Maniker Co Ltd
KRX:027740

Watchlist Manager
Maniker Co Ltd Logo
Maniker Co Ltd
KRX:027740
Watchlist
Price: 810 KRW 0.25% Market Closed
Market Cap: ₩51.4B

Income Statement

Earnings Waterfall
Maniker Co Ltd

Income Statement
Maniker Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 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
2 849
2 959
3 330
3 972
4 723
0
0
0
10 933
4 242
6 902
0
10 545
7 859
7 996
10 653
9 900
8 917
7 846
6 923
6 750
6 736
6 550
6 265
5 623
5 256
5 321
5 399
5 753
6 181
5 850
5 445
5 017
4 163
3 709
3 427
3 380
3 512
3 825
4 064
4 054
4 121
3 779
3 544
3 445
3 268
3 096
2 877
2 803
2 771
2 853
2 926
2 826
2 761
2 696
2 625
2 556
0
0
0
Revenue
183 917
N/A
186 326
+1%
194 295
+4%
198 782
+2%
213 528
+7%
85 795
-60%
176 992
+106%
276 510
+56%
365 034
+32%
358 890
-2%
359 171
+0%
357 676
0%
351 803
-2%
349 287
-1%
347 461
-1%
343 667
-1%
339 888
-1%
331 594
-2%
312 562
-6%
289 048
-8%
274 546
-5%
260 837
-5%
250 985
-4%
240 277
-4%
229 831
-4%
230 442
+0%
242 102
+5%
247 307
+2%
254 620
+3%
263 442
+3%
255 882
-3%
263 246
+3%
269 058
+2%
271 109
+1%
267 155
-1%
253 878
-5%
241 680
-5%
221 122
-9%
212 322
-4%
215 210
+1%
214 795
0%
227 928
+6%
236 684
+4%
239 851
+1%
252 727
+5%
260 698
+3%
279 618
+7%
304 050
+9%
320 551
+5%
328 219
+2%
331 759
+1%
334 096
+1%
339 612
+2%
344 733
+2%
346 697
+1%
342 256
-1%
332 788
-3%
329 376
-1%
331 154
+1%
346 759
+5%
Gross Profit
Cost of Revenue
(164 599)
(171 554)
(183 531)
(192 121)
(206 441)
(81 568)
(167 975)
(262 472)
(350 719)
(345 386)
(343 314)
(335 175)
(318 841)
(312 584)
(314 986)
(317 639)
(316 966)
(312 908)
(289 817)
(267 661)
(260 377)
(248 078)
(241 312)
(226 916)
(212 093)
(209 188)
(213 404)
(219 665)
(225 283)
(236 510)
(236 174)
(240 457)
(246 166)
(243 460)
(241 348)
(237 430)
(235 075)
(231 258)
(228 267)
(230 803)
(223 393)
(224 696)
(228 472)
(228 097)
(241 811)
(248 718)
(260 169)
(285 371)
(302 226)
(313 154)
(317 936)
(312 637)
(310 628)
(311 823)
(316 886)
(315 372)
(313 347)
(310 872)
(308 270)
(323 088)
Gross Profit
19 318
N/A
14 773
-24%
10 764
-27%
6 661
-38%
7 087
+6%
4 227
-40%
9 017
+113%
14 038
+56%
14 315
+2%
13 504
-6%
15 856
+17%
22 500
+42%
32 962
+46%
36 702
+11%
32 476
-12%
26 030
-20%
22 922
-12%
18 688
-18%
22 745
+22%
21 386
-6%
14 170
-34%
12 758
-10%
9 673
-24%
13 361
+38%
17 738
+33%
21 254
+20%
28 697
+35%
27 641
-4%
29 337
+6%
26 931
-8%
19 708
-27%
22 788
+16%
22 892
+0%
27 648
+21%
25 806
-7%
16 448
-36%
6 604
-60%
(10 136)
N/A
(15 945)
-57%
(15 593)
+2%
(8 598)
+45%
3 232
N/A
8 212
+154%
11 755
+43%
10 916
-7%
11 980
+10%
19 449
+62%
18 678
-4%
18 325
-2%
15 066
-18%
13 823
-8%
21 458
+55%
28 984
+35%
32 910
+14%
29 811
-9%
26 884
-10%
19 442
-28%
18 504
-5%
22 884
+24%
23 671
+3%
Operating Income
Operating Expenses
(16 860)
(16 400)
(17 294)
(17 494)
(16 884)
(6 343)
(14 434)
(21 281)
(29 047)
(30 195)
(29 803)
(33 464)
(33 153)
(33 321)
(34 005)
(32 870)
(31 913)
(30 342)
(27 702)
(25 588)
(23 893)
(23 361)
(23 243)
(22 092)
(21 233)
(20 378)
(21 027)
(21 798)
(22 394)
(33 561)
(23 054)
(33 111)
(22 432)
(30 977)
(30 873)
(30 251)
(21 635)
(21 664)
(21 530)
(21 914)
(22 343)
(23 027)
(23 015)
(23 094)
(23 953)
(24 265)
(24 443)
(25 244)
(25 291)
(25 534)
(26 396)
(26 478)
(26 769)
(27 917)
(28 276)
(28 731)
(28 493)
(28 477)
(28 241)
(28 349)
Selling, General & Administrative
(15 829)
(15 348)
(16 216)
(16 394)
(15 863)
(6 343)
(14 434)
(21 281)
(26 898)
(29 140)
(28 245)
(31 046)
(31 189)
(31 876)
(32 598)
(30 991)
(30 074)
(28 570)
(25 939)
(23 889)
(22 230)
(21 721)
(21 632)
(20 524)
(19 700)
(18 900)
(19 602)
(20 440)
(21 091)
(22 394)
(21 935)
(22 266)
(21 542)
(20 899)
(20 723)
(20 007)
(20 836)
(20 867)
(20 859)
(21 362)
(21 688)
(22 089)
(22 405)
(22 501)
(23 381)
(23 712)
(23 891)
(24 687)
(24 739)
(24 954)
(25 816)
(25 887)
(26 171)
(26 578)
(26 910)
(27 322)
(27 753)
(27 728)
(27 467)
(27 510)
Research & Development
(52)
(45)
(34)
(31)
(1)
0
0
0
(87)
(51)
(86)
0
(63)
(48)
(38)
(61)
(71)
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
(980)
(1 008)
(1 045)
(1 069)
(1 020)
0
0
0
(2 062)
(1 003)
(1 472)
0
(1 900)
(1 397)
(1 368)
(1 817)
(1 769)
(1 748)
(1 727)
(1 697)
(1 664)
(1 639)
(1 611)
(1 568)
(1 533)
(1 478)
(1 424)
(1 358)
(1 303)
(1 262)
(1 121)
(993)
(890)
(861)
(938)
(1 032)
(799)
(798)
(673)
(554)
(655)
(613)
(610)
(593)
(572)
(543)
(542)
(548)
(551)
(580)
(580)
(581)
(598)
(629)
(666)
(709)
(740)
(750)
(775)
(840)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
(2 418)
0
0
0
0
0
(24)
(36)
0
0
0
0
0
0
0
0
0
0
(9 905)
0
(9 852)
0
(9 217)
(9 212)
(9 212)
0
0
0
0
0
(325)
0
0
0
(10)
(10)
(10)
0
0
0
(10)
0
(710)
(700)
(700)
0
0
0
0
Operating Income
2 458
N/A
(1 629)
N/A
(6 531)
-301%
(10 833)
-66%
(9 798)
+10%
(2 116)
+78%
(5 417)
-156%
(7 243)
-34%
(14 733)
-103%
(16 691)
-13%
(13 947)
+16%
(10 964)
+21%
(191)
+98%
3 381
N/A
(1 530)
N/A
(6 842)
-347%
(8 991)
-31%
(11 654)
-30%
(4 955)
+57%
(4 199)
+15%
(9 723)
-132%
(10 602)
-9%
(13 571)
-28%
(8 732)
+36%
(3 495)
+60%
875
N/A
7 671
+777%
5 844
-24%
6 943
+19%
(6 630)
N/A
(3 347)
+50%
(10 323)
-208%
460
N/A
(3 327)
N/A
(5 065)
-52%
(13 801)
-172%
(15 030)
-9%
(31 799)
-112%
(37 474)
-18%
(37 508)
0%
(30 941)
+18%
(19 796)
+36%
(14 804)
+25%
(11 339)
+23%
(13 038)
-15%
(12 285)
+6%
(4 993)
+59%
(6 566)
-31%
(6 965)
-6%
(10 468)
-50%
(12 573)
-20%
(5 020)
+60%
2 215
N/A
4 993
+125%
1 535
-69%
(1 847)
N/A
(9 051)
-390%
(9 973)
-10%
(5 357)
+46%
(4 678)
+13%
Pre-Tax Income
Interest Income Expense
(2 198)
(2 267)
(2 811)
(3 258)
(2 613)
(2 502)
(4 868)
(6 889)
(8 912)
(7 846)
(7 586)
(7 831)
(6 708)
(7 407)
(7 863)
(7 999)
(8 602)
(7 764)
(6 591)
(5 605)
(5 321)
(5 429)
(5 372)
(5 241)
(5 217)
(4 967)
(4 232)
(4 399)
(5 745)
(6 181)
(4 097)
(4 235)
(2 988)
(2 065)
(4 203)
(3 309)
(2 860)
(3 012)
(3 475)
(3 740)
(4 174)
(4 212)
(3 849)
(3 690)
(3 222)
(3 069)
(2 886)
(2 627)
4 337
4 421
4 429
4 276
(2 339)
(2 328)
(2 308)
(2 148)
(2 200)
(2 167)
(2 151)
(2 120)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(1 081)
(514)
(860)
0
(16)
30
412
354
(23)
0
0
(30)
(612)
(654)
(654)
(690)
(156)
(118)
(125)
(63)
(9 911)
0
(9 904)
0
(9 211)
0
0
0
(431)
(431)
(757)
(757)
(326)
0
0
0
(10)
0
0
0
0
0
(10)
0
(710)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
664
896
864
868
11 511
0
0
0
(623)
(394)
(462)
0
382
156
122
122
(89)
0
24
26
(5)
27
4
210
1 858
1 829
1 828
1 612
15
12
17
632
460
414
407
(198)
(51)
1
2
0
54
94
123
11
(66)
(107)
594
707
733
733
(99)
(780)
(1 084)
34
134
815
440
(677)
(765)
(764)
Total Other Income
116
(283)
410
308
1 319
137
(141)
46
1 042
147
454
(190)
4 573
4 576
4 952
4 316
(1 566)
(1 417)
(1 558)
(868)
730
737
623
861
8 060
8 353
8 440
8 132
(158)
(612)
(605)
(969)
(624)
(96)
150
581
829
437
76
38
218
143
177
157
(27 377)
(27 395)
(27 301)
(27 336)
186
214
124
273
145
139
110
21
115
167
90
89
Pre-Tax Income
1 039
N/A
(3 284)
N/A
(8 068)
-146%
(12 915)
-60%
420
N/A
(4 482)
N/A
(10 426)
-133%
(14 086)
-35%
(24 307)
-73%
(25 297)
-4%
(22 401)
+11%
(18 985)
+15%
(1 960)
+90%
736
N/A
(3 907)
N/A
(10 048)
-157%
(19 271)
-92%
(20 835)
-8%
(13 081)
+37%
(10 677)
+18%
(14 931)
-40%
(15 921)
-7%
(18 970)
-19%
(13 594)
+28%
1 049
N/A
5 970
+469%
13 581
+127%
11 125
-18%
(8 856)
N/A
(13 411)
-51%
(17 937)
-34%
(14 895)
+17%
(11 903)
+20%
(5 075)
+57%
(8 711)
-72%
(16 728)
-92%
(17 544)
-5%
(34 804)
-98%
(41 629)
-20%
(41 967)
-1%
(35 170)
+16%
(23 770)
+32%
(18 352)
+23%
(14 861)
+19%
(43 712)
-194%
(42 856)
+2%
(34 586)
+19%
(35 823)
-4%
(1 709)
+95%
(5 100)
-198%
(8 128)
-59%
(1 250)
+85%
(1 772)
-42%
2 837
N/A
(528)
N/A
(3 159)
-498%
(10 697)
-239%
(12 650)
-18%
(8 183)
+35%
(7 473)
+9%
Net Income
Tax Provision
(334)
815
1 963
3 323
(169)
665
400
971
2 253
3 055
3 309
2 916
(536)
(1 456)
(209)
10
784
850
(367)
(241)
1 020
968
789
188
98
(905)
(1 483)
(1 396)
(1 471)
(981)
(139)
(145)
676
433
497
484
33
230
29
28
0
1
34
45
(6 441)
(6 442)
(6 442)
(6 442)
2 365
2 366
2 368
2 368
2
2
(6)
(6)
(11)
(11)
(5)
(5)
Income from Continuing Operations
705
(2 468)
(6 104)
(9 591)
251
(3 817)
(10 027)
(13 116)
(22 054)
(22 243)
(19 091)
(16 069)
(2 496)
(720)
(4 117)
(10 038)
(18 487)
(19 985)
(13 449)
(10 920)
(13 911)
(14 955)
(18 182)
(13 406)
1 147
5 066
12 099
9 730
(10 327)
(14 392)
(18 076)
(15 040)
(11 226)
(4 643)
(8 215)
(16 246)
(17 510)
(34 575)
(41 601)
(41 939)
(35 170)
(23 769)
(18 318)
(14 816)
(50 153)
(49 298)
(41 028)
(42 265)
655
(2 735)
(5 761)
1 117
(1 770)
2 839
(534)
(3 165)
(10 708)
(12 660)
(8 188)
(7 478)
Income to Minority Interest
0
0
0
0
0
257
492
612
1 199
1 254
1 208
1 199
859
551
571
654
353
440
312
206
639
517
377
146
(334)
(750)
(580)
(402)
(562)
43
(31)
(82)
206
78
143
201
210
240
182
128
95
98
79
153
220
218
352
342
331
348
230
207
222
(286)
(235)
(202)
(190)
307
282
276
Net Income (Common)
705
N/A
(2 468)
N/A
(6 104)
-147%
(9 591)
-57%
251
N/A
(3 560)
N/A
(9 535)
-168%
(12 504)
-31%
(20 855)
-67%
(20 989)
-1%
(17 883)
+15%
(14 870)
+17%
(1 637)
+89%
(170)
+90%
(3 547)
-1 986%
(9 385)
-165%
(18 135)
-93%
(19 546)
-8%
(13 138)
+33%
(10 714)
+18%
(13 272)
-24%
(14 437)
-9%
(17 804)
-23%
(13 260)
+26%
813
N/A
4 316
+431%
11 520
+167%
9 329
-19%
(10 888)
N/A
(14 348)
-32%
(18 106)
-26%
(15 121)
+16%
(11 020)
+27%
(4 563)
+59%
(8 072)
-77%
(16 044)
-99%
(17 301)
-8%
(34 335)
-98%
(41 417)
-21%
(41 810)
-1%
(35 074)
+16%
(23 670)
+33%
(18 239)
+23%
(14 663)
+20%
(49 933)
-241%
(49 080)
+2%
(40 676)
+17%
(41 923)
-3%
987
N/A
(2 387)
N/A
(5 531)
-132%
1 325
N/A
(1 548)
N/A
2 553
N/A
(769)
N/A
(3 367)
-338%
(10 898)
-224%
(12 353)
-13%
(7 905)
+36%
(7 202)
+9%
EPS (Diluted)
13.82
N/A
-44.87
N/A
-110.98
-147%
-174.38
-57%
4.49
N/A
-67.16
N/A
-179.9
-168%
-150.65
+16%
-336.37
-123%
-252.87
+25%
-215.45
+15%
-179.15
+17%
-19.72
+89%
-2.04
+90%
-42.73
-1 995%
-113.07
-165%
-218.49
-93%
-235.49
-8%
-158.28
+33%
-129.08
+18%
-159.9
-24%
-150.38
+6%
-185.45
-23%
-138.12
+26%
8.64
N/A
35.08
+306%
93.65
+167%
75.84
-19%
-88.52
N/A
-116.65
-32%
-146.01
-25%
-90.54
+38%
-82.85
+8%
-27.32
+67%
-48.33
-77%
-96.07
-99%
-103.59
-8%
-203.16
-96%
-245.07
-21%
-259.68
-6%
-207.53
+20%
-2 440.53
-1 076%
-1 880.6
+23%
-302.36
+84%
-1 216.01
-302%
-772.89
+36%
-640.54
+17%
-660.18
-3%
15.54
N/A
-37.59
N/A
-87.1
-132%
20.86
N/A
-24.37
N/A
40.21
N/A
-12.12
N/A
-53.02
-337%
-171.63
-224%
-194.54
-13%
-124.49
+36%
-113.41
+9%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett