	(3 625)	(3 485)	(3 582)	(5 402)	(6 500)	(7 140)	(7 619)	(5 393)	(5 090)	(5 117)	(5 318)	(5 351)	(5 031)	(5 019)	(4 269)	(3 863)	(3 759)	(3 275)	(4 681)	(2 148)	(3 334)	(1 726)	(1 841)	(3 756)	(4 077)	(4 505)	(5 154)	(4 723)	(4 734)	(5 045)	(5 702)	(7 900)	(9 625)	(11 080)	(11 825)	(12 688)	(15 904)	(24 879)	(32 615)	(44 116)	(52 758)	(56 928)	(60 785)	(63 298)	(66 194)	(67 208)	(72 069)	(74 487)	(78 149)	(82 185)	(83 563)	(81 635)	(82 033)	(82 587)	(83 114)
Selling, General & Administrative	(3 341)	(3 345)	(2 450)	(2 245)	(3 205)	(2 996)	(3 104)	(3 065)	(2 970)	(2 964)	(3 007)	(2 946)	(3 141)	(3 327)	(3 387)	(3 594)	(3 450)	(3 641)	(3 587)	(3 774)	(3 748)	(3 608)	(3 342)	(3 438)	(4 308)	(6 312)	(6 769)	(7 238)	(4 776)	(4 766)	(4 684)	(4 886)	(4 312)	(4 511)	(4 692)	(3 941)	(3 150)	(3 524)	(2 981)	(2 982)	(1 761)	(1 617)	(1 559)	(1 674)	(3 359)	(3 994)	(4 407)	(5 021)	(4 337)	(4 485)	(4 736)	(5 347)	(6 862)	(9 420)	(11 079)	(11 825)	(12 688)	(15 905)	(24 880)	(32 615)	(44 116)	(52 758)	(56 928)	(60 785)	(63 298)	(66 194)	(67 208)	(72 069)	(74 487)	(78 149)	(82 185)	(83 563)	(81 635)	(82 033)	(82 587)	(83 114)
Research & Development	(80)	(53)	19	27	(20)	0	(1)	(1)	(1)	(1)	0	(1)	(2)	(2)	(2)	(3)	(12)	0	0	0	0	0	0	0	(726)	0	(115)	0	(92)	0	(233)	0	(235)	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	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(169)	(176)	(145)	(159)	(209)	(206)	(206)	(216)	(225)	(227)	(226)	(214)	(199)	(183)	(189)	(193)	(207)	(240)	0	0	(347)	(76)	(136)	0	(369)	(188)	(255)	0	(525)	(198)	(199)	0	(803)	(288)	(329)	0	(713)	(236)	(294)	0	(387)	(312)	(167)	0	(398)	0	(96)	0	(387)	(247)	(307)	0	(1 037)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	(3)	0	0	19	0	0	27	6	(153)	(95)	0	59	(7)	(144)	0	0	0	(381)	0	(126)	0	(432)	0	(232)	0	(328)	0	0	0	(1 699)	0	(1 405)	0	(167)	0	(83)	0	(133)	0	0	0	(355)	0	(205)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	(1 973) N/A	(1 174) +40%	213 N/A	805 +278%	990 +23%	643 -35%	(127) N/A	4 N/A	429 +10 625%	183 -57%	754 +312%	564 -25%	415 -26%	380 -8%	22 -94%	415 +1 786%	121 -71%	(307) N/A	(137) +55%	(1 251) -813%	(3 109) -149%	(2 529) +19%	(3 735) -48%	(3 214) +14%	(3 421) -6%	(3 980) -16%	(2 716) +32%	(1 629) +40%	1 027 N/A	1 904 +85%	1 874 -2%	1 742 -7%	1 976 +13%	2 173 +10%	2 024 -7%	1 588 -22%	229 -86%	276 +21%	118 -57%	(1 602) N/A	903 N/A	(820) N/A	557 N/A	571 +3%	(495) N/A	(305) +38%	155 N/A	30 -81%	267 +790%	610 +128%	245 -60%	574 +134%	703 +22%	1 441 +105%	3 108 +116%	4 218 +36%	4 586 +9%	5 773 +26%	6 001 +4%	8 213 +37%	6 922 -16%	6 900 0%	12 239 +77%	7 842 -36%	4 262 -46%	81 -98%	(8 066) N/A	(10 254) -27%	(5 745) +44%	(3 299) +43%	(1 597) +52%	2 009 N/A	2 189 +9%	2 189 0%	3 337 +52%	6 357 +90%
Pre-Tax Income
Interest Income Expense	46	(505)	(1 013)	(961)	(421)	(404)	(364)	(389)	(380)	(378)	(393)	(355)	(304)	(258)	(213)	(191)	(200)	(267)	(314)	(392)	(319)	(260)	(199)	447	833	(253)	(360)	(903)	(295)	(281)	(94)	(158)	459	9 056	9 008	9 267	8 678	(7)	5 919	5 904	6 194	6 074	369	186	317	227	193	230	157	123	48	(123)	21	(247)	(2 990)	(3 258)	(4 227)	(4 039)	(1 475)	(477)	(949)	(1 839)	(2 152)	(1 485)	(3 854)	(1 399)	(2 466)	(3 477)	(1 544)	(3 667)	(2 397)	(1 281)	2 290	4 361	4 443	4 112
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	(55)	(55)	0	0	(785)	0	0	0	(112)	0	(10)	0	(98)	0	0	0	0	0	0	0	0	0	(1 405)	0	(3 792)	0	0	0	(550)	0	(34)	0	(48)	(34)	(47)	0	1 901	0	0	0	0	0	0	0	(1 442)	0	0	(166)	(5 216)	(4 351)	(4 623)	(4 507)	(23 686)	(23 776)	(23 525)	(23 507)	12	(74)	(303)	(268)
Gain/Loss on Disposition of Assets	37	37	(1)	74	(2)	0	(3)	(3)	(1)	0	0	0	0	0	0	0	0	0	0	0	2 451	0	12	0	13	13	1	0	1	0	0	0	3	16	20	0	20	4	(88)	0	(118)	0	0	0	(130)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(241)	0	0	0	(148)	(148)	0	(144)	4	4	3	(2)	9	0	13	0
Total Other Income	12	155	122	108	181	57	136	152	72	70	(3)	(5)	23	18	29	31	(125)	(125)	(141)	(142)	13	1 691	1 663	1 685	(363)	548	623	618	60	31	(23)	82	523	645	632	545	(53)	(36)	48	(49)	(27)	(2 506)	(2 532)	(2 521)	(248)	(774)	(724)	(816)	12	(51)	(81)	(43)	(353)	1 865	2 134	2 162	(218)	(178)	(509)	(338)	57	(1 356)	(2 049)	(2 148)	2 497	2 556	3 528	3 315	(1 426)	(2 874)	(3 376)	(3 035)	(5 740)	(4 979)	(4 664)	(4 707)
Pre-Tax Income	(1 878) N/A	(1 487) +21%	(677) +54%	27 N/A	749 +2 674%	296 -60%	(359) N/A	(237) +34%	120 N/A	(126) N/A	357 N/A	203 -43%	133 -34%	136 +2%	(162) N/A	255 N/A	(259) N/A	(754) -191%	(592) +21%	(1 785) -202%	(1 748) +2%	(1 098) +37%	(2 257) -106%	(1 082) +52%	(3 050) -182%	(3 671) -20%	(2 461) +33%	(1 913) +22%	695 N/A	1 655 +138%	1 758 +6%	1 667 -5%	2 961 +78%	11 889 +302%	11 684 -2%	11 400 -2%	8 875 -22%	237 -97%	4 591 +1 837%	4 253 -7%	3 159 -26%	2 748 -13%	(1 608) N/A	(1 765) -10%	(1 105) +37%	(852) +23%	(409) +52%	(556) -36%	388 N/A	650 +68%	166 -74%	410 +147%	2 272 +454%	3 058 +35%	2 251 -26%	3 120 +39%	142 -95%	1 556 +996%	4 017 +158%	7 399 +84%	4 346 -41%	3 704 -15%	8 039 +117%	4 043 -50%	(2 458) N/A	(3 262) -33%	(11 628) -256%	(15 068) -30%	(32 397) -115%	(33 612) -4%	(30 892) +8%	(25 816) +16%	(1 240) +95%	1 497 N/A	2 827 +89%	5 494 +94%
Net Income
Tax Provision	0	0	(109)	(109)	(109)	(109)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(9)	(9)	528	528	899	(912)	(1 720)	(1 761)	(336)	1 475	(154)	(113)	(2 575)	(2 575)	(651)	(651)	(363)	(363)	(353)	(362)	(152)	(152)	(248)	(252)	1	(248)	(51)	(390)	(69)	(354)	(826)	(1 013)	(814)	(1 543)	(2 973)	(2 700)	(82)	1 141	1 398	1 901	(3 246)	(3 669)	(3 788)	(5 969)	(5 980)	(5 964)	(5 493)	(4 955)
Income from Continuing Operations	(1 878)	(1 487)	(786)	(82)	640	187	(359)	(237)	120	(126)	357	203	133	136	(162)	255	(259)	(754)	(592)	(1 785)	(1 748)	(1 098)	(2 257)	(1 082)	(3 050)	(3 671)	(2 461)	(1 913)	685	1 645	2 285	2 194	3 860	10 978	9 965	9 641	8 539	1 713	4 438	4 140	584	173	(2 259)	(2 416)	(1 468)	(1 215)	(762)	(918)	236	498	(81)	159	2 273	2 811	2 200	2 730	73	1 201	3 190	6 385	3 532	2 161	5 066	1 343	(2 540)	(2 121)	(10 229)	(13 167)	(35 643)	(37 281)	(34 680)	(31 785)	(7 219)	(4 468)	(2 666)	539
Income to Minority Interest	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	(74)	(393)	(424)	(429)	(369)	223	0	0	274	0	0	0	0	24	0	0	0	0	0	0	(5)	420	491	438	434	(20)	(92)	(36)	(20)	16	(42)	(220)	(276)	(284)	(266)	(38)	161	1 096	1 091	1 142	887	(384)	(449)	(444)	(271)
Net Income (Common)	(2 998) N/A	(2 820) +6%	(2 155) +24%	(1 290) +40%	420 N/A	15 -96%	(462) N/A	(342) +26%	120 N/A	(126) N/A	357 N/A	203 -43%	133 -34%	136 +2%	(162) N/A	255 N/A	(259) N/A	(754) -191%	(592) +21%	(1 785) -202%	(1 748) +2%	(1 098) +37%	(2 257) -106%	(1 082) +52%	(3 050) -182%	(3 671) -20%	(2 461) +33%	(1 913) +22%	685 N/A	1 645 +140%	2 285 +39%	2 120 -7%	3 468 +64%	10 507 +203%	9 779 -7%	9 485 -3%	8 852 -7%	1 591 -82%	(1 721) N/A	(2 036) -18%	(6 225) -206%	(6 283) -1%	(3 099) +51%	(3 269) -5%	(2 241) +31%	(2 096) +6%	(1 486) +29%	(1 671) -12%	151 N/A	424 +181%	(176) N/A	162 N/A	2 693 +1 562%	3 301 +23%	2 637 -20%	3 163 +20%	53 -98%	1 109 +1 992%	3 153 +184%	6 364 +102%	3 548 -44%	2 119 -40%	4 846 +129%	1 067 -78%	(2 824) N/A	(2 387) +15%	(10 268) -330%	(13 007) -27%	(34 547) -166%	(36 190) -5%	(33 538) +7%	(30 897) +8%	(7 603) +75%	(4 917) +35%	(3 110) +37%	268 N/A
EPS (Diluted)	-428.28 N/A	-402.85 +6%	-307.85 +24%	-184.28 +40%	60 N/A	2.14 -96%	-66 N/A	-48.85 +26%	17.14 N/A	-18 N/A	51 N/A	29 -43%	19 -34%	19.42 +2%	-23.14 N/A	36.42 N/A	-37 N/A	-107.71 -191%	-84.57 +21%	-255 -202%	-194.22 +24%	-122 +37%	-250.77 -106%	-77.28 +69%	-203.33 -163%	-244.73 -20%	-164.06 +33%	-127.53 +22%	45.66 N/A	109.66 +140%	152.33 +39%	141.33 -7%	231.2 +64%	700.46 +203%	651.93 -7%	632.33 -3%	590.13 -7%	106.06 -82%	-114.73 N/A	-135.73 -18%	-415 -206%	-418.86 -1%	-206.6 +51%	-217.93 -5%	-149.4 +31%	-131 +12%	-92.87 +29%	-104.43 -12%	9.43 N/A	26.5 +181%	-11 N/A	10.12 N/A	168.31 +1 563%	194.17 +15%	155.11 -20%	175.72 +13%	3.11 -98%	46.2 +1 386%	95.02 +106%	190.51 +100%	114.49 -40%	58.14 -49%	136.73 +135%	30.12 -78%	-77.84 N/A	-64.57 +17%	-276.4 -328%	-351.62 -27%	-934.3 -166%	-957.53 -2%	-913.34 +5%	-916.69 0%	-205.25 +78%	-132.46 +35%	-83.6 +37%	7.25 N/A

Income Statement Balance Sheet Cash Flow Statement

KidariStudio Inc
KRX:020120

Income Statement

Earnings Waterfall
KidariStudio Inc

Income Statement
KidariStudio Inc

See Also

Company

Help

Tools

Stocks

KidariStudio Inc KRX:020120

Income Statement

Earnings Waterfall KidariStudio Inc

Income Statement KidariStudio Inc

See Also

Company

Help

Tools

Stocks

KidariStudio Inc
KRX:020120

Earnings Waterfall
KidariStudio Inc

Income Statement
KidariStudio Inc