Income Statement

Revenue

+15%

+111%

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	430	0	0	0	40	0	0	0	13	0	0	44	3	0	0	0	41	0	0	0	836	0	0	0	14 308	0	0	0	11 240	0	0	0	9 356	0	0	0	12 808	0	0	0	18 945	0	0	0	39 390	0	0	0	109 871	0	0	0	162 778	0	0	0	203 712	0	0	0
Revenue	350 423 N/A	374 922 +7%	389 707 +4%	404 947 +4%	421 267 +4%	434 208 +3%	447 349 +3%	453 703 +1%	453 388 0%	468 069 +3%	484 055 +3%	504 325 +4%	210 776 -58%	156 205 -26%	109 911 -30%	68 440 -38%	498 858 +629%	662 951 +33%	803 184 +21%	944 500 +18%	932 152 -1%	940 244 +1%	1 090 281 +16%	1 252 092 +15%	1 464 233 +17%	1 665 536 +14%	1 757 459 +6%	1 881 481 +7%	1 972 326 +5%	2 083 961 +6%	2 204 452 +6%	2 288 332 +4%	2 416 992 +6%	2 567 884 +6%	2 711 985 +6%	2 895 867 +7%	3 070 111 +6%	3 232 176 +5%	3 451 994 +7%	3 769 255 +9%	4 156 816 +10%	4 460 980 +7%	4 860 322 +9%	5 500 665 +13%	5 910 513 +7%	6 304 252 +7%	6 774 371 +7%	6 892 288 +2%	6 798 742 -1%	6 770 807 0%	6 871 747 +1%	7 024 522 +2%	7 557 002 +8%	7 536 334 0%	7 617 977 +1%	7 527 904 -1%	7 871 692 +5%	7 747 073 -2%	7 770 488 +0%	7 935 670 +2%
Gross Profit
Cost of Revenue	0	(265 615)	(276 312)	(287 966)	(61 583)	(322 403)	(333 658)	(346 470)	0	(275 733)	(298 191)	0	0	(108 684)	(1 844)	(2 842)	(4 601)	(6 259)	(5 439)	(6 206)	(7 830)	(10 066)	(22 468)	(37 090)	(59 698)	(86 148)	(93 951)	(117 504)	(133 247)	(149 737)	(171 368)	(176 705)	(205 734)	(240 581)	(267 026)	(286 323)	(288 646)	(262 527)	(283 867)	(314 764)	(286 046)	(315 585)	(359 224)	(390 998)	(328 216)	(298 961)	(272 651)	(294 084)	(483 433)	(508 369)	(513 292)	(485 148)	(493 281)	(439 998)	(460 031)	(455 972)	(507 254)	(497 447)	(479 131)	(480 992)
Gross Profit	0 N/A	109 307 N/A	113 395 +4%	116 981 +3%	359 684 +207%	111 805 -69%	113 691 +2%	107 233 -6%	0 N/A	75 161 N/A	68 687 -9%	0 N/A	0 N/A	94 157 N/A	154 703 +64%	241 970 +56%	494 256 +104%	656 692 +33%	797 745 +21%	938 294 +18%	924 321 -1%	930 177 +1%	1 067 813 +15%	1 215 002 +14%	1 404 535 +16%	1 579 388 +12%	1 663 508 +5%	1 763 977 +6%	1 839 080 +4%	1 934 224 +5%	2 033 083 +5%	2 111 627 +4%	2 211 258 +5%	2 327 302 +5%	2 444 960 +5%	2 609 545 +7%	2 781 465 +7%	2 969 649 +7%	3 168 127 +7%	3 454 492 +9%	3 870 771 +12%	4 145 395 +7%	4 501 098 +9%	5 109 667 +14%	5 582 297 +9%	6 005 290 +8%	6 501 720 +8%	6 598 204 +1%	6 315 308 -4%	6 262 438 -1%	6 358 455 +2%	6 539 375 +3%	7 063 721 +8%	7 096 336 +0%	7 157 947 +1%	7 071 932 -1%	7 364 438 +4%	7 249 626 -2%	7 291 357 +1%	7 454 677 +2%
Operating Income
Operating Expenses	(255 011)	(5 160)	(1 523)	(2 103)	(242 929)	1 642	0	0	(351 630)	(100 318)	(100 318)	(420 730)	(144 924)	28 707	(10 233)	34 559	(317 830)	(480 114)	(655 198)	(809 692)	(835 734)	(860 851)	(983 301)	(1 116 418)	(1 288 400)	(1 446 009)	(1 512 110)	(1 595 468)	(1 673 700)	(1 796 776)	(1 912 684)	(2 007 929)	(2 138 309)	(2 237 092)	(2 341 881)	(2 478 047)	(2 574 679)	(2 706 910)	(2 848 075)	(3 073 308)	(3 414 915)	(3 625 541)	(3 916 406)	(4 477 015)	(4 994 412)	(5 416 295)	(5 904 313)	(6 018 640)	(5 745 918)	(5 789 110)	(5 943 058)	(6 150 001)	(6 602 863)	(6 602 680)	(6 643 416)	(6 551 184)	(6 904 226)	(6 804 307)	(6 794 076)	(6 879 875)
Selling, General & Administrative	(219 826)	0	0	0	(203 731)	0	0	0	(299 831)	0	0	(95 896)	(136 781)	(127 802)	(163 022)	(120 899)	(290 350)	(429 115)	(585 019)	(721 485)	(740 656)	(756 215)	(863 016)	(982 426)	(1 146 417)	(1 291 450)	(1 356 103)	(1 433 508)	(1 507 940)	(1 629 867)	(1 741 607)	(1 833 449)	(1 961 091)	(2 039 564)	(2 123 591)	(2 236 107)	(2 308 320)	(2 429 445)	(2 557 028)	(2 770 331)	(3 092 079)	(3 278 160)	(3 550 697)	(4 085 477)	(4 551 736)	(4 911 548)	(5 321 907)	(5 342 322)	(5 027 953)	(5 042 053)	(5 131 955)	(5 290 411)	(5 662 598)	(5 590 303)	(5 599 946)	(5 485 248)	(5 951 264)	(5 887 034)	(5 893 093)	(6 010 302)
Depreciation & Amortization	(24 118)	0	0	0	(27 015)	0	0	0	(35 789)	0	0	(9 984)	(6 736)	(12 000)	(14 265)	(6 768)	(23 056)	(38 432)	(54 411)	(71 397)	(75 392)	(79 492)	(92 426)	(102 377)	(113 779)	(123 876)	(123 969)	(126 322)	(129 818)	(128 798)	(130 543)	(133 749)	(135 029)	(154 910)	(175 624)	(197 368)	(218 804)	(227 909)	(235 532)	(243 811)	(262 347)	(281 914)	(298 966)	(320 844)	(363 243)	(413 941)	(470 588)	(535 128)	(569 564)	(590 146)	(647 316)	(695 272)	(749 883)	(798 368)	(812 656)	(823 897)	(835 297)	(843 933)	(857 800)	(858 357)
Other Operating Expenses	(11 067)	(5 160)	(1 523)	(2 103)	(12 184)	1 642	0	0	(16 011)	(100 318)	(100 318)	(314 850)	(1 407)	168 508	167 054	162 226	(4 424)	(12 567)	(15 768)	(16 810)	(19 686)	(25 144)	(27 859)	(31 616)	(28 204)	(30 683)	(32 038)	(35 638)	(35 943)	(38 112)	(40 533)	(40 731)	(42 189)	(42 618)	(42 665)	(44 573)	(47 556)	(49 557)	(55 516)	(59 165)	(60 489)	(65 467)	(66 743)	(70 693)	(79 433)	(90 806)	(111 818)	(141 190)	(148 400)	(156 910)	(163 787)	(164 318)	(190 382)	(214 009)	(230 814)	(242 038)	(117 665)	(73 340)	(43 183)	(11 215)
Operating Income	95 413 N/A	104 147 +9%	111 872 +7%	114 878 +3%	116 755 +2%	113 447 -3%	113 691 +0%	107 233 -6%	101 757 -5%	92 019 -10%	85 546 -7%	83 595 -2%	65 852 -21%	76 229 +16%	97 834 +28%	100 157 +2%	176 427 +76%	176 578 +0%	142 547 -19%	128 602 -10%	88 588 -31%	69 326 -22%	84 512 +22%	98 583 +17%	116 135 +18%	133 379 +15%	151 398 +14%	168 508 +11%	165 379 -2%	137 448 -17%	120 399 -12%	103 698 -14%	72 949 -30%	90 211 +24%	103 079 +14%	131 497 +28%	206 786 +57%	262 739 +27%	320 051 +22%	381 184 +19%	455 856 +20%	519 854 +14%	584 692 +12%	632 652 +8%	587 884 -7%	588 995 +0%	597 408 +1%	579 565 -3%	569 390 -2%	473 329 -17%	415 397 -12%	389 374 -6%	460 858 +18%	493 656 +7%	514 531 +4%	520 748 +1%	460 212 -12%	445 319 -3%	497 281 +12%	574 803 +16%
Pre-Tax Income
Interest Income Expense	2 669	2 530	5 287	14 338	7 804	12 119	7 497	1 206	6 791	6 443	7 091	3 566	(2 866)	(3 396)	(3 264)	(3 602)	3 538	5 750	21 984	25 041	22 425	17 333	(1 707)	(11 790)	(6 880)	(15 183)	(15 200)	(2 880)	48 398	71 811	80 520	81 780	69 447	(17 899)	(18 230)	(34 680)	8 339	(44 022)	(45 372)	(39 108)	152 433	148 366	272 775	364 668	526 979	95 563	(117 996)	(251 944)	(204 647)	(359 705)	(280 985)	(249 369)	28 213	(99 122)	(89 913)	(83 974)	121 096	(173 291)	(181 486)	(154 070)
Non-Reccuring Items	(3 627)	0	0	0	0	0	0	0	(5 078)	0	0	7 511	(2 461)	0	0	0	(4 781)	0	0	0	4 936	0	0	0	(1 160)	0	0	0	(57 976)	0	0	0	2 728	0	0	0	(419 723)	0	0	0	(171 422)	0	0	0	1 371 028	0	0	0	923 769	0	0	0	(2 023 922)	0	0	0	(462 030)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	(142)	0	0	0	(310)	0	0	5	0	0	0	0	(5)	0	0	0	(1 195)	0	0	0	1 335	0	0	0	427	0	0	0	1 481	0	0	0	6 911	0	0	0	11 393	0	0	0	11 093	0	0	0	24 980	0	0	0	(20 869)	0	0	0	(12 809)	0	0	0
Total Other Income	(1 021)	0	(849)	(1 262)	3 016	(3 103)	(2 787)	(3 284)	(2 308)	(1 874)	(3 194)	(3 327)	(156)	(891)	1 818	(3 486)	(6 349)	(7 581)	(11 540)	(3 102)	(5 211)	(1 804)	(1 674)	(6 355)	(9 135)	(16 312)	(19 433)	(6 881)	(2 931)	(37 024)	(7 685)	(7 076)	(15 935)	61 690	45 698	74 339	(36 570)	(371 482)	(276 888)	(253 538)	(33 988)	(67 180)	(110 870)	641 500	(210 323)	3 042 994	3 134 974	2 451 661	(44 557)	(539 471)	(685 102)	(814 871)	(92 520)	(1 991 869)	(1 968 750)	(1 957 720)	(109 284)	(222 608)	(236 287)	(222 288)
Pre-Tax Income	93 433 N/A	106 677 +14%	116 310 +9%	127 953 +10%	127 433 0%	122 463 -4%	118 401 -3%	105 156 -11%	100 852 -4%	96 588 -4%	89 443 -7%	91 350 +2%	60 369 -34%	71 942 +19%	96 388 +34%	93 069 -3%	168 829 +81%	174 747 +4%	152 991 -12%	150 540 -2%	109 543 -27%	84 855 -23%	81 130 -4%	80 438 -1%	100 296 +25%	101 884 +2%	116 765 +15%	158 747 +36%	153 298 -3%	172 234 +12%	193 235 +12%	178 401 -8%	130 670 -27%	134 001 +3%	130 547 -3%	171 156 +31%	(234 257) N/A	(152 765) +35%	(2 209) +99%	88 537 N/A	414 271 +368%	601 040 +45%	746 598 +24%	1 638 821 +120%	2 286 661 +40%	3 727 553 +63%	3 614 386 -3%	2 779 281 -23%	1 268 935 -54%	(425 847) N/A	(550 690) -29%	(674 866) -23%	(1 648 240) -144%	(1 597 335) +3%	(1 544 132) +3%	(1 520 946) +2%	(2 815) +100%	49 420 N/A	79 507 +61%	198 445 +150%
Net Income
Tax Provision	(4 890)	(6 188)	(8 829)	(26 208)	(27 799)	(27 267)	(25 563)	(25 271)	(19 730)	(17 312)	(14 966)	(12 472)	1 038	1 947	2 191	5 888	(19 008)	(25 903)	(25 051)	(31 815)	(30 778)	(25 987)	(30 393)	(30 841)	(34 840)	7 108	(8 510)	(24 217)	(28 204)	(86 976)	(97 985)	(115 669)	(114 781)	(115 198)	(103 246)	(99 785)	(107 668)	(130 759)	(167 085)	(165 557)	(240 912)	(272 086)	(246 943)	(416 614)	(646 177)	(1 004 809)	(1 106 363)	(1 000 377)	(201 906)	179 081	257 486	281 360	(168 429)	(229 383)	(250 202)	(231 733)	(159 056)	(78 631)	(24 053)	(28 641)
Income from Continuing Operations	88 543	100 489	107 481	101 745	99 634	95 196	92 838	79 884	81 122	79 275	74 476	78 878	61 407	73 889	98 579	98 956	149 822	148 844	127 940	118 725	78 765	58 868	50 738	49 597	65 455	108 991	108 255	134 531	125 094	85 258	95 250	62 732	15 889	18 803	27 301	71 371	(341 925)	(283 523)	(169 293)	(77 020)	173 360	328 953	499 655	1 222 206	1 640 484	2 722 744	2 508 023	1 778 905	1 067 029	(246 766)	(293 204)	(393 507)	(1 816 669)	(1 826 718)	(1 794 334)	(1 752 679)	(161 871)	(29 211)	55 455	169 805
Income to Minority Interest	414	342	297	693	502	470	292	(32)	(359)	(368)	(240)	(555)	0	9	32	317	283	534	(344)	(2 154)	(3 099)	(1 123)	(4 715)	(4 363)	(7 781)	(10 778)	(7 572)	(14 008)	(16 497)	(16 522)	(19 451)	(2 353)	31 997	42 740	54 651	49 663	40 922	28 657	15 414	(5 051)	(17 736)	(30 276)	(29 080)	(100 034)	(253 170)	(256 830)	(286 155)	(229 825)	290 990	323 852	358 609	373 439	804 118	796 823	809 797	853 063	217 148	182 614	157 905	62 696
Net Income (Common)	122 843 N/A	132 962 +8%	152 187 +14%	116 857 -23%	108 478 -7%	104 008 -4%	87 267 -16%	73 776 -15%	76 278 +3%	74 422 -2%	69 752 -6%	73 838 +6%	44 619 -40%	57 110 +28%	81 823 +43%	82 485 +1%	150 105 +82%	149 377 0%	127 596 -15%	116 571 -9%	75 666 -35%	57 745 -24%	46 023 -20%	45 234 -2%	57 674 +28%	98 213 +70%	100 683 +3%	120 522 +20%	108 597 -10%	68 736 -37%	75 799 +10%	60 379 -20%	47 886 -21%	61 544 +29%	81 952 +33%	121 034 +48%	(301 003) N/A	(254 866) +15%	(153 880) +40%	(82 071) +47%	155 624 N/A	298 677 +92%	470 575 +58%	1 122 172 +138%	1 387 314 +24%	2 465 914 +78%	2 221 867 -10%	1 549 079 -30%	1 358 019 -12%	77 086 -94%	65 405 -15%	(20 067) N/A	(1 012 551) -4 946%	(1 029 894) -2%	(984 537) +4%	(899 616) +9%	55 277 N/A	153 403 +178%	213 360 +39%	232 501 +9%
EPS (Diluted)	1 833.47 N/A	1 978.21 +8%	2 238.04 +13%	1 739.37 -22%	1 619.07 -7%	1 552.4 -4%	1 301.46 -16%	1 096.54 -16%	1 138.47 +4%	1 099.36 -3%	1 029.08 -6%	1 101.86 +7%	249.26 -77%	242.3 -3%	347.96 +44%	350.44 +1%	600.41 +71%	485.08 -19%	418.06 -14%	382.06 -9%	253.91 -34%	185.77 -27%	131.97 -29%	129.15 -2%	169.62 +31%	290.33 +71%	287.58 -1%	343.8 +20%	310.27 -10%	179.89 -42%	193.1 +7%	147.5 -24%	118.52 -20%	148.13 +25%	196.99 +33%	290.07 +47%	-754.39 N/A	-598.4 +21%	-357.67 +40%	-189.89 +47%	359.4 N/A	683.32 +90%	1 063.06 +56%	2 529.8 +138%	3 131.28 +24%	5 565.31 +78%	5 013.27 -10%	3 495.47 -30%	3 068.05 -12%	175.15 -94%	148.78 -15%	-45.67 N/A	-2 314.82 -4 969%	-2 340.07 -1%	-2 222.31 +5%	-2 047.16 +8%	124.82 N/A	348.86 +179%	485.68 +39%	525.31 +8%

Income Statement Balance Sheet Cash Flow Statement

Kakao Corp
KRX:035720

Income Statement

Earnings Waterfall
Kakao Corp

Income Statement
Kakao Corp

See Also

Company

Help

Tools

Stocks

Kakao Corp KRX:035720

Income Statement

Earnings Waterfall Kakao Corp

Income Statement Kakao Corp

See Also

Company

Help

Tools

Stocks

Kakao Corp
KRX:035720

Earnings Waterfall
Kakao Corp

Income Statement
Kakao Corp