Income Statement

Revenue

+38%

+82%

10Y

Currency: KRW

	Dec-2004	Mar-2005	Jun-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	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	Sep-2014	Dec-2014	Dec-2015	Dec-2016	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
Revenue
Interest Expense	4 732	3 317	2 775	689	57	0	95	66	53	54	92	87	87	93	31	42	47	50	0	31	23	22	0	44	56	60	58	52	51	52	55	55	55	53	41	33	9	11	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	115	0	0	0	127	0	0	0	162	0	0	0	135	0	0
Revenue	64 426 N/A	64 732 +0%	62 662 -3%	23 597 -62%	21 434 -9%	31 280 +46%	40 963 +31%	41 336 +1%	39 450 -5%	38 945 -1%	40 229 +3%	42 245 +5%	45 499 +8%	48 940 +8%	53 170 +9%	57 248 +8%	58 604 +2%	59 620 +2%	57 403 -4%	51 915 -10%	49 223 -5%	49 093 0%	52 362 +7%	55 053 +5%	58 311 +6%	59 428 +2%	57 477 -3%	60 024 +4%	59 524 -1%	58 751 -1%	57 781 -2%	53 220 -8%	51 924 -2%	50 719 -2%	47 685 -6%	46 656 -2%	30 606 -34%	39 889 +30%	35 660 -11%	51 396 +44%	44 527 -13%	68 250 +53%	141 623 +108%	184 582 +30%	220 580 +20%	241 058 +9%	286 770 +19%	354 082 +23%	369 183 +4%	402 548 +9%	360 967 -10%	300 604 -17%	310 935 +3%	365 164 +17%	405 953 +11%	437 752 +8%	432 905 -1%	429 780 -1%	413 938 -4%	397 486 -4%	410 394 +3%	384 101 -6%	463 618 +21%	539 958 +16%	682 333 +26%	756 101 +11%	725 516 -4%	680 348 -6%	564 421 -17%	516 652 -8%	500 845 -3%	518 530 +4%	566 303 +9%
Gross Profit
Cost of Revenue	(10 116)	(11 308)	(12 663)	(7 850)	(8 976)	(13 596)	(17 746)	(17 548)	(17 017)	(16 930)	(19 479)	(23 019)	(26 241)	(28 434)	(27 772)	(25 695)	(23 631)	(22 301)	(21 170)	(20 604)	(20 105)	(19 211)	(20 873)	(21 395)	(22 687)	(24 615)	(24 243)	(25 687)	(29 144)	(31 775)	(34 906)	(35 476)	(34 224)	(34 281)	(35 399)	(37 469)	(27 720)	(34 188)	(30 282)	(29 587)	(24 504)	(38 427)	(94 234)	(126 343)	(154 377)	(170 260)	(210 044)	(265 497)	(279 205)	(305 457)	(265 788)	(213 425)	(207 665)	(225 714)	(239 045)	(247 724)	(242 468)	(234 507)	(224 173)	(211 874)	(216 607)	(210 290)	(267 365)	(327 596)	(445 330)	(503 335)	(484 958)	(453 101)	(360 798)	(319 225)	(306 903)	(320 733)	(358 733)
Gross Profit	54 310 N/A	53 424 -2%	49 999 -6%	15 747 -69%	12 458 -21%	17 684 +42%	23 217 +31%	23 788 +2%	22 433 -6%	22 015 -2%	20 750 -6%	19 226 -7%	19 258 +0%	20 506 +6%	25 398 +24%	31 553 +24%	34 973 +11%	37 319 +7%	36 233 -3%	31 311 -14%	29 118 -7%	29 882 +3%	31 489 +5%	33 658 +7%	35 624 +6%	34 813 -2%	33 234 -5%	34 337 +3%	30 380 -12%	26 976 -11%	22 875 -15%	17 744 -22%	17 700 0%	16 438 -7%	12 286 -25%	9 187 -25%	2 886 -69%	5 701 +98%	5 378 -6%	21 809 +306%	20 023 -8%	29 823 +49%	47 389 +59%	58 239 +23%	66 203 +14%	70 798 +7%	76 726 +8%	88 585 +15%	89 978 +2%	97 091 +8%	95 179 -2%	87 179 -8%	103 270 +18%	139 450 +35%	166 908 +20%	190 028 +14%	190 437 +0%	195 273 +3%	189 765 -3%	185 612 -2%	193 787 +4%	173 811 -10%	196 253 +13%	212 362 +8%	237 003 +12%	252 766 +7%	240 558 -5%	227 247 -6%	203 623 -10%	197 427 -3%	193 942 -2%	197 797 +2%	207 570 +5%
Operating Income
Operating Expenses	(15 689)	(16 833)	(20 236)	(13 714)	(15 850)	(24 534)	(36 794)	(40 893)	(40 100)	(49 551)	(34 791)	(42 509)	(40 413)	(28 093)	(25 634)	(24 590)	(24 098)	(25 476)	(23 450)	(22 779)	(25 431)	(23 930)	(25 074)	(25 857)	(26 618)	(25 027)	(26 895)	(29 295)	(29 018)	(29 732)	(27 328)	(24 420)	(25 400)	(25 116)	(23 194)	(21 573)	(20 951)	(17 529)	(16 758)	(17 975)	(13 295)	(19 673)	(33 354)	(42 683)	(46 697)	(47 630)	(42 746)	(36 397)	(33 115)	(37 086)	(46 027)	(51 800)	(64 576)	(76 626)	(78 540)	(84 063)	(81 628)	(80 578)	(91 628)	(94 530)	(99 747)	(98 742)	(91 086)	(86 652)	(80 707)	(79 824)	(78 674)	(83 329)	(97 417)	(101 562)	(106 983)	(114 552)	(119 644)
Selling, General & Administrative	(13 660)	(14 319)	(15 548)	(9 303)	(11 398)	(17 793)	(27 555)	(27 280)	(26 934)	(37 941)	(29 030)	(29 926)	(29 453)	(17 452)	(23 489)	(22 877)	(22 558)	(23 876)	(21 651)	(20 670)	(21 008)	(19 026)	(20 422)	(20 836)	(21 216)	(20 500)	(22 759)	(24 802)	(23 852)	(23 549)	(20 310)	(17 925)	(17 716)	(17 866)	(17 063)	(16 022)	(11 008)	(12 682)	(11 481)	(14 928)	(11 679)	(16 622)	(26 549)	(36 311)	(39 204)	(39 863)	(32 538)	(27 658)	(23 921)	(27 303)	(33 261)	(41 215)	(53 125)	(62 183)	(62 400)	(66 901)	(63 272)	(63 321)	(68 255)	(77 765)	(84 958)	(84 491)	(66 806)	(73 243)	(67 065)	(66 631)	(54 971)	(68 542)	(81 621)	(84 756)	(83 216)	(98 602)	(104 003)
Research & Development	(2 029)	(2 514)	(4 688)	(4 411)	(4 452)	(6 741)	(9 239)	(10 046)	(9 599)	(8 043)	(5 761)	(3 964)	(2 341)	(2 022)	(2 145)	(1 713)	(1 540)	(1 600)	(1 799)	(2 109)	(2 494)	(2 975)	(4 652)	(5 021)	(4 927)	(4 527)	(4 136)	(4 493)	(5 166)	(6 183)	(7 018)	(7 023)	(7 684)	(7 250)	(6 131)	(5 551)	(3 630)	(4 847)	(5 277)	(1 926)	(1 675)	(3 111)	(5 159)	(6 250)	(6 951)	(7 275)	(7 930)	(8 021)	(8 711)	(9 300)	(9 252)	(10 498)	(11 320)	(13 521)	(15 034)	(16 171)	(17 064)	(16 657)	(16 189)	(15 793)	(14 602)	(14 204)	(13 613)	(13 487)	(13 383)	(13 602)	0	0	0	0	0	0	0
Depreciation & Amortization	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	(199)	0	0	(298)	0	0	0	(902)	0	0	0	(1 757)	0	0	0	0	0	0	0	(3 477)	0	0	0	(4 315)	0	0	0	(5 097)	0	0	0	(6 548)	0	0
Other Operating Expenses	0	0	0	0	0	0	0	(3 567)	(3 567)	(3 567)	0	(8 619)	(8 619)	(8 619)	0	0	0	0	0	0	(1 929)	(1 929)	0	0	(475)	0	0	0	0	0	0	528	0	0	0	0	(6 313)	0	0	(922)	59	60	(1 348)	(122)	(542)	(492)	(1 376)	(718)	(483)	(483)	(1 757)	(87)	(131)	(922)	(1 106)	(991)	(1 292)	(600)	(3 707)	(972)	(187)	(47)	(6 352)	78	(259)	409	(18 606)	(14 787)	(15 796)	(16 806)	(17 219)	(15 950)	(15 641)
Operating Income	38 621 N/A	36 591 -5%	29 763 -19%	2 033 -93%	(3 392) N/A	(6 850) -102%	(13 577) -98%	(17 105) -26%	(17 667) -3%	(27 536) -56%	(14 041) +49%	(23 283) -66%	(21 155) +9%	(7 587) +64%	(236) +97%	6 963 N/A	10 875 +56%	11 843 +9%	12 783 +8%	8 532 -33%	3 687 -57%	5 952 +61%	6 415 +8%	7 801 +22%	9 006 +15%	9 786 +9%	6 339 -35%	5 042 -20%	1 362 -73%	(2 756) N/A	(4 453) -62%	(6 676) -50%	(7 700) -15%	(8 678) -13%	(10 908) -26%	(12 386) -14%	(18 065) -46%	(11 828) +35%	(11 380) +4%	3 834 N/A	6 728 +75%	10 150 +51%	14 035 +38%	15 556 +11%	19 506 +25%	23 168 +19%	33 980 +47%	52 188 +54%	56 863 +9%	60 005 +6%	49 152 -18%	35 379 -28%	38 694 +9%	62 824 +62%	88 368 +41%	105 965 +20%	108 809 +3%	114 695 +5%	98 137 -14%	91 082 -7%	94 040 +3%	75 069 -20%	105 167 +40%	125 710 +20%	156 296 +24%	172 942 +11%	161 884 -6%	143 918 -11%	106 206 -26%	95 865 -10%	86 959 -9%	83 245 -4%	87 926 +6%
Pre-Tax Income
Interest Income Expense	(5 174)	(4 569)	(3 695)	89	1 142	1 809	1 195	1 597	842	1 493	2 311	2 860	3 877	4 213	6 061	6 135	5 287	3 760	0	844	1 849	2 144	0	2 151	1 492	2 090	1 966	1 930	2 102	1 323	1 334	920	2 620	2 269	880	836	616	974	927	(7)	637	836	423	637	769	628	1 083	1 336	2 056	2 985	2 870	2 738	1 721	53	(357)	(584)	(376)	1 498	2 582	2 819	4 348	6 294	5 174	7 178	7 815	7 967	0	0	0	0	0	0	0
Non-Reccuring Items	0	0	0	0	0	0	(3 567)	0	0	0	(8 619)	0	0	0	0	0	0	0	(1 929)	(1 929)	0	0	(475)	(475)	0	(1 274)	(3 178)	(3 178)	(3 178)	(4 540)	(14 569)	(14 721)	(15 303)	(13 142)	(5 822)	(5 670)	0	(1)	(5 849)	0	0	0	0	0	0	0	(612)	0	0	0	(489)	0	0	0	0	0	0	0	(1 418)	0	0	0	(459)	0	0	0	(1 517)	0	0	0	(1 575)	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	1 081	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(1)	0	0	(14)	5 408	6 457	4 911	4 925	(1 382)	(1 349)	104	101	(95)	(112)	(31)	(29)	14	17	2 108	30	(2)	186	2 322	275	254	(17)	(90)	(103)	(27)	69	65	65	(1)	(1)	1 225	1 225	1 225	3	624	0	(3)	(3)	0	0	0	187	(12)	187	187	0	(277)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8 332	11 053	13 725	11 273	20 963	19 054	13 022
Pre-Tax Income	33 446 N/A	32 021 -4%	26 067 -19%	2 108 -92%	4 239 +101%	1 416 -67%	(11 038) N/A	(10 583) +4%	(18 207) -72%	(27 392) -50%	(20 245) +26%	(20 322) 0%	(17 373) +15%	(3 486) +80%	5 794 N/A	13 069 +126%	16 176 +24%	15 620 -3%	12 962 -17%	7 477 -42%	5 534 -26%	8 282 +50%	8 262 0%	9 752 +18%	10 752 +10%	10 585 -2%	5 037 -52%	3 691 -27%	259 -93%	(5 904) N/A	(17 623) -198%	(20 412) -16%	(20 384) +0%	(19 552) +4%	(14 625) +25%	(15 995) -9%	(16 224) -1%	(10 852) +33%	(15 678) -44%	3 827 N/A	7 362 +92%	10 983 +49%	14 458 +32%	16 193 +12%	20 275 +25%	23 983 +18%	34 439 +44%	53 711 +56%	59 106 +10%	62 990 +7%	51 256 -19%	38 117 -26%	40 415 +6%	62 877 +56%	88 011 +40%	105 381 +20%	108 433 +3%	116 193 +7%	99 301 -15%	93 901 -5%	98 388 +5%	81 363 -17%	109 882 +35%	132 888 +21%	164 111 +23%	180 909 +10%	168 699 -7%	154 971 -8%	119 931 -23%	107 138 -11%	106 347 -1%	102 299 -4%	100 948 -1%
Net Income
Tax Provision	(5 406)	(5 898)	(5 435)	(607)	(211)	415	(12 069)	(13 050)	(13 298)	(14 478)	(2 916)	(2 999)	(3 133)	(3 444)	(3 379)	(3 935)	(4 230)	(4 439)	(4 544)	(4 086)	(3 779)	(3 912)	(4 207)	(4 062)	(4 135)	(3 403)	7 962	7 946	8 284	8 480	(2 584)	(2 641)	(2 830)	(3 030)	(5 108)	(4 643)	(3 815)	(10 147)	(1 351)	(3 240)	(2 949)	(3 863)	(1 144)	(1 509)	(2 534)	(2 644)	(3 053)	(6 087)	(7 253)	(8 586)	(11 526)	(8 903)	(8 988)	(15 021)	(25 455)	(28 510)	(29 786)	(36 547)	(33 421)	(35 251)	(37 144)	(30 305)	(26 824)	(29 734)	(33 342)	(37 253)	(36 717)	(32 533)	(29 939)	(23 796)	(21 445)	(22 201)	(20 211)
Income from Continuing Operations	28 040	26 123	20 632	1 501	4 028	1 831	(23 107)	(23 633)	(31 505)	(41 870)	(23 161)	(23 321)	(20 506)	(6 930)	2 415	9 134	11 946	11 181	8 418	3 391	1 755	4 370	4 055	5 690	6 617	7 182	12 999	11 637	8 543	2 576	(20 207)	(23 053)	(23 214)	(22 582)	(19 733)	(20 638)	(20 039)	(20 999)	(17 029)	587	4 413	7 120	13 314	14 684	17 741	21 339	31 386	47 624	51 853	54 404	39 730	29 214	31 427	47 856	62 556	76 871	78 647	79 646	65 880	58 650	61 244	51 058	83 058	103 154	130 769	143 656	131 982	122 438	89 992	83 342	84 902	80 098	80 737
Income to Minority Interest	17	2	(13)	1	1	0	(7)	(14)	(26)	(39)	(40)	(56)	(61)	(69)	(69)	(64)	(66)	(67)	(77)	(84)	(68)	(68)	20	265	483	603	2 171	2 323	2 518	3 759	8 316	8 346	8 059	6 823	1 163	705	492	92	64	70	18	7	5	14	17	35	57	30	47	136	146	165	186	86	147	134	29	100	67	163	268	179	104	43	(21)	(23)	37	(19)	(20)	54	17	(6)	31
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	(3 364)	(3 541)	(3 664)	(5 119)	(2 076)	(2 166)	(2 253)	(1 424)	(1 262)	(1 115)	(1 100)	(345)	(198)	(87)	(1)	(242)	(312)	(260)	(344)	(333)	(274)	(317)	(124)	(18)	5	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)	28 057 N/A	26 125 -7%	20 619 -21%	1 502 -93%	4 029 +168%	1 831 -55%	(22 265) N/A	(22 798) -2%	(30 682) -35%	(41 060) -34%	(23 201) +43%	(26 741) -15%	(24 108) +10%	(10 663) +56%	(2 773) +74%	6 994 N/A	9 714 +39%	8 861 -9%	6 917 -22%	2 045 -70%	572 -72%	3 202 +460%	3 730 +16%	5 757 +54%	7 013 +22%	7 784 +11%	14 928 +92%	13 648 -9%	10 801 -21%	5 991 -45%	(12 224) N/A	(14 981) -23%	(15 472) -3%	(15 883) -3%	(18 588) -17%	(19 928) -7%	(19 542) +2%	(20 907) -7%	(16 965) +19%	657 N/A	4 431 +574%	7 127 +61%	13 319 +87%	14 698 +10%	17 758 +21%	21 374 +20%	31 443 +47%	47 654 +52%	51 900 +9%	54 540 +5%	39 876 -27%	29 379 -26%	31 613 +8%	47 942 +52%	62 703 +31%	77 005 +23%	78 676 +2%	79 746 +1%	65 947 -17%	58 813 -11%	61 512 +5%	51 237 -17%	83 162 +62%	103 197 +24%	130 748 +27%	143 633 +10%	132 019 -8%	122 419 -7%	89 972 -27%	83 396 -7%	84 919 +2%	80 092 -6%	80 768 +1%
EPS (Diluted)	1 275.31 N/A	1 187.5 -7%	937.22 -21%	53.64 -94%	143.89 +168%	65.39 -55%	-795.17 N/A	-814.21 -2%	-1 095.78 -35%	-1 466.42 -34%	-828.6 +43%	-955.03 -15%	-861 +10%	-380.82 +56%	-99.03 +74%	249.78 N/A	346.92 +39%	316.46 -9%	247.03 -22%	73.03 -70%	20.42 -72%	114.35 +460%	133.21 +16%	205.6 +54%	250.46 +22%	278 +11%	4 976 +1 690%	487.42 -90%	385.75 -21%	213.96 -45%	-1 746.28 N/A	-2 140.14 -23%	-2 210.28 -3%	-2 269 -3%	-2 655.42 -17%	-2 846.85 -7%	-2 791.71 +2%	-2 986.71 -7%	-2 423.57 +19%	93.85 N/A	633 +574%	1 018.14 +61%	1 902.71 +87%	2 099.71 +10%	2 536.85 +21%	3 053.42 +20%	4 491.85 +47%	6 807.71 +52%	7 414.28 +9%	7 791.42 +5%	5 696.57 -27%	4 197 -26%	4 516.14 +8%	6 848.85 +52%	8 957.57 +31%	11 000.71 +23%	11 239.42 +2%	11 392.28 +1%	9 421 -17%	8 401.85 -11%	8 787.42 +5%	7 319.57 -17%	11 880.28 +62%	14 742.42 +24%	18 815.65 +28%	20 669.9 +10%	18 995.53 -8%	17 614.24 -7%	12 945.61 -27%	11 999.42 -7%	12 218.56 +2%	11 524.02 -6%	11 621.29 +1%

Income Statement Balance Sheet Cash Flow Statement

Gravity Co Ltd
NASDAQ:GRVY

Income Statement

Earnings Waterfall
Gravity Co Ltd

Income Statement
Gravity Co Ltd

See Also

Company

Help

Tools

Stocks

Gravity Co Ltd NASDAQ:GRVY

Income Statement

Earnings Waterfall Gravity Co Ltd

Income Statement Gravity Co Ltd

See Also

Company

Help

Tools

Stocks

Gravity Co Ltd
NASDAQ:GRVY

Earnings Waterfall
Gravity Co Ltd

Income Statement
Gravity Co Ltd