Income Statement

Revenue

+1%

+11%

10Y

Currency: KRW

	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	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	1	1	0	0	1	0	0	0	19	35	71	107	143	143	143	148	183	200	219	237	223	209	186	167	542	994	1 294	1 358	1 075	756	549	474	205	357	406	554	732	568	396	232	65	47	55	53	52	38	36	37	40	106	213	239	344	334	227	199	96	48	61	72	79	79	0	0
Revenue	442 324 N/A	461 217 +4%	501 928 +9%	521 887 +4%	580 154 +11%	567 175 -2%	590 264 +4%	647 813 +10%	663 335 +2%	709 563 +7%	717 282 +1%	725 327 +1%	785 586 +8%	788 894 +0%	802 687 +2%	778 291 -3%	755 484 -3%	765 045 +1%	791 094 +3%	822 507 +4%	841 917 +2%	834 940 -1%	774 608 -7%	727 230 -6%	657 603 -10%	605 251 -8%	581 658 -4%	538 219 -7%	506 012 -6%	490 229 -3%	480 997 -2%	478 629 0%	490 193 +2%	474 242 -3%	441 116 -7%	442 484 +0%	433 701 -2%	431 660 0%	446 183 +3%	427 142 -4%	448 635 +5%	454 122 +1%	442 184 -3%	455 472 +3%	431 723 -5%	422 571 -2%	409 292 -3%	402 155 -2%	433 127 +8%	445 517 +3%	480 549 +8%	500 316 +4%	505 291 +1%	520 796 +3%	530 857 +2%	542 193 +2%	545 092 +1%	564 267 +4%	571 443 +1%	557 941 -2%	553 363 -1%	522 167 -6%	497 190 -5%	505 901 +2%
Gross Profit
Cost of Revenue	(274 507)	(289 252)	(299 100)	(308 655)	(380 120)	(385 771)	(398 531)	(431 608)	(434 903)	(457 945)	(478 561)	(503 493)	(528 385)	(549 715)	(574 470)	(571 915)	(604 981)	(625 948)	(638 310)	(666 492)	(669 739)	(667 652)	(623 871)	(560 989)	(496 011)	(438 429)	(400 732)	(382 939)	(319 626)	(315 363)	(326 868)	(321 393)	(352 914)	(338 098)	(311 550)	(315 431)	(296 902)	(292 313)	(304 887)	(295 938)	(324 496)	(331 020)	(333 902)	(330 208)	(309 712)	(304 729)	(282 145)	(292 380)	(326 177)	(342 401)	(371 949)	(385 948)	(394 304)	(399 046)	(404 799)	(413 197)	(417 207)	(435 471)	(437 460)	(418 063)	(386 168)	(359 108)	(347 372)	(350 675)
Gross Profit	167 817 N/A	171 963 +2%	202 827 +18%	213 231 +5%	200 033 -6%	181 404 -9%	191 733 +6%	216 205 +13%	228 432 +6%	251 619 +10%	238 722 -5%	221 834 -7%	257 201 +16%	239 178 -7%	228 215 -5%	206 376 -10%	150 503 -27%	139 097 -8%	152 785 +10%	156 015 +2%	172 178 +10%	167 288 -3%	150 737 -10%	166 241 +10%	161 592 -3%	166 823 +3%	180 927 +8%	155 281 -14%	186 386 +20%	174 864 -6%	154 127 -12%	157 235 +2%	137 279 -13%	136 145 -1%	129 567 -5%	127 053 -2%	136 799 +8%	139 348 +2%	141 297 +1%	131 205 -7%	124 139 -5%	123 102 -1%	108 281 -12%	125 263 +16%	122 010 -3%	117 841 -3%	127 147 +8%	109 775 -14%	106 950 -3%	103 115 -4%	108 600 +5%	114 369 +5%	110 987 -3%	121 750 +10%	126 058 +4%	128 996 +2%	127 885 -1%	128 796 +1%	133 983 +4%	139 878 +4%	167 195 +20%	163 058 -2%	149 817 -8%	155 226 +4%
Operating Income
Operating Expenses	(71 092)	(74 110)	(78 034)	(78 652)	(85 462)	(89 467)	(94 614)	(95 535)	(91 981)	(94 553)	(94 038)	(97 481)	(104 073)	(107 860)	(110 871)	(118 315)	(116 679)	(114 737)	(112 705)	(107 276)	(105 626)	(107 188)	(113 969)	(120 103)	(126 905)	(125 753)	(121 349)	(118 303)	(180 440)	(185 107)	(182 760)	(182 383)	(119 225)	(115 240)	(115 550)	(110 311)	(115 299)	(110 232)	(105 634)	(104 931)	(80 070)	(89 608)	(87 073)	(85 169)	(92 439)	(94 656)	(98 908)	(103 979)	(96 822)	(98 514)	(97 926)	(96 164)	(97 047)	(93 287)	(92 316)	(89 256)	(99 322)	(100 973)	(104 149)	(109 596)	(112 389)	(116 551)	(120 916)	(119 737)
Selling, General & Administrative	(30 041)	(31 819)	(42 639)	(53 557)	(40 540)	(81 771)	(74 862)	(65 728)	(40 875)	(42 656)	(41 680)	(42 159)	(46 848)	(47 515)	(47 210)	(49 029)	(45 742)	(45 437)	(44 072)	(42 166)	(41 105)	(41 514)	(47 209)	(48 729)	(52 478)	(53 667)	(51 561)	(53 803)	(114 857)	(116 882)	(115 830)	(113 650)	(55 840)	(55 069)	(57 308)	(55 765)	(64 096)	(60 589)	(57 067)	(57 368)	(33 837)	(33 824)	(33 276)	(33 197)	(47 296)	(47 120)	(48 142)	(49 702)	(43 272)	(44 165)	(42 338)	(40 932)	(40 438)	(40 402)	(40 666)	(41 076)	(47 508)	(48 196)	(49 615)	(48 524)	(52 284)	(52 814)	(55 219)	(53 211)
Research & Development	(40 237)	(41 579)	0	0	(46 681)	(10 300)	(23 351)	(33 374)	(49 642)	(50 411)	(50 024)	(51 894)	(55 590)	(58 511)	(61 587)	(66 962)	(69 957)	(68 760)	(68 232)	(65 119)	(63 378)	(64 429)	(65 771)	(69 930)	(72 356)	(69 380)	(66 453)	(60 901)	(61 856)	(63 883)	(62 703)	(64 812)	(60 252)	(56 988)	(54 704)	(50 813)	(47 421)	(46 074)	(45 201)	(44 068)	(42 528)	(42 830)	(40 866)	(39 071)	(41 395)	(43 730)	(46 785)	(50 203)	(49 387)	(50 120)	(51 398)	(51 047)	(52 619)	(49 097)	(47 732)	(44 370)	(48 133)	(49 236)	(51 000)	(57 467)	(56 386)	(59 607)	(61 484)	(62 393)
Depreciation & Amortization	(814)	(726)	0	0	(598)	0	0	0	(1 465)	(383)	(775)	(1 183)	(1 635)	(1 832)	(2 072)	(2 324)	(981)	(541)	(403)	8	(1 142)	(1 247)	(991)	(1 446)	(2 071)	(2 706)	(3 334)	(3 598)	(3 728)	(3 840)	(3 725)	(3 420)	(3 133)	(3 184)	(3 539)	(3 733)	(3 782)	(3 570)	(3 368)	(3 496)	(3 705)	(3 777)	(3 753)	(3 724)	(3 747)	(3 806)	(3 980)	(4 074)	(4 163)	(4 230)	(4 190)	(4 185)	(3 990)	(3 788)	(3 635)	(3 528)	(3 681)	(3 721)	(3 715)	(3 785)	(3 719)	(3 766)	(3 849)	(3 770)
Other Operating Expenses	0	15	(35 395)	(25 095)	2 358	2 605	3 600	3 568	0	(1 103)	(1 559)	(2 245)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(502)	(502)	(501)	0	0	0	0	0	0	0	0	0	(9 177)	(9 178)	(9 177)	0	0	0	0	0	0	0	0	0	0	(283)	(283)	0	180	180	180	0	(364)	(364)	(364)
Operating Income	96 725 N/A	97 855 +1%	124 794 +28%	134 580 +8%	114 572 -15%	91 938 -20%	97 120 +6%	120 671 +24%	136 451 +13%	157 065 +15%	144 683 -8%	124 352 -14%	153 128 +23%	131 317 -14%	117 344 -11%	88 060 -25%	33 824 -62%	24 360 -28%	40 079 +65%	48 739 +22%	66 552 +37%	60 099 -10%	36 767 -39%	46 137 +25%	34 687 -25%	41 069 +18%	59 577 +45%	36 977 -38%	5 946 -84%	(10 242) N/A	(28 632) -180%	(25 148) +12%	18 054 N/A	20 905 +16%	14 017 -33%	16 743 +19%	21 499 +28%	29 115 +35%	35 662 +22%	26 274 -26%	44 069 +68%	33 495 -24%	21 209 -37%	40 094 +89%	29 571 -26%	23 185 -22%	28 239 +22%	5 796 -79%	10 128 +75%	4 601 -55%	10 674 +132%	18 205 +71%	13 940 -23%	28 463 +104%	33 742 +19%	39 740 +18%	28 562 -28%	27 823 -3%	29 834 +7%	30 282 +2%	54 806 +81%	46 507 -15%	28 902 -38%	35 489 +23%
Pre-Tax Income
Interest Income Expense	14 730	13 965	14 064	12 145	10 353	11 283	11 428	9 882	9 698	11 245	10 866	15 077	14 822	15 341	14 477	10 570	5 268	2 989	175	(3 636)	(3 402)	(13 019)	(8 734)	(983)	(2 514)	3 606	827	(11 271)	5 605	6 157	4 596	12 079	2 782	3 463	4 936	5 437	(987)	(442)	(4 515)	(4 625)	(2 263)	(2 128)	1 561	1 141	944	1 057	1 191	582	1 533	2 150	2 140	3 893	3 284	3 123	4 259	5 083	6 674	7 229	8 401	8 512	8 976	9 946	7 388	7 058
Non-Reccuring Items	0	0	0	0	8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(502)	0	0	0	0	0	0	0	0	0	0	0	(9 178)	0	0	0	0	0	0	0	0	0	0	0	0	(283)	0	0	(103)	0	0	0	(364)	0	0	0
Gain/Loss on Disposition of Assets	62	0	0	0	0	0	0	0	1 166	0	11	11	10	0	6	41	41	0	17	(16)	(14)	(13)	1 198	1 196	1 188	1 143	(50)	(50)	(54)	(8)	0	21	(57)	(69)	(50)	(82)	34	48	38	27	(24)	(20)	(28)	13	38	39	55	44	51	31	14	40	39	60	59	128	128	125	125	39	35	79 010	79 011	78 997
Total Other Income	(1 999)	(2 721)	(3 422)	(4 871)	0	0	0	0	6 612	8 853	10 420	11 583	7 838	7 181	6 931	6 620	8 238	7 141	7 483	9 118	7 523	11 663	11 578	6 831	3 150	(80)	243	4 676	12 424	13 833	12 915	15 549	12 389	11 018	11 591	9 060	(728)	290	1 845	1 620	1 666	493	(3 412)	(8 807)	(4 016)	(4 476)	(2 115)	2 519	6 015	6 539	5 561	4 818	8 473	8 604	10 452	9 050	8 811	7 933	10 896	12 662	12 769	15 110	14 190	13 952
Pre-Tax Income	109 518 N/A	109 099 0%	135 436 +24%	141 854 +5%	124 933 -12%	103 221 -17%	108 548 +5%	130 554 +20%	153 927 +18%	177 164 +15%	165 981 -6%	151 023 -9%	175 797 +16%	153 839 -12%	138 758 -10%	105 291 -24%	47 371 -55%	34 490 -27%	47 754 +38%	54 206 +14%	70 659 +30%	58 731 -17%	40 810 -31%	53 180 +30%	36 511 -31%	45 736 +25%	60 596 +32%	30 332 -50%	23 418 -23%	9 740 -58%	(11 121) N/A	2 503 N/A	33 167 +1 225%	35 316 +6%	30 492 -14%	31 158 +2%	19 818 -36%	29 010 +46%	33 030 +14%	23 297 -29%	34 271 +47%	31 840 -7%	19 330 -39%	32 441 +68%	26 537 -18%	19 806 -25%	27 371 +38%	8 944 -67%	17 728 +98%	13 320 -25%	18 390 +38%	26 955 +47%	25 736 -5%	39 967 +55%	48 512 +21%	54 001 +11%	44 073 -18%	43 110 -2%	49 255 +14%	51 496 +5%	76 223 +48%	150 573 +98%	129 490 -14%	135 496 +5%
Net Income
Tax Provision	(26 871)	(25 857)	(32 829)	(34 642)	(28 767)	(25 010)	(25 845)	(34 517)	(37 832)	(39 011)	(38 918)	(31 989)	(41 487)	(39 917)	(32 709)	(26 855)	(12 964)	(8 372)	(12 645)	(11 863)	(15 900)	(14 319)	(9 193)	(10 408)	(5 464)	(5 552)	(7 270)	(1 549)	(5 622)	(3 259)	(1 390)	(7 908)	(11 945)	(13 798)	(12 338)	(9 607)	(6 882)	(8 640)	(8 390)	(6 144)	(7 873)	(9 557)	(5 078)	(8 421)	(6 377)	(3 056)	(6 674)	1 214	(1 275)	(167)	(1 352)	(6 675)	(7 782)	(11 490)	(13 538)	(14 724)	(11 419)	(10 663)	(11 676)	(12 068)	(17 711)	(34 805)	(30 150)	(31 631)
Income from Continuing Operations	82 648	83 242	102 607	107 212	96 166	78 211	82 703	96 037	116 095	138 153	127 062	119 034	134 310	113 922	106 050	78 436	34 407	26 118	35 108	42 341	54 759	44 411	31 617	42 773	31 047	40 183	53 324	28 782	17 796	6 480	(12 510)	(5 405)	21 222	21 518	18 153	21 551	12 937	20 370	24 640	17 152	26 398	22 284	14 253	24 021	20 160	16 748	20 695	10 155	16 452	13 153	17 037	20 280	17 954	28 477	34 974	39 277	32 654	32 447	37 579	39 428	58 512	115 768	99 340	103 865
Net Income (Common)	82 648 N/A	83 242 +1%	102 607 +23%	107 212 +4%	96 166 -10%	78 211 -19%	82 703 +6%	96 037 +16%	116 095 +21%	138 153 +19%	127 062 -8%	119 034 -6%	134 310 +13%	113 922 -15%	106 050 -7%	78 436 -26%	34 407 -56%	26 118 -24%	35 108 +34%	42 341 +21%	54 759 +29%	44 411 -19%	31 617 -29%	42 773 +35%	31 047 -27%	40 183 +29%	53 324 +33%	28 782 -46%	17 796 -38%	6 480 -64%	(12 510) N/A	(5 405) +57%	21 222 N/A	21 518 +1%	18 153 -16%	21 551 +19%	12 937 -40%	20 370 +57%	24 640 +21%	17 152 -30%	26 398 +54%	22 284 -16%	14 253 -36%	24 021 +69%	20 160 -16%	16 748 -17%	20 695 +24%	10 155 -51%	16 452 +62%	13 153 -20%	17 037 +30%	20 280 +19%	17 954 -11%	28 477 +59%	34 974 +23%	39 277 +12%	32 654 -17%	32 447 -1%	37 579 +16%	39 428 +5%	58 512 +48%	115 768 +98%	99 340 -14%	103 865 +5%
EPS (Diluted)	2 174.94 N/A	2 190.57 +1%	2 700.18 +23%	2 821.36 +4%	2 530.68 -10%	2 058.18 -19%	2 176.39 +6%	2 527.28 +16%	3 055.13 +21%	3 635.6 +19%	3 343.73 -8%	3 132.47 -6%	3 534.47 +13%	2 997.94 -15%	2 790.78 -7%	2 064.1 -26%	905.44 -56%	687.31 -24%	923.89 +34%	1 114.23 +21%	1 441.02 +29%	1 168.71 -19%	832.02 -29%	1 125.6 +35%	817.02 -27%	1 057.44 +29%	1 403.26 +33%	757.42 -46%	468.31 -38%	170.52 -64%	-329.21 N/A	-142.23 +57%	558.47 N/A	566.26 +1%	477.71 -16%	567.13 +19%	340.44 -40%	536.05 +57%	648.42 +21%	451.36 -30%	694.68 +54%	586.42 -16%	375.07 -36%	632.13 +69%	530.52 -16%	440.73 -17%	543.97 +23%	267.69 -51%	432.46 +62%	345.73 -20%	447.83 +30%	533.07 +19%	471.93 -11%	748.53 +59%	919.31 +23%	1 032.41 +12%	858.34 -17%	852.89 -1%	987.78 +16%	1 036.39 +5%	1 538.03 +48%	3 043.05 +98%	2 611.23 -14%	2 730.16 +5%

Income Statement Balance Sheet Cash Flow Statement

KEPCO Engineering & Construction Co Inc
KRX:052690

Income Statement

Earnings Waterfall
KEPCO Engineering & Construction Co Inc

Income Statement
KEPCO Engineering & Construction Co Inc

See Also

Company

Help

Tools

Stocks

KEPCO Engineering & Construction Co Inc KRX:052690

Income Statement

Earnings Waterfall KEPCO Engineering & Construction Co Inc

Income Statement KEPCO Engineering & Construction Co Inc

See Also

Company

Help

Tools

Stocks

KEPCO Engineering & Construction Co Inc
KRX:052690

Earnings Waterfall
KEPCO Engineering & Construction Co Inc

Income Statement
KEPCO Engineering & Construction Co Inc