Korea Nano System Co Ltd
KOSDAQ:432470
Income Statement
Earnings Waterfall
Korea Nano System Co Ltd
Income Statement
Korea Nano System Co Ltd
| Sep-2023 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
24
|
2
|
9
|
108
|
178
|
275
|
|
| Revenue |
46 199
N/A
|
7 541
-84%
|
26 956
+257%
|
24 557
-9%
|
37 571
+53%
|
38 530
+3%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(33 535)
|
(6 047)
|
(21 542)
|
(19 807)
|
(30 499)
|
(31 769)
|
|
| Gross Profit |
12 664
N/A
|
1 494
-88%
|
5 414
+262%
|
4 750
-12%
|
7 072
+49%
|
6 761
-4%
|
|
| Operating Income | |||||||
| Operating Expenses |
(5 011)
|
(1 115)
|
(4 580)
|
(3 630)
|
(5 298)
|
(5 519)
|
|
| Selling, General & Administrative |
(3 690)
|
(684)
|
(3 395)
|
(2 675)
|
(3 864)
|
(4 060)
|
|
| Research & Development |
(1 137)
|
(375)
|
(972)
|
(775)
|
(1 179)
|
(1 177)
|
|
| Depreciation & Amortization |
(194)
|
(56)
|
(213)
|
(191)
|
(266)
|
(288)
|
|
| Other Operating Expenses |
10
|
0
|
0
|
11
|
11
|
6
|
|
| Operating Income |
7 652
N/A
|
379
-95%
|
834
+120%
|
1 120
+34%
|
1 774
+58%
|
1 242
-30%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(122)
|
103
|
810
|
46
|
594
|
835
|
|
| Non-Reccuring Items |
21
|
0
|
(5)
|
(5)
|
(5)
|
0
|
|
| Gain/Loss on Disposition of Assets |
31
|
0
|
(74)
|
(72)
|
(71)
|
(74)
|
|
| Total Other Income |
(179)
|
43
|
146
|
129
|
161
|
153
|
|
| Pre-Tax Income |
7 405
N/A
|
525
-93%
|
1 711
+226%
|
1 219
-29%
|
2 453
+101%
|
2 155
-12%
|
|
| Net Income | |||||||
| Tax Provision |
(1 456)
|
(86)
|
252
|
467
|
314
|
397
|
|
| Income from Continuing Operations |
5 948
|
440
|
1 962
|
1 686
|
2 767
|
2 552
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(22)
|
(40)
|
(69)
|
|
| Net Income (Common) |
5 948
N/A
|
440
-93%
|
1 962
+346%
|
1 664
-15%
|
2 727
+64%
|
2 483
-9%
|
|
| EPS (Diluted) |
1 487
N/A
|
50.68
-97%
|
226.71
+347%
|
191.8
-15%
|
310.56
+62%
|
282.37
-9%
|
|