Woojin Inc banner

Woojin Inc
KRX:105840

Watchlist Manager
Woojin Inc Logo
Woojin Inc
KRX:105840
Watchlist
Price: 25 100 KRW 3.93%
Market Cap: ₩507B

Income Statement

Earnings Waterfall
Woojin Inc

Income Statement
Woojin Inc

Rotate your device to view
Income Statement
Currency: KRW
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 Dec-2025
Revenue
Interest Expense
0
0
481
0
0
0
226
0
0
0
192
153
0
0
217
0
0
0
623
0
0
0
1 112
0
0
0
1 092
0
0
0
841
0
0
0
1 835
0
0
0
1 607
0
0
0
1 070
0
0
0
1 106
0
0
0
1 014
0
0
0
383
0
0
0
89
0
0
0
131
Revenue
53 428
N/A
51 587
-3%
61 441
+19%
58 935
-4%
63 224
+7%
65 585
+4%
81 884
+25%
85 509
+4%
92 546
+8%
101 009
+9%
82 856
-18%
83 666
+1%
78 400
-6%
74 174
-5%
78 255
+6%
84 550
+8%
93 930
+11%
103 439
+10%
105 137
+2%
106 331
+1%
107 774
+1%
109 296
+1%
106 177
-3%
99 476
-6%
91 815
-8%
94 555
+3%
108 414
+15%
118 625
+9%
123 977
+5%
127 814
+3%
98 261
-23%
90 310
-8%
91 328
+1%
84 939
-7%
93 881
+11%
90 279
-4%
80 491
-11%
81 254
+1%
88 926
+9%
91 447
+3%
96 136
+5%
86 464
-10%
89 788
+4%
92 733
+3%
99 289
+7%
104 778
+6%
107 647
+3%
113 757
+6%
116 567
+2%
127 049
+9%
124 057
-2%
130 794
+5%
131 946
+1%
127 377
-3%
129 059
+1%
133 079
+3%
139 882
+5%
136 156
-3%
140 727
+3%
132 139
-6%
127 590
-3%
150 351
+18%
150 379
+0%
Gross Profit
Cost of Revenue
(37 617)
(36 686)
(42 409)
(41 186)
(43 296)
(44 703)
(115 059)
(61 637)
(67 341)
(75 466)
(64 143)
(64 899)
(64 368)
(61 774)
(61 860)
(66 449)
(72 360)
(80 655)
(84 029)
(86 889)
(88 717)
(88 190)
(83 348)
(77 164)
(71 475)
(72 295)
(84 616)
(91 394)
(97 269)
(100 818)
(79 460)
(74 249)
(71 667)
(67 014)
(73 809)
(72 064)
(65 846)
(65 993)
(71 062)
(71 851)
(75 300)
(69 637)
(69 945)
(71 267)
(72 899)
(74 862)
(77 071)
(81 325)
(83 664)
(88 885)
(86 778)
(88 814)
(86 561)
(84 110)
(85 848)
(87 655)
(92 176)
(91 053)
(93 888)
(91 435)
(90 907)
(102 931)
(103 403)
Gross Profit
15 811
N/A
14 901
-6%
19 032
+28%
17 749
-7%
19 928
+12%
20 883
+5%
(33 174)
N/A
23 872
N/A
25 205
+6%
25 542
+1%
18 713
-27%
18 768
+0%
14 034
-25%
12 403
-12%
16 396
+32%
18 104
+10%
21 573
+19%
22 786
+6%
21 108
-7%
19 442
-8%
19 056
-2%
21 105
+11%
22 829
+8%
22 312
-2%
20 340
-9%
22 260
+9%
23 798
+7%
27 230
+14%
26 707
-2%
26 996
+1%
18 801
-30%
16 063
-15%
19 663
+22%
17 926
-9%
20 072
+12%
18 215
-9%
14 645
-20%
15 262
+4%
17 864
+17%
19 597
+10%
20 837
+6%
16 827
-19%
19 843
+18%
21 467
+8%
26 392
+23%
29 917
+13%
30 577
+2%
32 432
+6%
32 903
+1%
38 164
+16%
37 279
-2%
41 980
+13%
45 385
+8%
43 267
-5%
43 211
0%
45 423
+5%
47 705
+5%
45 103
-5%
46 838
+4%
40 705
-13%
36 683
-10%
47 420
+29%
46 976
-1%
Operating Income
Operating Expenses
(7 269)
(7 465)
(8 705)
(8 564)
(9 653)
(10 521)
44 299
(14 313)
(14 798)
(15 031)
(13 218)
(13 708)
(15 523)
(16 581)
(17 860)
(18 718)
(18 349)
(18 965)
(19 975)
(20 439)
(21 109)
(21 889)
(21 260)
(21 906)
(22 704)
(23 925)
(24 082)
(24 425)
(24 253)
(23 719)
(21 582)
(21 510)
(20 554)
(18 228)
(21 159)
(20 320)
(20 252)
(21 111)
(19 829)
(19 603)
(19 217)
(19 320)
(18 696)
(18 970)
(19 599)
(19 684)
(22 207)
(23 135)
(23 014)
(23 848)
(25 385)
(25 771)
(26 187)
(26 146)
(27 846)
(29 288)
(30 438)
(31 280)
(30 733)
(30 777)
(31 194)
(31 817)
(32 798)
Selling, General & Administrative
(6 384)
(7 149)
(6 672)
(8 777)
(9 722)
(10 490)
(9 989)
(14 235)
(14 732)
(14 292)
(9 865)
(10 848)
(12 664)
(14 432)
(13 756)
(17 574)
(17 204)
(17 820)
(14 551)
(20 439)
(21 109)
(21 889)
(15 770)
(21 906)
(22 704)
(23 924)
(18 319)
(24 425)
(24 253)
(23 721)
(17 511)
(21 511)
(20 556)
(18 229)
(17 920)
(20 321)
(20 252)
(21 111)
(16 252)
(19 602)
(19 217)
(19 320)
(16 072)
(18 971)
(19 599)
(19 684)
(22 207)
(23 135)
(23 014)
(23 848)
(20 913)
(25 771)
(26 187)
(26 146)
(22 878)
(29 288)
(30 438)
(31 280)
(25 325)
(30 777)
(31 194)
(31 817)
(26 950)
Research & Development
0
0
(1 756)
0
0
0
(2 855)
0
0
(600)
(2 938)
(2 106)
0
0
(2 596)
0
0
0
(3 480)
0
0
0
(3 218)
0
0
0
(3 386)
0
0
0
(3 390)
0
0
0
(2 676)
0
0
0
(2 776)
0
0
0
(1 895)
0
0
0
0
0
0
0
(3 595)
0
0
0
(3 791)
0
0
0
(3 485)
0
0
0
(3 662)
Depreciation & Amortization
0
0
(475)
0
0
0
(387)
0
0
(110)
(414)
(449)
0
0
(1 509)
0
0
0
(1 944)
0
0
0
(2 272)
0
0
0
(2 377)
0
0
0
(681)
0
0
0
(564)
0
0
0
(801)
0
0
0
(729)
0
0
0
0
0
0
0
(877)
0
0
0
(1 177)
0
0
0
(1 923)
0
0
0
(2 187)
Other Operating Expenses
(885)
(316)
199
215
70
(31)
57 530
(78)
(66)
(29)
0
(305)
(2 859)
(2 149)
0
(1 144)
(1 145)
(1 145)
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
Operating Income
8 543
N/A
7 436
-13%
10 327
+39%
9 186
-11%
10 276
+12%
10 362
+1%
11 124
+7%
9 559
-14%
10 407
+9%
10 512
+1%
5 496
-48%
5 059
-8%
(1 491)
N/A
(4 180)
-180%
(1 464)
+65%
(615)
+58%
3 224
N/A
3 821
+19%
1 133
-70%
(996)
N/A
(2 052)
-106%
(783)
+62%
1 569
N/A
406
-74%
(2 363)
N/A
(1 664)
+30%
(284)
+83%
2 807
N/A
2 455
-13%
3 277
+33%
(2 781)
N/A
(5 447)
-96%
(891)
+84%
(301)
+66%
(1 087)
-261%
(2 105)
-94%
(5 607)
-166%
(5 850)
-4%
(1 965)
+66%
(6)
+100%
1 619
N/A
(2 493)
N/A
1 147
N/A
2 495
+118%
6 792
+172%
10 233
+51%
8 370
-18%
9 297
+11%
9 889
+6%
14 316
+45%
11 894
-17%
16 209
+36%
19 198
+18%
17 121
-11%
15 365
-10%
16 136
+5%
17 267
+7%
13 823
-20%
16 105
+17%
9 928
-38%
5 489
-45%
15 603
+184%
14 178
-9%
Pre-Tax Income
Interest Income Expense
2 936
1 935
3 230
3 045
3 655
2 558
5 770
6 432
6 410
8 054
4 079
4 093
4 369
4 241
3 666
2 619
3 020
2 892
2 394
2 390
2 019
2 371
1 858
1 085
165
(2 170)
(98)
(1 404)
(1 137)
483
(1 451)
(855)
(976)
(1 716)
(4 739)
(6 531)
(6 837)
(6 479)
(4 660)
(2 993)
(3 941)
10 773
19 096
471
1 060
(12 323)
(16 493)
2 941
2 998
1 247
2 241
365
1 023
2 011
60
(116)
873
1 713
5 193
4 495
3 521
2 871
1 595
Non-Reccuring Items
0
0
13
0
0
0
0
0
0
0
(305)
0
0
0
45
0
0
0
0
0
0
0
18 358
0
0
0
98
0
0
0
(11 518)
0
0
0
(1 713)
0
0
0
(4 426)
0
0
0
24 554
0
0
0
0
0
0
0
0
0
0
0
(444)
0
0
0
(672)
0
0
0
(1 232)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
(1)
0
0
46
(1)
0
0
0
1 080
0
0
0
32
0
0
0
(1 110)
0
0
0
(19)
0
0
0
4
0
0
0
(8)
0
0
0
4
0
0
0
406
0
0
0
3
0
0
0
234
0
0
0
148
0
0
0
25
0
0
0
(171)
Total Other Income
1 592
1 101
0
(40)
0
0
197
271
263
373
(15)
14
13
1 023
411
1 494
1 346
197
26
(44)
324
220
(740)
16 463
16 790
16 997
36
2 089
1 765
816
(3 973)
(16 568)
(16 643)
(17 633)
(2 037)
(3 135)
(3 271)
(1 791)
(1 074)
(4 973)
(10 110)
(8 766)
(4 165)
21 858
27 139
26 174
376
575
445
421
159
317
412
508
398
133
(44)
(48)
126
(596)
(1 532)
(1 626)
(607)
Pre-Tax Income
13 071
N/A
10 472
-20%
13 570
+30%
12 191
-10%
13 931
+14%
12 921
-7%
17 090
+32%
16 262
-5%
17 080
+5%
18 985
+11%
9 254
-51%
9 166
-1%
2 889
-68%
1 084
-62%
3 738
+245%
3 498
-6%
7 590
+117%
6 910
-9%
3 585
-48%
1 349
-62%
290
-79%
1 807
+523%
19 935
+1 003%
17 956
-10%
14 593
-19%
13 164
-10%
(267)
N/A
3 491
N/A
3 083
-12%
4 577
+48%
(19 719)
N/A
(22 871)
-16%
(18 511)
+19%
(19 652)
-6%
(9 583)
+51%
(11 771)
-23%
(15 715)
-34%
(14 120)
+10%
(12 121)
+14%
(7 971)
+34%
(12 431)
-56%
(484)
+96%
41 037
N/A
24 824
-40%
34 992
+41%
24 084
-31%
(7 744)
N/A
12 814
N/A
13 332
+4%
15 985
+20%
14 529
-9%
16 890
+16%
20 633
+22%
19 640
-5%
15 526
-21%
16 153
+4%
18 096
+12%
15 488
-14%
20 777
+34%
13 826
-33%
7 478
-46%
16 848
+125%
13 763
-18%
Net Income
Tax Provision
(2 195)
(1 513)
(2 230)
(1 960)
(2 566)
(2 471)
(3 643)
(3 433)
(3 535)
(3 642)
(1 217)
(1 260)
(144)
105
(462)
(502)
(1 245)
(1 613)
(1 675)
(1 342)
(1 094)
(992)
(5 966)
(6 008)
(5 576)
(5 367)
16
(62)
(280)
(448)
4 144
4 082
4 844
4 863
2 378
2 913
1 586
1 608
(1 873)
(2 397)
(1 173)
(901)
(7 139)
(7 172)
(4 721)
(5 067)
2 003
1 968
(2 723)
(2 824)
(2 744)
(2 728)
(2 866)
(3 097)
(1 582)
(1 970)
(3 040)
(2 777)
(4 015)
(3 783)
(1 978)
(1 955)
(2 713)
Income from Continuing Operations
10 875
8 958
11 339
10 230
11 366
10 451
13 447
12 831
13 547
15 344
8 037
7 906
2 744
1 189
3 276
2 997
6 345
5 296
1 910
5
(805)
814
13 969
11 946
9 015
7 796
(251)
3 429
2 803
4 129
(15 574)
(18 788)
(13 667)
(14 789)
(7 205)
(8 860)
(14 130)
(12 513)
(13 994)
(10 368)
(13 604)
(1 385)
33 898
17 652
30 270
19 017
(5 740)
14 782
10 609
13 161
11 785
14 163
17 767
16 542
13 945
14 183
15 055
12 711
16 763
10 043
5 500
14 893
11 050
Income to Minority Interest
0
0
(420)
0
0
0
(1 181)
(283)
(519)
(770)
(1 234)
(1 050)
(890)
(531)
(699)
(180)
(79)
(42)
(39)
(261)
(409)
(380)
(278)
(364)
(334)
(494)
(129)
41
488
475
(173)
50
(223)
(470)
(98)
309
317
236
2 126
1 822
1 693
2 201
242
146
(375)
(1 088)
(1 603)
(1 847)
(2 162)
(2 469)
(2 320)
(2 559)
(2 765)
(2 599)
(2 270)
(2 709)
(2 799)
(2 504)
(3 150)
(2 263)
(1 743)
(2 579)
(2 343)
Net Income (Common)
10 755
N/A
8 838
-18%
10 919
+24%
9 810
-10%
10 946
+12%
10 031
-8%
12 266
+22%
11 366
-7%
11 845
+4%
13 392
+13%
6 803
-49%
6 856
+1%
1 855
-73%
658
-65%
2 577
+292%
2 816
+9%
6 266
+123%
5 255
-16%
1 871
-64%
(255)
N/A
(1 213)
-376%
435
N/A
13 690
+3 047%
11 584
-15%
8 682
-25%
7 302
-16%
(380)
N/A
3 470
N/A
3 291
-5%
4 604
+40%
(15 748)
N/A
(18 738)
-19%
(13 890)
+26%
(15 259)
-10%
(7 303)
+52%
(8 550)
-17%
(13 812)
-62%
(12 277)
+11%
(11 868)
+3%
(8 548)
+28%
(11 913)
-39%
815
N/A
34 140
+4 089%
17 374
-49%
29 470
+70%
17 504
-41%
(7 833)
N/A
12 935
N/A
8 446
-35%
10 692
+27%
9 464
-11%
11 603
+23%
15 003
+29%
13 944
-7%
11 675
-16%
11 474
-2%
12 256
+7%
10 207
-17%
13 613
+33%
7 781
-43%
3 757
-52%
12 314
+228%
8 707
-29%
EPS (Diluted)
768.21
N/A
589.2
-23%
727.93
+24%
613.12
-16%
643.88
+5%
626.93
-3%
766.62
+22%
710.37
-7%
740.31
+4%
787.76
+6%
400.17
-49%
403.29
+1%
109.11
-73%
38.7
-65%
151.58
+292%
165.64
+9%
368.58
+123%
309.11
-16%
110.05
-64%
-15
N/A
-71.35
-376%
24.16
N/A
805.29
+3 233%
681.41
-15%
482.33
-29%
429.52
-11%
-22.35
N/A
204.11
N/A
193.58
-5%
270.82
+40%
-926.35
N/A
-1 102.23
-19%
-817.05
+26%
-897.58
-10%
-429.58
+52%
-475
-11%
-767.33
-62%
-646.15
+16%
-624.63
+3%
-427.4
+32%
-595.65
-39%
40.75
N/A
1 707
+4 089%
882.08
-48%
1 503.69
+70%
885.93
-41%
-396.12
N/A
652.69
N/A
426.2
-35%
540.35
+27%
477.58
-12%
585.5
+23%
757.02
+29%
703.6
-7%
589.12
-16%
579
-2%
618.45
+7%
515.05
-17%
686.92
+33%
393.22
-43%
190.32
-52%
623.82
+228%
441.38
-29%
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