Income Statement

Revenue

+47%

+34%

10Y

Currency: KRW

	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	45 679	51 224	0	46 327	63 262	0	0	0	70 004	0	0	26 991	100 935	71 891	87 308	76 288	70 605	59 826	51 356	42 543	29 909	27 028	25 115	23 150	21 985	20 414	20 588	20 571	21 094	20 893	20 736	20 666	20 164	18 319	16 415	14 498	22 947	23 742	24 543	25 468	15 408	14 765	13 932	12 907	12 391	11 852	11 400	9 763	8 243	7 213	6 271	6 851	8 137	9 796	11 319	12 855	13 731	14 415	15 717	16 309	17 122	0	0	0
Revenue	2 187 735 N/A	2 093 026 -4%	2 052 919 -2%	1 983 447 -3%	1 914 989 -3%	1 985 259 +4%	2 053 007 +3%	2 064 024 +1%	1 569 441 -24%	1 509 150 -4%	1 278 433 -15%	1 137 066 -11%	1 031 754 -9%	885 392 -14%	751 014 -15%	602 203 -20%	705 047 +17%	629 749 -11%	620 031 -2%	612 713 -1%	710 986 +16%	714 166 +0%	758 911 +6%	742 053 -2%	633 303 -15%	631 896 0%	590 959 -6%	588 472 0%	529 846 -10%	526 960 -1%	478 648 -9%	456 145 -5%	467 832 +3%	446 823 -4%	454 193 +2%	470 745 +4%	577 328 +23%	622 163 +8%	705 199 +13%	707 755 +0%	610 608 -14%	588 630 -4%	520 311 -12%	570 054 +10%	586 695 +3%	589 455 +0%	591 207 +0%	522 472 -12%	493 455 -6%	507 875 +3%	488 056 -4%	520 549 +7%	544 022 +5%	549 085 +1%	607 606 +11%	608 725 +0%	630 378 +4%	628 903 0%	662 827 +5%	718 260 +8%	724 610 +1%	748 244 +3%	764 538 +2%	762 635 0%
Gross Profit
Cost of Revenue	(1 793 038)	(1 766 767)	(1 731 507)	(1 701 769)	(1 655 487)	(1 692 256)	(1 760 303)	(1 771 888)	(1 346 446)	(1 309 124)	(1 119 137)	(1 009 016)	(927 047)	(809 781)	(704 910)	(579 019)	(686 137)	(606 202)	(590 858)	(583 158)	(671 450)	(671 738)	(708 572)	(692 212)	(583 135)	(581 305)	(546 611)	(548 884)	(481 050)	(476 301)	(431 218)	(404 332)	(421 518)	(405 360)	(413 173)	(424 121)	(503 346)	(538 429)	(609 345)	(611 638)	(544 086)	(527 526)	(468 886)	(521 223)	(531 532)	(541 385)	(547 082)	(477 382)	(452 221)	(461 993)	(442 335)	(473 157)	(507 139)	(511 821)	(565 570)	(566 171)	(562 476)	(552 606)	(568 470)	(619 172)	(626 057)	(639 559)	(643 097)	(628 607)
Gross Profit	394 697 N/A	326 260 -17%	321 413 -1%	281 677 -12%	259 502 -8%	293 002 +13%	292 702 0%	292 134 0%	222 995 -24%	200 024 -10%	159 295 -20%	128 051 -20%	104 707 -18%	75 612 -28%	46 105 -39%	23 184 -50%	18 910 -18%	23 547 +25%	29 173 +24%	29 555 +1%	39 536 +34%	42 427 +7%	50 338 +19%	49 840 -1%	50 168 +1%	50 591 +1%	44 348 -12%	39 588 -11%	48 796 +23%	50 659 +4%	47 430 -6%	51 813 +9%	46 314 -11%	41 463 -10%	41 020 -1%	46 624 +14%	73 982 +59%	83 734 +13%	95 854 +14%	96 117 +0%	66 522 -31%	61 104 -8%	51 425 -16%	48 831 -5%	55 163 +13%	48 071 -13%	44 125 -8%	45 091 +2%	41 235 -9%	45 882 +11%	45 721 0%	47 391 +4%	36 882 -22%	37 264 +1%	42 036 +13%	42 554 +1%	67 902 +60%	76 296 +12%	94 357 +24%	99 088 +5%	98 553 -1%	108 684 +10%	121 441 +12%	134 028 +10%
Operating Income
Operating Expenses	(87 424)	(91 007)	(86 886)	(83 387)	(114 882)	(116 530)	(118 327)	(122 637)	(81 819)	(77 449)	(70 560)	(71 509)	(91 559)	(79 814)	(157 584)	(146 261)	(220 546)	(214 858)	(128 592)	(165 463)	(32 229)	(33 812)	7 256	5 400	(45 123)	(41 379)	(49 039)	(53 353)	(44 680)	(48 385)	(40 048)	(38 831)	(36 276)	(33 307)	(36 222)	(39 320)	(42 646)	(31 766)	(28 242)	(27 654)	(36 481)	(36 139)	(40 284)	(38 913)	(40 820)	(53 607)	(53 431)	(52 459)	(37 590)	(39 055)	(39 490)	(43 120)	(45 698)	(65 080)	(66 035)	(60 474)	(49 033)	(50 334)	(51 079)	(52 268)	(56 316)	(57 601)	(58 776)	(61 363)
Selling, General & Administrative	(79 386)	(91 007)	(86 886)	(83 387)	(106 493)	(116 529)	(118 325)	(122 635)	(72 275)	(77 449)	(75 618)	(75 581)	(81 874)	(76 177)	(147 374)	(135 722)	(214 036)	(208 169)	(122 341)	(114 288)	(28 161)	(29 800)	(28 802)	(30 818)	(41 675)	(38 106)	(45 809)	(48 808)	(39 361)	(43 032)	(34 542)	(34 350)	(33 647)	(30 885)	(34 251)	(37 036)	(36 998)	(39 534)	(35 312)	(34 349)	(31 725)	(31 244)	(35 043)	(33 777)	(36 262)	(36 862)	(36 922)	(36 035)	(32 538)	(33 830)	(33 704)	(37 023)	(40 338)	(39 380)	(40 844)	(40 812)	(43 233)	(44 368)	(45 351)	(46 190)	(47 362)	(47 934)	(48 162)	(50 798)
Research & Development	(6 080)	0	0	0	(4 535)	0	0	0	(4 714)	0	0	(546)	(4 512)	(3 627)	(4 150)	(4 231)	(2 592)	(2 487)	(2 384)	(2 052)	(1 433)	(1 502)	(1 394)	(1 460)	(1 559)	(1 507)	(1 568)	(2 527)	(3 681)	(3 526)	(3 499)	(2 407)	(723)	(902)	0	(1 113)	(4 540)	(4 656)	(5 058)	(5 078)	(2 251)	(2 371)	(2 650)	(2 499)	(1 948)	(1 836)	(1 642)	(1 594)	(2 525)	(2 783)	(3 413)	(3 794)	(3 052)	(3 828)	(3 500)	(3 582)	(4 215)	(4 254)	(3 986)	(4 216)	(7 013)	(7 720)	(8 434)	(8 279)
Depreciation & Amortization	(1 958)	0	0	0	(3 855)	0	0	0	(4 831)	0	0	(440)	(5 173)	(5 067)	(6 060)	(6 308)	(3 918)	(4 201)	(3 867)	(3 838)	(2 635)	(2 510)	(2 362)	(2 136)	(1 889)	(1 763)	(1 660)	(1 625)	(1 637)	(1 826)	(2 006)	(2 073)	(1 905)	(1 559)	(1 264)	(1 073)	(1 108)	(1 479)	(1 775)	(2 130)	(2 504)	(2 524)	(2 591)	(2 636)	(2 610)	(2 620)	(2 578)	(2 541)	(2 527)	(2 442)	(2 373)	(2 303)	(2 309)	(2 095)	(1 914)	(1 765)	(1 585)	(1 643)	(1 672)	(1 793)	(1 942)	(2 156)	(2 387)	(2 494)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	5 058	5 058	0	5 057	0	0	0	0	0	(45 285)	0	0	39 814	39 814	0	(3)	0	(393)	0	0	0	0	0	39	(707)	(98)	0	13 903	13 903	13 903	0	0	0	0	0	(12 289)	(12 289)	(12 288)	0	0	0	0	0	(19 777)	(19 777)	(14 316)	0	(69)	(69)	(69)	0	208	208	208
Operating Income	307 273 N/A	235 252 -23%	234 526 0%	198 290 -15%	144 620 -27%	176 473 +22%	174 377 -1%	169 500 -3%	141 176 -17%	122 577 -13%	88 736 -28%	56 542 -36%	13 148 -77%	(4 202) N/A	(111 479) -2 553%	(123 077) -10%	(201 636) -64%	(191 311) +5%	(99 419) +48%	(135 908) -37%	7 307 N/A	8 616 +18%	57 595 +568%	55 241 -4%	5 045 -91%	9 212 +83%	(4 691) N/A	(13 765) -193%	4 116 N/A	2 274 -45%	7 382 +225%	12 982 +76%	10 038 -23%	8 156 -19%	4 798 -41%	7 304 +52%	31 337 +329%	51 969 +66%	67 613 +30%	68 464 +1%	30 041 -56%	24 965 -17%	11 141 -55%	9 918 -11%	14 343 +45%	(5 536) N/A	(9 306) -68%	(7 368) +21%	3 644 N/A	6 827 +87%	6 231 -9%	4 271 -31%	(8 816) N/A	(27 816) -216%	(24 000) +14%	(17 921) +25%	18 868 N/A	25 962 +38%	43 278 +67%	46 820 +8%	42 237 -10%	51 083 +21%	62 665 +23%	72 665 +16%
Pre-Tax Income
Interest Income Expense	(122 871)	(51 673)	(96 708)	(121 634)	(73 546)	(96 335)	(65 810)	(89 095)	(66 807)	(29 243)	(64 706)	(47 098)	(131 743)	(133 998)	(181 996)	(178 230)	(140 435)	(135 649)	(36 364)	(35 492)	(29 860)	(11 428)	(40 997)	(61 769)	(32 652)	(42 797)	(34 479)	6 873	(18 990)	(15 808)	(20 936)	(36 111)	(20 328)	(24 013)	(14 554)	(9 257)	(20 657)	(19 559)	(24 375)	(23 637)	(13 240)	(16 606)	(13 275)	(16 331)	(15 183)	(10 760)	(10 368)	(7 482)	(6 567)	(5 678)	(4 558)	(5 361)	(4 525)	(6 254)	(7 631)	(6 887)	(12 571)	(13 698)	(16 691)	(17 691)	(20 210)	(21 361)	(18 953)	(17 199)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	4 365	33 744	(140 335)	(105 675)	(115 360)	(152 076)	(12 592)	(50 604)	0	(49 159)	36 464	0	0	58 566	0	(392)	0	10 151	9 554	10 136	10 083	(558)	0	0	0	13 903	0	0	0	0	0	0	0	(12 288)	0	0	0	0	0	0	(5 462)	(19 777)	0	0	0	(69)	0	0	0	208	0	0	0
Gain/Loss on Disposition of Assets	(253)	(241)	0	37	(1 101)	0	0	0	24 287	0	0	9 258	54 679	48 294	172 760	168 313	157 816	152 446	27 982	23 178	(3 506)	(3 476)	(3 474)	(3 476)	3 368	3 368	3 363	3 327	(30)	5	7	(8)	(53)	(89)	(91)	(45)	(56)	(57)	(58)	(1 668)	(1 665)	(1 665)	(1 662)	(52)	221	220	358	504	283	278	139	(7)	(14)	(6)	44	233	265	262	213	23	(344)	(344)	(344)	(344)
Total Other Income	(50 744)	(91 960)	(71 003)	(29 419)	(23 812)	(16 888)	(15 535)	1 347	(1 801)	(3 552)	4 195	(5 916)	(17 960)	(7 900)	(143 552)	(138 344)	(193 690)	(191 314)	(66 009)	(64 870)	17 952	16 794	18 923	18 883	1 449	1 009	(10 773)	(11 102)	(13 980)	(11 204)	(2 257)	92	2 112	(620)	1 205	(1 040)	(353)	(39)	501	702	(927)	(1 121)	(1 525)	(127)	30 141	29 992	29 845	28 786	551	398	(210)	(721)	4 721	5 380	6 567	6 563	1 163	869	383	143	369	350	597	880
Pre-Tax Income	133 405 N/A	91 379 -32%	66 815 -27%	47 274 -29%	46 161 -2%	63 250 +37%	93 032 +47%	81 752 -12%	96 855 +18%	89 782 -7%	28 225 -69%	17 151 -39%	(48 131) N/A	(238 141) -395%	(369 944) -55%	(386 699) -5%	(530 022) -37%	(378 419) +29%	(224 412) +41%	(213 092) +5%	(57 265) +73%	46 971 N/A	32 047 -32%	8 878 -72%	35 777 +303%	(29 208) N/A	(46 971) -61%	(14 666) +69%	(18 733) -28%	(15 178) +19%	(5 668) +63%	(12 962) -129%	(8 788) +32%	(16 566) -89%	(8 642) +48%	(3 038) +65%	24 174 N/A	32 314 +34%	43 681 +35%	43 861 +0%	14 210 -68%	5 574 -61%	(5 320) N/A	(6 592) -24%	17 234 N/A	13 915 -19%	10 529 -24%	14 441 +37%	(2 090) N/A	1 825 N/A	1 601 -12%	(7 280) N/A	(28 410) -290%	(28 695) -1%	(25 021) +13%	(18 011) +28%	7 657 N/A	13 394 +75%	27 182 +103%	29 295 +8%	22 260 -24%	29 728 +34%	43 966 +48%	56 002 +27%
Net Income
Tax Provision	(49 662)	(27 933)	(20 427)	(17 955)	(21 683)	(28 214)	(36 597)	(21 141)	(29 266)	(27 918)	(14 046)	(17 055)	10 240	37 532	37 008	34 822	20 904	(5 395)	(4 146)	(825)	(17 136)	(35 663)	(18 134)	(18 787)	664	20 484	4 063	(8 487)	(9 218)	(10 338)	(8 303)	7 902	2 097	4 050	425	(4 784)	3 725	2 695	3 178	5 518	6 168	8 593	8 240	6 572	3 413	2 278	2 720	3 060	3 095	358	603	999	1 727	1 797	1 369	523	(1 972)	(2 124)	(2 058)	(1 736)	4 956	5 633	5 242	5 022
Income from Continuing Operations	83 743	63 446	46 388	29 319	24 478	35 035	56 434	60 610	67 588	61 864	14 180	98	(37 891)	(200 607)	(332 935)	(351 877)	(509 118)	(383 815)	(228 559)	(213 919)	(74 402)	11 308	13 914	(9 907)	36 440	(8 723)	(42 908)	(23 153)	(27 951)	(25 516)	(13 971)	(5 060)	(6 691)	(12 516)	(8 217)	(7 822)	27 899	35 009	46 859	49 379	20 377	14 166	2 919	(21)	20 647	16 193	13 249	17 501	1 005	2 183	2 204	(6 281)	(26 683)	(26 898)	(23 652)	(17 488)	5 685	11 270	25 124	27 559	27 216	35 360	49 207	61 024
Income to Minority Interest	(20 707)	(17 136)	(13 888)	(3 437)	460	(4 746)	372	(6 341)	(6 448)	(2 234)	(2 068)	2 570	0	0	0	(4 501)	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	0	0	0	0	0
Net Income (Common)	63 035 N/A	46 311 -27%	32 501 -30%	25 883 -20%	24 938 -4%	30 290 +21%	56 807 +88%	54 268 -4%	68 490 +26%	68 296 0%	20 621 -70%	11 823 -43%	(53 410) N/A	(242 380) -354%	(579 065) -139%	(611 029) -6%	(833 239) -36%	(683 805) +18%	(325 292) +52%	(300 712) +8%	(74 402) +75%	11 308 N/A	13 914 +23%	(9 907) N/A	36 440 N/A	(8 723) N/A	(42 908) -392%	(23 153) +46%	(27 951) -21%	(25 516) +9%	(13 971) +45%	(5 060) +64%	(6 691) -32%	(12 516) -87%	(8 217) +34%	(7 822) +5%	27 899 N/A	35 010 +25%	46 859 +34%	49 379 +5%	19 434 -61%	13 222 -32%	1 976 -85%	(964) N/A	19 704 N/A	15 250 -23%	12 072 -21%	16 088 +33%	62 -100%	1 475 +2 287%	1 730 +17%	(6 519) N/A	(27 626) -324%	(27 842) -1%	(24 595) +12%	(18 432) +25%	4 620 N/A	8 013 +73%	19 044 +138%	18 999 0%	17 184 -10%	25 316 +47%	41 986 +66%	56 284 +34%
EPS (Diluted)	15 758.75 N/A	11 577.75 -27%	8 125.25 -30%	6 470.75 -20%	6 234.5 -4%	7 572.5 +21%	14 201.75 +88%	13 567 -4%	17 122.5 +26%	17 074 0%	5 155.25 -70%	2 955.75 -43%	-13 352.5 N/A	-60 595 -354%	-144 766.25 -139%	-152 757.25 -6%	-208 309.75 -36%	-113 967.5 +45%	-54 215.33 +52%	-50 118.66 +8%	-12 400.33 +75%	942.33 N/A	496.92 -47%	-430.73 N/A	1 457.6 N/A	-311.53 N/A	-1 865.56 -499%	-1 006.65 +46%	-1 215.28 -21%	-1 109.38 +9%	-607.44 +45%	-220 +64%	-290.93 -32%	-544.19 -87%	-357.26 +34%	-340.08 +5%	1 213.01 N/A	1 000.28 -18%	1 338.82 +34%	1 410.82 +5%	485.85 -66%	472.21 -3%	49.4 -90%	-34.42 N/A	492.6 N/A	586.53 +19%	437.92 -25%	452.73 +3%	2.23 -100%	64.11 +2 775%	75.2 +17%	-244.77 N/A	-999.26 -308%	-1 084.56 -9%	-1 069.38 +1%	-801.39 +25%	115.11 N/A	348.41 +203%	828.02 +138%	826.05 0%	621.57 -25%	1 100.7 +77%	1 153 +5%	1 309.95 +14%

Income Statement Balance Sheet Cash Flow Statement

STX Engine Co Ltd
KRX:077970

Income Statement

Earnings Waterfall
STX Engine Co Ltd

Income Statement
STX Engine Co Ltd

See Also

Company

Help

Tools

Stocks

STX Engine Co Ltd KRX:077970

Income Statement

Earnings Waterfall STX Engine Co Ltd

Income Statement STX Engine Co Ltd

See Also

Company

Help

Tools

Stocks

STX Engine Co Ltd
KRX:077970

Earnings Waterfall
STX Engine Co Ltd

Income Statement
STX Engine Co Ltd