Income Statement

Revenue

+11%

+24%

10Y

Currency: KRW

	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	635	646	662	772	663	533	661	381	263	184	56	142	255	347	451	437	1 371	1 448	1 461	1 481	555	479	447	376	299	370	404	509	679	672	772	833	760	798	679	591	480	484	480	562	546	550	549	456	460	822	1 161	1 519	1 828	0	0	0
Revenue	254 372 N/A	260 087 +2%	273 504 +5%	288 996 +6%	294 588 +2%	307 096 +4%	318 418 +4%	325 486 +2%	335 069 +3%	340 517 +2%	336 218 -1%	333 828 -1%	332 294 0%	324 351 -2%	318 366 -2%	312 207 -2%	310 023 -1%	315 328 +2%	318 338 +1%	328 439 +3%	337 996 +3%	325 355 -4%	309 190 -5%	287 752 -7%	262 537 -9%	256 420 -2%	262 748 +2%	274 148 +4%	289 567 +6%	306 506 +6%	312 798 +2%	308 585 -1%	329 310 +7%	327 574 -1%	334 648 +2%	338 226 +1%	321 065 -5%	321 892 +0%	326 967 +2%	343 863 +5%	346 042 +1%	354 476 +2%	361 556 +2%	362 759 +0%	363 261 +0%	370 242 +2%	373 293 +1%	365 465 -2%	367 527 +1%	370 022 +1%	375 418 +1%	383 071 +2%
Gross Profit
Cost of Revenue	(221 688)	(230 049)	(240 281)	(255 668)	(259 425)	(267 745)	(279 916)	(281 975)	(303 644)	(308 291)	(302 147)	(298 409)	(285 645)	(276 657)	(270 248)	(265 469)	(276 382)	(279 902)	(285 215)	(296 781)	(298 343)	(285 802)	(273 094)	(252 698)	(229 359)	(225 950)	(225 186)	(233 606)	(250 598)	(265 926)	(275 042)	(270 777)	(287 305)	(286 781)	(295 069)	(301 726)	(285 334)	(287 696)	(292 479)	(303 684)	(302 857)	(311 335)	(314 508)	(317 018)	(316 778)	(319 640)	(320 233)	(320 254)	(328 162)	(330 665)	(335 719)	(359 891)
Gross Profit	32 684 N/A	30 039 -8%	33 222 +11%	33 327 +0%	35 163 +6%	39 351 +12%	38 503 -2%	43 512 +13%	31 425 -28%	32 226 +3%	34 071 +6%	35 419 +4%	46 648 +32%	47 694 +2%	48 118 +1%	46 738 -3%	33 642 -28%	35 426 +5%	33 124 -6%	31 660 -4%	39 653 +25%	39 555 0%	36 098 -9%	35 055 -3%	33 177 -5%	30 472 -8%	37 564 +23%	40 544 +8%	38 969 -4%	40 582 +4%	37 756 -7%	37 808 +0%	42 005 +11%	40 793 -3%	39 580 -3%	36 502 -8%	35 731 -2%	34 197 -4%	34 488 +1%	40 179 +17%	43 185 +7%	43 141 0%	47 048 +9%	45 740 -3%	46 483 +2%	50 602 +9%	53 060 +5%	45 211 -15%	39 365 -13%	39 357 0%	39 699 +1%	23 180 -42%
Operating Income
Operating Expenses	(16 402)	(16 180)	(16 126)	(16 619)	(17 303)	(17 266)	(17 494)	(17 516)	(16 575)	(16 905)	(17 423)	(24 296)	(17 934)	(17 837)	(17 767)	(18 071)	(18 521)	(19 495)	(19 811)	(20 412)	(20 913)	(20 743)	(20 977)	(19 354)	(18 484)	(19 396)	(17 454)	(18 353)	(17 927)	(17 529)	(17 162)	(17 242)	(22 970)	(23 314)	(23 824)	(24 075)	(18 216)	(24 792)	(22 316)	(26 303)	(24 534)	(24 990)	(24 655)	(22 633)	(20 445)	(22 250)	(21 882)	(22 507)	(23 221)	(23 508)	(23 358)	(24 538)
Selling, General & Administrative	(14 999)	(14 726)	(13 988)	(14 231)	(15 411)	(15 371)	(15 624)	(15 639)	(14 661)	(14 549)	(14 986)	(14 720)	(15 342)	(15 164)	(15 185)	(15 419)	(15 964)	(16 561)	(16 934)	(17 515)	(18 249)	(18 037)	(18 286)	(16 865)	(16 358)	(16 546)	(15 968)	(16 881)	(16 411)	(16 221)	(15 795)	(15 858)	(21 276)	(21 814)	(22 266)	(22 620)	(16 964)	(17 027)	(17 596)	(21 254)	(22 060)	(22 373)	(22 136)	(18 762)	(17 877)	(18 297)	(19 013)	(19 572)	(20 108)	(20 159)	(19 657)	(20 346)
Research & Development	(927)	(1 083)	(1 398)	(1 675)	(1 515)	(1 503)	(1 501)	(1 437)	(1 609)	(1 985)	(2 132)	(2 313)	(2 421)	(2 268)	(2 409)	(2 446)	(2 296)	(2 233)	(2 174)	(2 286)	(2 471)	(2 521)	(2 534)	(2 345)	(1 994)	(1 763)	(1 547)	(1 440)	(1 345)	(1 133)	(1 177)	(1 218)	(1 518)	(1 308)	(1 357)	(1 202)	(970)	(1 074)	(885)	(894)	(957)	(1 026)	(1 003)	(1 055)	(1 071)	(1 166)	(1 345)	(1 592)	(1 743)	(1 803)	(2 124)	(2 448)
Depreciation & Amortization	(476)	(371)	(479)	(506)	(376)	(395)	(371)	(441)	(305)	(370)	(304)	(222)	(170)	(199)	(234)	(206)	(262)	(258)	(261)	(224)	(192)	(186)	(159)	(146)	(132)	(136)	(142)	(164)	(171)	(175)	(189)	(165)	(177)	(214)	(224)	(277)	(282)	(525)	(901)	(1 221)	(1 517)	(1 591)	(1 516)	(1 496)	(1 498)	(1 466)	(1 523)	(1 343)	(1 371)	(1 401)	(1 432)	(1 599)
Other Operating Expenses	0	0	(261)	(207)	0	3	0	0	0	0	0	(7 041)	0	(206)	61	0	0	(443)	(442)	(387)	0	0	0	0	0	(951)	203	132	0	0	0	0	0	23	24	24	0	(6 166)	(2 934)	(2 934)	0	0	0	(1 320)	0	(1 320)	0	0	0	(145)	(145)	(145)
Operating Income	16 282 N/A	13 857 -15%	17 095 +23%	16 708 -2%	17 860 +7%	22 085 +24%	21 009 -5%	25 996 +24%	14 850 -43%	15 321 +3%	16 648 +9%	11 123 -33%	28 715 +158%	29 857 +4%	30 351 +2%	28 667 -6%	15 120 -47%	15 931 +5%	13 312 -16%	11 247 -16%	18 740 +67%	18 811 +0%	15 120 -20%	15 700 +4%	14 694 -6%	11 074 -25%	20 108 +82%	22 189 +10%	21 041 -5%	23 052 +10%	20 595 -11%	20 568 0%	19 034 -7%	17 481 -8%	15 758 -10%	12 427 -21%	17 515 +41%	9 405 -46%	12 172 +29%	13 876 +14%	18 651 +34%	18 150 -3%	22 393 +23%	23 107 +3%	26 038 +13%	28 352 +9%	31 178 +10%	22 704 -27%	16 144 -29%	15 850 -2%	16 341 +3%	(1 357) N/A
Pre-Tax Income
Interest Income Expense	1 076	960	1 048	771	1 097	1 332	1 038	1 323	1 705	1 539	1 615	1 709	1 052	723	590	637	451	302	347	(17)	49	325	554	899	(185)	256	11	217	647	639	438	(350)	(508)	(468)	(397)	(64)	223	424	666	1 134	599	627	648	230	1 018	854	577	230	99	132	(48)	78
Non-Reccuring Items	(7 277)	(262)	0	0	(501)	(315)	(360)	(776)	(4 937)	(7 234)	(7 456)	0	(2 423)	0	0	6	(442)	0	0	0	(430)	(430)	(1 586)	(1 515)	(953)	0	0	0	0	0	0	0	0	0	(3 232)	(3 232)	(6 166)	0	0	0	0	0	(1 320)	0	(1 320)	0	0	0	(145)	0	0	0
Gain/Loss on Disposition of Assets	6	0	(1)	0	53	53	20	55	0	5	0	2	2	0	0	0	67	93	0	93	26	0	2	216	216	216	224	2	16	18	9	0	77	(315)	0	(316)	(123)	(19)	57	57	77	79	15	96	59	70	49	(26)	(190)	(285)	(271)	(266)
Total Other Income	(730)	(5 987)	(1 105)	(2 152)	(5 407)	(5 496)	(5 208)	(7 870)	(837)	(819)	(986)	2 472	(485)	(207)	122	464	3 840	3 756	3 829	3 419	103	176	1 896	2 296	3 254	3 615	2 296	2 317	2 593	1 882	1 504	1 120	546	538	478	1 010	60	(86)	1 601	1 620	1 779	2 058	87	(142)	(5 771)	(5 943)	(5 194)	(5 257)	(1 608)	(1 510)	(2 396)	(2 324)
Pre-Tax Income	9 357 N/A	8 566 -8%	17 035 +99%	15 327 -10%	13 102 -15%	17 658 +35%	16 498 -7%	18 728 +14%	10 781 -42%	8 813 -18%	9 821 +11%	15 307 +56%	26 860 +75%	30 372 +13%	31 062 +2%	29 773 -4%	19 035 -36%	20 081 +5%	17 488 -13%	14 740 -16%	18 488 +25%	18 881 +2%	15 986 -15%	17 597 +10%	17 026 -3%	15 162 -11%	22 639 +49%	24 724 +9%	24 298 -2%	25 590 +5%	22 544 -12%	21 338 -5%	19 149 -10%	17 236 -10%	12 607 -27%	9 823 -22%	11 510 +17%	9 724 -16%	14 496 +49%	16 687 +15%	21 106 +26%	20 915 -1%	21 822 +4%	23 292 +7%	20 025 -14%	23 333 +17%	26 610 +14%	17 651 -34%	14 300 -19%	14 187 -1%	13 626 -4%	(3 870) N/A
Net Income
Tax Provision	(429)	(216)	(4 595)	(5 007)	(3 218)	(3 966)	(3 769)	(3 669)	799	1 241	(250)	(1 817)	(7 637)	(8 255)	(7 651)	(8 579)	(5 828)	(6 138)	(5 031)	(3 361)	(4 541)	(4 472)	(4 195)	(4 548)	(4 393)	(3 993)	(5 433)	(5 790)	(5 823)	(6 293)	(5 947)	(5 371)	(4 841)	(4 550)	(3 042)	(2 729)	(2 951)	(1 827)	(2 971)	(3 693)	(4 820)	(5 316)	(5 416)	(5 130)	(4 483)	(5 075)	(5 811)	(4 068)	(2 673)	(2 694)	(2 526)	1 195
Income from Continuing Operations	8 928	8 350	12 441	10 321	9 885	13 691	12 728	15 058	11 580	10 054	9 571	13 489	19 224	22 117	23 410	21 194	13 208	13 942	12 457	11 379	13 947	14 409	11 791	13 049	12 633	11 169	17 206	18 934	18 475	19 298	16 599	15 970	14 309	12 688	9 566	7 095	8 559	7 897	11 525	12 994	16 286	15 600	16 406	18 161	15 542	18 258	20 799	13 583	11 627	11 493	11 100	(2 675)
Income to Minority Interest	1 425	1 971	1 487	1 485	158	(348)	(383)	(798)	(11)	(236)	(311)	(310)	1	(325)	0	0	0	0	0	8	11	47	11	3	0	0	0	0	(5)	(13)	(15)	(21)	186	359	263	263	57	(110)	(17)	(20)	(25)	(30)	(33)	(36)	(33)	(36)	(34)	(23)	(15)	(9)	0	5
Net Income (Common)	6 995 N/A	7 461 +7%	11 250 +51%	9 624 -14%	10 043 +4%	12 886 +28%	11 837 -8%	12 791 +8%	601 -95%	(1 106) N/A	(9 205) -732%	(6 077) +34%	8 179 N/A	10 890 +33%	20 100 +85%	19 635 -2%	13 208 -33%	13 942 +6%	12 457 -11%	11 386 -9%	13 958 +23%	14 035 +1%	13 861 -1%	14 324 +3%	12 111 -15%	11 529 -5%	13 799 +20%	17 606 +28%	16 852 -4%	16 373 -3%	14 940 -9%	13 093 -12%	13 658 +4%	13 006 -5%	9 843 -24%	7 293 -26%	8 616 +18%	7 787 -10%	11 508 +48%	12 975 +13%	16 261 +25%	15 570 -4%	16 373 +5%	18 125 +11%	15 509 -14%	18 222 +17%	20 765 +14%	13 560 -35%	11 612 -14%	11 484 -1%	11 101 -3%	(2 670) N/A
EPS (Diluted)	211.96 N/A	226.09 +7%	340.9 +51%	291.63 -14%	304.33 +4%	390.48 +28%	358.69 -8%	387.6 +8%	18.21 -95%	-33.51 N/A	-278.93 -732%	-184.15 +34%	247.84 N/A	330 +33%	609.09 +85%	595 -2%	400.24 -33%	422.48 +6%	377.48 -11%	345.03 -9%	422.96 +23%	425.3 +1%	420.03 -1%	434.06 +3%	367 -15%	349.36 -5%	418.15 +20%	533.51 +28%	510.66 -4%	496.15 -3%	452.72 -9%	396.75 -12%	413.87 +4%	398.94 -4%	301.91 -24%	223.7 -26%	264.29 +18%	238.87 -10%	353.02 +48%	397.99 +13%	498.81 +25%	477.6 -4%	502.24 +5%	555.99 +11%	475.74 -14%	558.97 +17%	636.97 +14%	415.95 -35%	356.19 -14%	352.26 -1%	340.51 -3%	-81.9 N/A

Income Statement Balance Sheet Cash Flow Statement

Korea Electronic Power Industrial Development Co Ltd
KRX:130660

Income Statement

Earnings Waterfall
Korea Electronic Power Industrial Development Co Ltd

Income Statement
Korea Electronic Power Industrial Development Co Ltd

See Also

Company

Help

Tools

Stocks

Korea Electronic Power Industrial Development Co Ltd KRX:130660

Income Statement

Earnings Waterfall Korea Electronic Power Industrial Development Co Ltd

Income Statement Korea Electronic Power Industrial Development Co Ltd

See Also

Company

Help

Tools

Stocks

Korea Electronic Power Industrial Development Co Ltd
KRX:130660

Earnings Waterfall
Korea Electronic Power Industrial Development Co Ltd

Income Statement
Korea Electronic Power Industrial Development Co Ltd