F
FNC Entertainment Co Ltd
KOSDAQ:173940
FNC Entertainment Co Ltd
KOSDAQ:173940
Price:
3 550
KRW
-3.79%
Market Closed
Market Cap:
₩54.6B
Income Statement
Earnings Waterfall
FNC Entertainment Co Ltd
FNC Entertainment Co Ltd
Income Statement
FNC Entertainment Co Ltd
FNC Entertainment Co Ltd
Currency: KRW
| 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 |
19
|
23
|
14
|
14
|
6
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
4
|
0
|
4
|
4
|
0
|
119
|
238
|
527
|
628
|
654
|
679
|
628
|
498
|
542
|
551
|
1 986
|
2 758
|
2 767
|
2 763
|
1 411
|
0
|
0
|
489
|
902
|
0
|
0
|
404
|
1 296
|
1 509
|
2 269
|
2 687
|
|
| Revenue |
60 072
N/A
|
61 317
+2%
|
62 836
+2%
|
66 090
+5%
|
72 671
+10%
|
78 477
+8%
|
83 039
+6%
|
91 330
+10%
|
91 417
+0%
|
89 345
-2%
|
87 322
-2%
|
88 740
+2%
|
87 865
-1%
|
92 264
+5%
|
87 841
-5%
|
83 905
-4%
|
74 014
-12%
|
69 965
-5%
|
73 629
+5%
|
75 723
+3%
|
84 190
+11%
|
87 897
+4%
|
84 053
-4%
|
81 151
-3%
|
72 425
-11%
|
69 050
-5%
|
77 947
+13%
|
76 786
-1%
|
74 189
-3%
|
90 455
+22%
|
77 159
-15%
|
77 541
+0%
|
65 786
-15%
|
68 872
+5%
|
73 036
+6%
|
72 201
-1%
|
90 078
+25%
|
90 648
+1%
|
90 472
0%
|
97 341
+8%
|
86 224
-11%
|
79 719
-8%
|
88 065
+10%
|
94 519
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(39 673)
|
(39 816)
|
(44 379)
|
(49 559)
|
(55 035)
|
(58 817)
|
(67 207)
|
(71 937)
|
(76 347)
|
(77 279)
|
(72 337)
|
(76 592)
|
(71 828)
|
(76 179)
|
(74 985)
|
(72 771)
|
(67 848)
|
(66 065)
|
(66 542)
|
(67 629)
|
(74 341)
|
(76 232)
|
(74 791)
|
(74 049)
|
(67 839)
|
(66 703)
|
(76 459)
|
(73 533)
|
(66 553)
|
(82 325)
|
(67 517)
|
(67 463)
|
(63 580)
|
(64 991)
|
(69 386)
|
(70 265)
|
(84 324)
|
(84 704)
|
(82 394)
|
(88 624)
|
(75 821)
|
(71 499)
|
(79 656)
|
(83 077)
|
|
| Gross Profit |
20 400
N/A
|
21 503
+5%
|
18 459
-14%
|
16 534
-10%
|
17 636
+7%
|
19 661
+11%
|
15 833
-19%
|
19 392
+22%
|
15 070
-22%
|
12 065
-20%
|
14 984
+24%
|
12 148
-19%
|
16 037
+32%
|
16 085
+0%
|
12 856
-20%
|
11 134
-13%
|
6 167
-45%
|
3 900
-37%
|
7 087
+82%
|
8 094
+14%
|
9 849
+22%
|
11 664
+18%
|
9 261
-21%
|
7 101
-23%
|
4 585
-35%
|
2 348
-49%
|
1 487
-37%
|
3 253
+119%
|
7 636
+135%
|
8 130
+6%
|
9 642
+19%
|
10 078
+5%
|
2 207
-78%
|
3 882
+76%
|
3 649
-6%
|
1 937
-47%
|
5 754
+197%
|
5 944
+3%
|
8 078
+36%
|
8 717
+8%
|
10 403
+19%
|
8 220
-21%
|
8 409
+2%
|
11 442
+36%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 817)
|
(9 299)
|
(10 105)
|
(10 719)
|
(11 726)
|
(11 927)
|
(12 755)
|
(14 821)
|
(17 588)
|
(19 303)
|
(18 909)
|
(17 532)
|
(14 575)
|
(14 121)
|
(13 586)
|
(13 870)
|
(12 170)
|
(15 837)
|
(12 304)
|
(12 117)
|
(14 787)
|
(14 395)
|
(14 419)
|
(14 640)
|
(11 908)
|
(13 165)
|
(15 290)
|
(15 541)
|
(11 828)
|
(15 391)
|
(15 310)
|
(14 211)
|
(15 390)
|
(15 048)
|
(15 122)
|
(16 418)
|
(13 763)
|
(14 039)
|
(14 257)
|
(13 810)
|
(14 585)
|
(14 515)
|
(14 195)
|
(14 378)
|
|
| Selling, General & Administrative |
(8 355)
|
(8 822)
|
(9 663)
|
(10 191)
|
(11 259)
|
(11 498)
|
(12 331)
|
(14 291)
|
(16 804)
|
(17 713)
|
(17 279)
|
(15 951)
|
(13 884)
|
(13 203)
|
(12 976)
|
(12 549)
|
(11 636)
|
(12 102)
|
(11 640)
|
(11 234)
|
(12 889)
|
(12 652)
|
(12 717)
|
(12 906)
|
(10 406)
|
(11 061)
|
(13 272)
|
(13 206)
|
(10 642)
|
(13 824)
|
(12 188)
|
(12 769)
|
(13 558)
|
(13 051)
|
(12 901)
|
(12 834)
|
(11 373)
|
(12 249)
|
(12 720)
|
(12 337)
|
(12 194)
|
(12 814)
|
(11 927)
|
(12 110)
|
|
| Depreciation & Amortization |
(462)
|
(478)
|
(443)
|
(509)
|
(467)
|
(404)
|
(424)
|
(530)
|
(784)
|
(827)
|
(867)
|
(818)
|
(690)
|
(650)
|
(611)
|
(569)
|
(534)
|
0
|
(663)
|
(883)
|
(1 897)
|
(1 744)
|
(1 702)
|
(1 734)
|
(1 502)
|
(1 590)
|
(2 133)
|
(2 120)
|
(1 499)
|
(1 896)
|
(1 334)
|
(1 422)
|
(1 616)
|
(1 701)
|
(1 911)
|
(2 007)
|
(2 112)
|
(2 297)
|
0
|
(1 708)
|
(2 186)
|
(1 560)
|
(2 090)
|
(2 108)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(19)
|
0
|
(25)
|
0
|
0
|
0
|
(763)
|
(763)
|
(763)
|
0
|
(268)
|
0
|
(752)
|
0
|
(3 735)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(515)
|
116
|
(214)
|
312
|
329
|
(1 788)
|
(21)
|
(216)
|
(296)
|
(310)
|
(1 577)
|
(278)
|
507
|
(1 537)
|
234
|
(204)
|
(141)
|
(178)
|
(160)
|
|
| Operating Income |
11 582
N/A
|
12 202
+5%
|
8 352
-32%
|
5 813
-30%
|
5 911
+2%
|
7 733
+31%
|
3 077
-60%
|
4 571
+49%
|
(2 518)
N/A
|
(7 236)
-187%
|
(3 923)
+46%
|
(5 383)
-37%
|
1 462
N/A
|
1 964
+34%
|
(730)
N/A
|
(2 736)
-275%
|
(6 004)
-119%
|
(11 937)
-99%
|
(5 218)
+56%
|
(4 024)
+23%
|
(4 938)
-23%
|
(2 732)
+45%
|
(5 157)
-89%
|
(7 538)
-46%
|
(7 323)
+3%
|
(10 817)
-48%
|
(13 802)
-28%
|
(12 288)
+11%
|
(4 192)
+66%
|
(7 261)
-73%
|
(5 668)
+22%
|
(4 133)
+27%
|
(13 183)
-219%
|
(11 167)
+15%
|
(11 472)
-3%
|
(14 481)
-26%
|
(8 009)
+45%
|
(8 095)
-1%
|
(6 179)
+24%
|
(5 093)
+18%
|
(4 182)
+18%
|
(6 295)
-51%
|
(5 786)
+8%
|
(2 936)
+49%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
60
|
335
|
411
|
829
|
895
|
745
|
863
|
709
|
770
|
359
|
409
|
437
|
91
|
768
|
721
|
493
|
571
|
383
|
185
|
173
|
79
|
299
|
(17)
|
(102)
|
(1 216)
|
(1 471)
|
(907)
|
(638)
|
(299)
|
(1 027)
|
(1 823)
|
(1 827)
|
(3 737)
|
(3 252)
|
(2 830)
|
(3 069)
|
1 457
|
1 294
|
1 417
|
1 969
|
(838)
|
(886)
|
(1 662)
|
(2 340)
|
|
| Non-Reccuring Items |
188
|
198
|
(13)
|
0
|
(15)
|
0
|
0
|
1
|
(762)
|
0
|
0
|
0
|
(268)
|
0
|
(752)
|
0
|
(3 333)
|
0
|
(2 879)
|
(3 437)
|
(1 636)
|
(1 645)
|
(1 628)
|
(1 070)
|
(522)
|
0
|
(502)
|
0
|
(2 468)
|
(1 948)
|
0
|
(2 052)
|
(790)
|
(1 308)
|
(1 308)
|
0
|
(303)
|
(359)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(5)
|
(51)
|
(86)
|
(88)
|
(123)
|
(4)
|
0
|
0
|
(57)
|
(62)
|
(61)
|
(59)
|
(1)
|
9
|
12
|
(15)
|
(76)
|
0
|
(196)
|
(182)
|
(122)
|
(115)
|
0
|
10
|
43
|
46
|
70
|
89
|
24
|
61
|
42
|
479
|
519
|
463
|
469
|
14
|
(60)
|
(102)
|
(203)
|
(202)
|
253
|
(30)
|
92
|
119
|
|
| Total Other Income |
213
|
150
|
(164)
|
(176)
|
(1 333)
|
(1 318)
|
(1 262)
|
(1 285)
|
(1 459)
|
(1 601)
|
(1 607)
|
(2 117)
|
(784)
|
(601)
|
(580)
|
(162)
|
(188)
|
(386)
|
(885)
|
(746)
|
(486)
|
(458)
|
0
|
5
|
(40)
|
(23)
|
172
|
172
|
172
|
141
|
54
|
268
|
181
|
204
|
190
|
(22)
|
(322)
|
(66)
|
367
|
378
|
117
|
642
|
247
|
251
|
|
| Pre-Tax Income |
12 038
N/A
|
12 834
+7%
|
8 500
-34%
|
6 376
-25%
|
5 335
-16%
|
7 156
+34%
|
2 678
-63%
|
3 996
+49%
|
(4 026)
N/A
|
(8 540)
-112%
|
(5 181)
+39%
|
(7 121)
-37%
|
502
N/A
|
2 140
+326%
|
(1 327)
N/A
|
(2 419)
-82%
|
(9 029)
-273%
|
(11 940)
-32%
|
(8 992)
+25%
|
(8 215)
+9%
|
(7 103)
+14%
|
(4 649)
+35%
|
(6 801)
-46%
|
(8 695)
-28%
|
(9 057)
-4%
|
(12 264)
-35%
|
(14 969)
-22%
|
(12 665)
+15%
|
(6 763)
+47%
|
(10 034)
-48%
|
(7 395)
+26%
|
(7 266)
+2%
|
(17 010)
-134%
|
(15 061)
+11%
|
(14 952)
+1%
|
(17 558)
-17%
|
(7 237)
+59%
|
(7 328)
-1%
|
(4 598)
+37%
|
(2 949)
+36%
|
(4 649)
-58%
|
(6 569)
-41%
|
(7 108)
-8%
|
(4 906)
+31%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 174)
|
(4 106)
|
(3 367)
|
(3 628)
|
(3 085)
|
(3 128)
|
(3 026)
|
(3 306)
|
(2 314)
|
(2 244)
|
(2 417)
|
(2 430)
|
(3 063)
|
(3 317)
|
(2 831)
|
(2 718)
|
236
|
651
|
975
|
827
|
(465)
|
(312)
|
158
|
812
|
1 204
|
1 276
|
(2 454)
|
(2 398)
|
(2 653)
|
(2 757)
|
981
|
373
|
(590)
|
(593)
|
(1 481)
|
(1 120)
|
(1 480)
|
(1 778)
|
(1 616)
|
(1 621)
|
(2 236)
|
(2 086)
|
(2 192)
|
(2 780)
|
|
| Income from Continuing Operations |
7 864
|
8 728
|
5 132
|
2 747
|
2 249
|
4 026
|
(350)
|
688
|
(6 340)
|
(10 784)
|
(7 599)
|
(9 552)
|
(2 562)
|
(1 178)
|
(4 159)
|
(5 137)
|
(8 794)
|
(11 289)
|
(8 017)
|
(7 389)
|
(7 568)
|
(4 962)
|
(6 643)
|
(7 884)
|
(7 853)
|
(10 989)
|
(17 424)
|
(15 063)
|
(9 416)
|
(12 790)
|
(6 414)
|
(6 892)
|
(17 600)
|
(15 654)
|
(16 433)
|
(18 678)
|
(8 717)
|
(9 106)
|
(6 214)
|
(4 569)
|
(6 885)
|
(8 655)
|
(9 300)
|
(7 686)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
244
|
2 406
|
2 331
|
1 968
|
1 499
|
(471)
|
(182)
|
75
|
307
|
154
|
29
|
188
|
160
|
608
|
490
|
517
|
540
|
241
|
292
|
252
|
334
|
125
|
126
|
88
|
5
|
6
|
6
|
6
|
6
|
11
|
11
|
10
|
10
|
22
|
25
|
25
|
25
|
|
| Net Income (Common) |
7 849
N/A
|
8 714
+11%
|
5 117
-41%
|
2 732
-47%
|
2 249
-18%
|
4 026
+79%
|
(350)
N/A
|
932
N/A
|
(3 934)
N/A
|
(8 142)
-107%
|
(4 636)
+43%
|
(6 359)
-37%
|
(6 969)
-10%
|
(5 968)
+14%
|
(1 005)
+83%
|
(2 590)
-158%
|
(1 283)
+50%
|
(3 541)
-176%
|
(8 481)
-140%
|
(7 741)
+9%
|
(6 960)
+10%
|
(4 473)
+36%
|
(6 128)
-37%
|
(7 345)
-20%
|
(7 613)
-4%
|
(10 697)
-41%
|
(17 358)
-62%
|
(15 327)
+12%
|
(9 291)
+39%
|
(12 664)
-36%
|
(6 139)
+52%
|
(6 290)
-2%
|
(17 594)
-180%
|
(15 648)
+11%
|
(16 427)
-5%
|
(18 672)
-14%
|
(8 269)
+56%
|
(8 913)
-8%
|
(5 971)
+33%
|
(4 327)
+28%
|
(6 630)
-53%
|
(8 579)
-29%
|
(9 275)
-8%
|
(7 661)
+17%
|
|
| EPS (Diluted) |
784.9
N/A
|
670.3
-15%
|
393.61
-41%
|
210.15
-47%
|
173
-18%
|
287.57
+66%
|
-25
N/A
|
66.57
N/A
|
-281
N/A
|
-581.57
-107%
|
-331.14
+43%
|
-454.21
-37%
|
-497.78
-10%
|
-426.28
+14%
|
-71.78
+83%
|
-185
-158%
|
-91.64
+50%
|
-252.92
-176%
|
-605.78
-140%
|
-552.92
+9%
|
-497.14
+10%
|
-319.5
+36%
|
-437.71
-37%
|
-524.64
-20%
|
-543.78
-4%
|
-769.56
-42%
|
-1 263.44
-64%
|
-1 127.93
+11%
|
-668.45
+41%
|
-899.87
-35%
|
-434.41
+52%
|
-428.69
+1%
|
-1 224.5
-186%
|
-1 059.83
+13%
|
-1 108.55
-5%
|
-1 251.81
-13%
|
-556.6
+56%
|
-597.09
-7%
|
-399.99
+33%
|
-289.86
+28%
|
-444.16
-53%
|
-574.7
-29%
|
-621.33
-8%
|
-513.21
+17%
|
|
Switch to:
Switch to:
See Also
Discover More
