W
Wonik IPS Co Ltd
KOSDAQ:240810
Wonik IPS Co Ltd
KOSDAQ:240810
Price:
26 400
KRW
-0.94%
Market Closed
Market Cap:
1.3T
KRW
Income Statement
Earnings Waterfall
Wonik IPS Co Ltd
Wonik IPS Co Ltd
|
Revenue
|
748.2B
KRW
|
|
Cost of Revenue
|
-455.8B
KRW
|
|
Gross Profit
|
292.3B
KRW
|
|
Operating Expenses
|
-281.7B
KRW
|
|
Operating Income
|
10.6B
KRW
|
|
Other Expenses
|
10.1B
KRW
|
|
Net Income
|
20.7B
KRW
|
Income Statement
Wonik IPS Co Ltd
Wonik IPS Co Ltd
Currency: KRW
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Revenue |
381 552
N/A
|
534 259
+40%
|
636 858
+19%
|
630 861
-1%
|
631 060
+0%
|
636 388
+1%
|
634 422
0%
|
649 313
+2%
|
642 701
-1%
|
632 304
-2%
|
554 139
-12%
|
669 242
+21%
|
720 148
+8%
|
823 272
+14%
|
1 140 182
+38%
|
1 090 925
-4%
|
1 163 487
+7%
|
1 292 704
+11%
|
1 230 981
-5%
|
1 232 302
+0%
|
1 186 442
-4%
|
953 751
-20%
|
863 568
-9%
|
1 011 485
+17%
|
953 184
-6%
|
887 999
-7%
|
784 818
-12%
|
690 338
-12%
|
653 813
-5%
|
674 066
+3%
|
678 740
+1%
|
748 176
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(229 175)
|
(322 886)
|
(387 309)
|
(379 635)
|
(384 616)
|
(389 067)
|
(376 780)
|
(391 437)
|
(383 729)
|
(366 856)
|
(321 481)
|
(390 175)
|
(421 490)
|
(484 864)
|
(651 739)
|
(624 651)
|
(676 246)
|
(753 504)
|
(761 892)
|
(760 682)
|
(718 418)
|
(578 356)
|
(513 531)
|
(599 228)
|
(570 414)
|
(538 562)
|
(470 249)
|
(414 407)
|
(399 174)
|
(410 779)
|
(397 974)
|
(455 849)
|
|
| Gross Profit |
152 378
N/A
|
211 374
+39%
|
249 550
+18%
|
251 226
+1%
|
246 445
-2%
|
247 322
+0%
|
257 644
+4%
|
257 876
+0%
|
258 973
+0%
|
265 449
+3%
|
232 658
-12%
|
279 067
+20%
|
298 657
+7%
|
338 408
+13%
|
488 443
+44%
|
466 274
-5%
|
487 241
+4%
|
539 199
+11%
|
469 089
-13%
|
471 620
+1%
|
468 023
-1%
|
375 395
-20%
|
350 037
-7%
|
412 257
+18%
|
382 771
-7%
|
349 438
-9%
|
314 569
-10%
|
275 930
-12%
|
254 639
-8%
|
263 287
+3%
|
280 765
+7%
|
292 327
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(91 363)
|
(107 228)
|
(125 820)
|
(128 974)
|
(134 420)
|
(136 144)
|
(130 040)
|
(151 981)
|
(168 458)
|
(187 026)
|
(209 446)
|
(237 950)
|
(249 440)
|
(272 178)
|
(294 905)
|
(325 676)
|
(336 326)
|
(338 875)
|
(322 174)
|
(307 491)
|
(306 259)
|
(295 713)
|
(305 433)
|
(314 703)
|
(325 875)
|
(328 984)
|
(325 721)
|
(294 005)
|
(288 703)
|
(282 191)
|
(284 054)
|
(281 686)
|
|
| Selling, General & Administrative |
(46 535)
|
(55 171)
|
(66 063)
|
(64 854)
|
(66 879)
|
(66 160)
|
(60 617)
|
(75 524)
|
(83 093)
|
(90 403)
|
(100 588)
|
(117 759)
|
(120 463)
|
(138 609)
|
(156 004)
|
(173 614)
|
(184 209)
|
(182 344)
|
(165 499)
|
(148 656)
|
(144 803)
|
(135 090)
|
(141 584)
|
(149 052)
|
(148 735)
|
(149 533)
|
(144 448)
|
(115 131)
|
(126 734)
|
(122 856)
|
(127 900)
|
(115 989)
|
|
| Research & Development |
(39 332)
|
(46 831)
|
(54 865)
|
(59 562)
|
(63 566)
|
(66 271)
|
(66 076)
|
(72 800)
|
(80 622)
|
(89 717)
|
(99 998)
|
(109 572)
|
(117 693)
|
(122 147)
|
(127 411)
|
(140 311)
|
(140 711)
|
(144 769)
|
(144 693)
|
(146 179)
|
(148 544)
|
(147 763)
|
(150 317)
|
(152 415)
|
(159 229)
|
(165 097)
|
(170 265)
|
(164 580)
|
(161 968)
|
(159 334)
|
(156 153)
|
(156 193)
|
|
| Depreciation & Amortization |
(5 498)
|
(5 228)
|
(4 894)
|
(4 559)
|
(3 983)
|
(3 711)
|
(3 633)
|
(3 657)
|
(5 028)
|
(6 906)
|
(8 860)
|
(10 620)
|
(11 286)
|
(11 423)
|
(11 491)
|
(11 753)
|
(11 958)
|
(12 214)
|
(12 434)
|
(12 656)
|
(12 766)
|
(12 860)
|
(13 059)
|
(13 235)
|
0
|
0
|
0
|
(14 295)
|
0
|
0
|
0
|
(9 504)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
8
|
0
|
286
|
0
|
285
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
552
|
452
|
452
|
0
|
(146)
|
0
|
(472)
|
0
|
(17 912)
|
(14 354)
|
(11 009)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
61 014
N/A
|
104 146
+71%
|
123 731
+19%
|
122 252
-1%
|
112 026
-8%
|
111 178
-1%
|
127 602
+15%
|
105 894
-17%
|
90 514
-15%
|
78 422
-13%
|
23 212
-70%
|
41 117
+77%
|
49 218
+20%
|
66 230
+35%
|
193 538
+192%
|
140 598
-27%
|
150 915
+7%
|
200 325
+33%
|
146 916
-27%
|
164 129
+12%
|
161 765
-1%
|
79 682
-51%
|
44 604
-44%
|
97 555
+119%
|
56 895
-42%
|
20 454
-64%
|
(11 152)
N/A
|
(18 075)
-62%
|
(34 063)
-88%
|
(18 903)
+45%
|
(3 288)
+83%
|
10 642
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(78)
|
44
|
510
|
599
|
1 409
|
2 464
|
3 082
|
3 040
|
2 301
|
(3 355)
|
(4 663)
|
1 872
|
4 860
|
9 668
|
5 602
|
(12 665)
|
(7 548)
|
(7 456)
|
4 715
|
24 773
|
21 046
|
32 545
|
44 029
|
18 801
|
15 757
|
8 171
|
(12 327)
|
4 929
|
3 299
|
1 137
|
(4 568)
|
5 160
|
|
| Non-Reccuring Items |
(403)
|
(395)
|
(395)
|
466
|
0
|
288
|
0
|
288
|
0
|
0
|
0
|
(538)
|
(540)
|
(440)
|
(440)
|
549
|
0
|
0
|
0
|
(146)
|
0
|
(472)
|
0
|
(7 529)
|
0
|
0
|
0
|
(10 953)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(260)
|
441
|
(977)
|
(706)
|
(725)
|
(1 477)
|
(83)
|
(268)
|
(260)
|
(214)
|
(199)
|
(16)
|
(14)
|
(2)
|
7
|
17
|
0
|
(1)
|
(2)
|
(8)
|
1 823
|
1 828
|
9 974
|
9 182
|
0
|
0
|
0
|
(184)
|
0
|
0
|
0
|
111
|
|
| Total Other Income |
216
|
105
|
604
|
1 659
|
1 594
|
1 756
|
1 906
|
860
|
909
|
734
|
291
|
1 026
|
897
|
1 023
|
712
|
(1 541)
|
(1 580)
|
(2 147)
|
(624)
|
540
|
82
|
670
|
(696)
|
(671)
|
11 402
|
12 288
|
10 119
|
3 427
|
(4 271)
|
(1 344)
|
(11 078)
|
1 508
|
|
| Pre-Tax Income |
60 490
N/A
|
104 342
+72%
|
123 474
+18%
|
124 270
+1%
|
114 304
-8%
|
114 210
0%
|
132 507
+16%
|
109 814
-17%
|
93 465
-15%
|
75 587
-19%
|
18 642
-75%
|
43 461
+133%
|
54 419
+25%
|
76 477
+41%
|
199 417
+161%
|
126 957
-36%
|
141 787
+12%
|
190 721
+35%
|
151 005
-21%
|
189 288
+25%
|
184 716
-2%
|
114 253
-38%
|
97 911
-14%
|
117 339
+20%
|
84 054
-28%
|
40 913
-51%
|
(13 360)
N/A
|
(20 857)
-56%
|
(35 035)
-68%
|
(19 110)
+45%
|
(18 935)
+1%
|
17 421
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(13 090)
|
(23 034)
|
(29 326)
|
(28 906)
|
(19 226)
|
(24 306)
|
(27 257)
|
(22 953)
|
(26 266)
|
(15 080)
|
6 344
|
(598)
|
(2 721)
|
(14 225)
|
(51 382)
|
(29 138)
|
(32 086)
|
(40 448)
|
(33 303)
|
(44 171)
|
(43 683)
|
(24 801)
|
(15 727)
|
(27 900)
|
(22 895)
|
(11 238)
|
(362)
|
7 349
|
5 777
|
3 949
|
8 186
|
3 327
|
|
| Income from Continuing Operations |
47 401
|
81 307
|
94 146
|
95 365
|
95 076
|
89 903
|
105 250
|
86 860
|
67 199
|
60 507
|
24 986
|
42 863
|
51 698
|
62 252
|
148 035
|
97 819
|
109 701
|
150 273
|
117 702
|
145 117
|
141 033
|
89 451
|
82 184
|
89 438
|
61 159
|
29 675
|
(13 722)
|
(13 508)
|
(29 258)
|
(15 162)
|
(10 749)
|
20 748
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
58
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
47 401
N/A
|
81 307
+72%
|
94 146
+16%
|
95 365
+1%
|
95 076
0%
|
89 903
-5%
|
105 250
+17%
|
86 860
-17%
|
67 246
-23%
|
60 566
-10%
|
25 057
-59%
|
42 863
+71%
|
51 651
+21%
|
62 193
+20%
|
147 964
+138%
|
97 819
-34%
|
109 701
+12%
|
150 273
+37%
|
117 702
-22%
|
145 117
+23%
|
141 033
-3%
|
89 451
-37%
|
82 184
-8%
|
89 438
+9%
|
61 159
-32%
|
29 675
-51%
|
(13 722)
N/A
|
(13 508)
+2%
|
(29 258)
-117%
|
(15 162)
+48%
|
(10 749)
+29%
|
20 748
N/A
|
|
| EPS (Diluted) |
1 156.12
N/A
|
1 983.09
+72%
|
2 296.24
+16%
|
2 325.97
+1%
|
2 318.92
0%
|
2 192.75
-5%
|
2 567.07
+17%
|
2 118.53
-17%
|
1 400.95
-34%
|
1 261.79
-10%
|
522.02
-59%
|
892.97
+71%
|
1 076.06
+21%
|
1 295.68
+20%
|
3 082.58
+138%
|
2 037.89
-34%
|
2 285.43
+12%
|
3 114.42
+36%
|
2 438.7
-22%
|
3 006.72
+23%
|
2 922.09
-3%
|
1 853.37
-37%
|
1 702.8
-8%
|
1 853.88
+9%
|
1 275.1
-31%
|
621.17
-51%
|
-285.52
N/A
|
-281.86
+1%
|
-601.69
-113%
|
-310.72
+48%
|
-221.33
+29%
|
426.43
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
