Income Statement

Revenue

-41%

-15%

10Y

Currency: KRW

	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	15 140	0	0	6 583	15 450	9 680	11 883	10 528	10 305	9 801	9 472	9 319	8 321	8 401	9 022	8 212	7 449	6 851	6 327	7 764	9 264	10 277	11 166	11 354	11 602	11 906	12 434	12 797	12 903	11 196	9 567	7 684	5 699	5 880	5 254	4 900	4 745	4 885	6 404	7 314	8 979	11 326	13 042	16 055	18 883	20 525	22 051	23 311	24 349	0	0	0
Revenue	3 062 753 N/A	3 172 451 +4%	3 248 360 +2%	3 405 361 +5%	3 273 760 -4%	3 160 427 -3%	2 935 805 -7%	2 846 685 -3%	2 796 469 -2%	2 716 242 -3%	2 740 250 +1%	2 689 311 -2%	2 615 383 -3%	2 611 438 0%	2 608 934 0%	2 634 985 +1%	2 654 083 +1%	2 761 085 +4%	2 925 875 +6%	3 375 496 +15%	3 724 855 +10%	3 763 327 +1%	3 640 288 -3%	3 254 189 -11%	2 971 432 -9%	2 925 338 -2%	3 038 166 +4%	3 174 320 +4%	3 084 133 -3%	3 120 407 +1%	3 061 928 -2%	3 008 592 -2%	3 183 433 +6%	3 278 515 +3%	3 364 204 +3%	3 457 635 +3%	3 582 075 +4%	3 811 324 +6%	4 071 590 +7%	4 369 895 +7%	4 429 488 +1%	4 260 997 -4%	4 146 962 -3%	3 942 245 -5%	3 761 733 -5%	3 612 464 -4%	3 418 688 -5%	3 018 744 -12%	2 787 414 -8%	2 617 854 -6%	2 465 658 -6%	2 558 527 +4%
Gross Profit
Cost of Revenue	(2 708 454)	(2 856 641)	(2 946 566)	(3 118 409)	(3 011 613)	(2 931 603)	(2 820 309)	(2 774 068)	(2 697 570)	(2 620 726)	(2 601 237)	(2 539 096)	(2 503 810)	(2 491 811)	(2 485 493)	(2 518 440)	(2 548 136)	(2 649 787)	(2 817 295)	(3 171 581)	(3 440 152)	(3 499 868)	(3 426 890)	(3 157 396)	(2 963 561)	(2 905 957)	(2 937 944)	(3 010 621)	(2 866 483)	(2 877 293)	(2 835 859)	(2 770 196)	(3 015 724)	(3 119 378)	(3 196 734)	(3 384 485)	(3 455 635)	(3 639 769)	(3 839 105)	(4 026 865)	(4 209 703)	(4 111 127)	(4 142 408)	(3 958 305)	(3 787 681)	(3 659 289)	(3 394 026)	(3 082 744)	(2 830 020)	(2 674 440)	(2 627 758)	(2 703 479)
Gross Profit	354 299 N/A	315 808 -11%	301 792 -4%	286 951 -5%	262 148 -9%	228 824 -13%	115 495 -50%	72 616 -37%	98 898 +36%	95 515 -3%	139 013 +46%	150 215 +8%	111 573 -26%	119 627 +7%	123 442 +3%	116 546 -6%	105 948 -9%	111 299 +5%	108 581 -2%	203 916 +88%	284 703 +40%	263 460 -7%	213 398 -19%	96 793 -55%	7 872 -92%	19 381 +146%	100 223 +417%	163 700 +63%	217 650 +33%	243 115 +12%	226 070 -7%	238 397 +5%	167 708 -30%	159 140 -5%	167 472 +5%	73 152 -56%	126 440 +73%	171 555 +36%	232 485 +36%	343 029 +48%	219 785 -36%	149 869 -32%	4 554 -97%	(16 059) N/A	(25 949) -62%	(46 825) -80%	24 662 N/A	(64 000) N/A	(42 606) +33%	(56 586) -33%	(162 100) -186%	(144 952) +11%
Operating Income
Operating Expenses	(91 198)	(94 613)	(97 015)	(100 379)	(104 623)	(112 328)	(111 515)	(112 475)	(128 137)	(123 366)	(125 704)	(134 985)	(117 096)	(117 016)	(114 304)	(111 627)	(110 098)	(108 422)	(111 223)	(122 472)	(125 278)	(127 521)	(128 213)	(121 887)	(116 790)	(117 111)	(118 669)	(121 659)	(133 254)	(136 783)	(138 096)	(135 233)	(121 025)	(119 109)	(132 321)	(132 215)	(153 224)	(156 467)	(146 257)	(154 079)	(152 028)	(160 566)	(168 026)	(164 842)	(143 864)	(137 906)	(134 953)	(113 284)	(118 096)	(117 188)	(105 896)	(113 879)
Selling, General & Administrative	(88 579)	(91 751)	(95 103)	(98 286)	(101 804)	(109 653)	(108 474)	(108 972)	(125 000)	(120 219)	(122 541)	(131 835)	(114 043)	(114 135)	(111 682)	(100 483)	(107 880)	(106 281)	(109 132)	(120 393)	(123 164)	(125 379)	(126 014)	(119 685)	(114 580)	(114 798)	(116 160)	(118 895)	(130 330)	(133 827)	(135 209)	(132 634)	(118 406)	(116 433)	(129 439)	(128 849)	(149 668)	(152 630)	(142 145)	(150 207)	(146 592)	(154 309)	(162 315)	(158 745)	(137 750)	(132 042)	(128 366)	(106 211)	(110 755)	(110 175)	(98 917)	(107 104)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(37)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(9)	0	0	(287)	(291)	(444)	(697)	(499)	(733)	(1 276)	(1 240)	(1 222)	(1 129)	(893)	(855)	(901)	(878)
Depreciation & Amortization	(2 619)	0	0	(1 905)	(2 819)	(2 235)	(3 041)	(3 102)	(3 136)	(3 148)	(3 164)	(3 151)	(3 016)	(2 845)	(2 586)	(2 346)	(2 218)	(2 141)	(2 091)	(2 079)	(2 113)	(2 143)	(2 201)	(2 204)	(2 210)	(2 315)	(2 510)	(2 766)	(2 924)	(2 956)	(2 888)	(2 598)	(2 619)	(2 678)	(2 883)	(3 359)	(3 556)	(3 837)	(3 834)	(3 810)	(4 992)	(5 780)	(5 432)	(5 364)	(4 838)	(4 625)	(5 365)	(5 954)	(6 449)	(6 168)	(6 087)	(5 897)
Other Operating Expenses	0	(2 862)	(1 912)	(188)	0	(440)	0	(401)	0	0	0	0	0	(36)	(36)	(8 798)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	0	9	229	0	220	220	0	0	0	0	10	0	10	10	0
Operating Income	263 101 N/A	221 197 -16%	204 779 -7%	186 573 -9%	157 524 -16%	116 496 -26%	3 980 -97%	(39 859) N/A	(29 238) +27%	(27 851) +5%	13 309 N/A	15 229 +14%	(5 522) N/A	2 610 N/A	9 137 +250%	4 919 -46%	(4 151) N/A	2 877 N/A	(2 643) N/A	81 443 N/A	159 425 +96%	135 938 -15%	85 184 -37%	(25 095) N/A	(108 919) -334%	(97 731) +10%	(18 447) +81%	42 040 N/A	84 397 +101%	106 332 +26%	87 975 -17%	103 165 +17%	46 684 -55%	40 029 -14%	35 149 -12%	(59 065) N/A	(26 784) +55%	15 087 N/A	86 228 +472%	188 950 +119%	67 757 -64%	(10 697) N/A	(163 472) -1 428%	(180 901) -11%	(169 813) +6%	(184 731) -9%	(110 291) +40%	(177 284) -61%	(160 702) +9%	(173 774) -8%	(267 996) -54%	(258 831) +3%
Pre-Tax Income
Interest Income Expense	172 941	158 017	153 938	160 406	130 061	133 366	142 860	138 051	140 212	142 337	149 029	146 399	142 127	146 711	143 277	149 113	175 603	179 171	187 999	191 043	173 058	166 352	163 396	163 277	152 239	157 786	166 220	175 099	180 753	192 150	168 667	157 680	155 313	170 919	198 526	229 337	258 534	238 062	257 311	219 845	214 850	205 852	168 963	165 164	162 526	158 327	171 587	175 167	(15 452)	321 079	334 006	171 705
Non-Reccuring Items	(243)	0	0	0	(440)	0	(401)	0	(3 148)	(3 166)	(4 197)	(4 207)	(9 791)	(9 762)	(8 772)	0	(2 342)	(2 353)	(2 351)	(1 565)	(1 563)	14 164	14 164	13 374	15 728	12	18	(2 304)	(10 325)	(10 316)	(10 248)	(22 140)	(42 174)	(42 152)	(42 172)	(27 927)	(1 725)	(1 582)	(1 682)	3 468	(34 105)	(34 129)	(33 979)	(23 300)	(97 862)	(98 041)	(98 147)	(113 992)	(238 561)	(234 844)	(234 687)	(233 153)
Gain/Loss on Disposition of Assets	(440)	0	0	105	(3 222)	(3 284)	(2 927)	(3 512)	(1 047)	(3 558)	(3 976)	(13 154)	(12 161)	(9 693)	(9 554)	373	935	834	1 759	1 537	1 302	1 320	239	291	(980)	(3 386)	(7 231)	(7 218)	(8 531)	(6 410)	(2 379)	(2 428)	(1 950)	(2 049)	(2 064)	(5 348)	(3 098)	(2 794)	(1 609)	1 964	1 205	1 042	(495)	(751)	(2 040)	(5 475)	(5 578)	(5 283)	(4 765)	1 360	4 401	4 307
Total Other Income	1 556	(7 856)	(8 897)	(5 988)	7 370	6 202	8 451	4 418	8 630	6 161	6 495	4 307	(2)	(1 814)	(2 759)	(704)	1 467	730	1 195	1 710	2 421	5 431	10 524	10 773	8 630	7 459	4 371	1 979	1 535	715	87	103	(4 050)	(2 317)	(4 187)	(1 424)	(26 171)	(26 763)	(24 412)	(24 674)	(2 673)	(1 795)	11 851	10 988	4 593	4 395	(7 662)	(2 628)	13 461	15 366	14 750	14 976
Pre-Tax Income	436 915 N/A	371 358 -15%	349 820 -6%	341 094 -2%	291 293 -15%	252 778 -13%	151 962 -40%	99 097 -35%	115 409 +16%	113 923 -1%	160 660 +41%	148 576 -8%	114 651 -23%	128 052 +12%	131 329 +3%	153 702 +17%	171 512 +12%	181 259 +6%	185 959 +3%	274 168 +47%	334 644 +22%	323 207 -3%	273 507 -15%	162 620 -41%	66 699 -59%	64 140 -4%	144 930 +126%	209 595 +45%	247 830 +18%	282 472 +14%	244 103 -14%	236 381 -3%	153 823 -35%	164 430 +7%	185 251 +13%	135 573 -27%	200 755 +48%	222 011 +11%	315 835 +42%	389 554 +23%	247 034 -37%	160 273 -35%	(17 132) N/A	(28 800) -68%	(102 596) -256%	(125 527) -22%	(50 091) +60%	(124 020) -148%	(406 019) -227%	(70 812) +83%	(149 527) -111%	(300 996) -101%
Net Income
Tax Provision	(101 810)	(88 907)	(84 978)	(68 151)	(56 867)	(47 300)	(18 473)	(14 568)	(14 824)	(18 387)	(32 540)	(30 163)	(24 710)	(30 288)	(32 092)	(36 854)	(44 133)	(43 200)	(43 369)	(58 203)	(62 353)	(63 007)	(54 389)	(34 155)	(20 462)	(13 764)	(28 858)	(32 484)	(40 430)	(54 946)	(49 491)	(78 948)	(68 473)	(64 563)	(65 255)	(35 581)	(30 691)	(36 242)	(58 949)	(83 815)	168 531	175 323	218 576	234 431	19 227	33 708	24 663	35 305	78 209	38 662	40 498	46 049
Income from Continuing Operations	335 105	282 451	264 843	272 943	234 427	205 478	133 489	84 529	100 585	95 537	128 121	118 414	89 940	97 764	99 237	116 849	127 379	138 059	142 590	215 964	272 291	260 199	219 117	128 464	46 237	50 376	116 073	177 111	207 400	227 527	194 612	157 434	85 350	99 866	119 995	99 991	170 064	185 769	256 886	305 738	415 564	335 596	201 443	205 631	(83 369)	(91 819)	(25 428)	(88 715)	(327 810)	(32 151)	(109 029)	(254 947)
Income to Minority Interest	(39 960)	(39 512)	(39 629)	(41 926)	(19 229)	(10 729)	33 463	42 773	27 510	30 448	19 750	22 172	38 982	40 153	37 372	23 352	34 973	38 398	33 818	4 729	(27 694)	(30 416)	(6 194)	26 675	64 485	61 057	34 379	30 080	25 626	19 943	28 822	27 931	47 286	36 980	33 440	18 581	(45 893)	(54 670)	(77 748)	(81 319)	(48 396)	(23 249)	(6 338)	15 711	22 507	15 626	11 816	23 365	75 669	73 594	75 030	56 445
Net Income (Common)	295 146 N/A	242 940 -18%	225 214 -7%	231 018 +3%	215 198 -7%	194 750 -10%	166 953 -14%	127 301 -24%	128 095 +1%	125 983 -2%	147 869 +17%	140 584 -5%	128 922 -8%	137 915 +7%	136 607 -1%	140 199 +3%	162 353 +16%	176 457 +9%	176 408 0%	220 694 +25%	244 597 +11%	229 784 -6%	212 924 -7%	155 140 -27%	110 722 -29%	111 433 +1%	150 452 +35%	207 192 +38%	233 025 +12%	247 470 +6%	223 433 -10%	185 363 -17%	132 636 -28%	136 846 +3%	153 436 +12%	118 573 -23%	124 170 +5%	131 099 +6%	179 138 +37%	224 419 +25%	367 168 +64%	312 347 -15%	195 105 -38%	221 341 +13%	(60 862) N/A	(76 193) -25%	(13 612) +82%	(65 349) -380%	(252 141) -286%	41 443 N/A	(33 999) N/A	(198 501) -484%
EPS (Diluted)	16 095.22 N/A	13 248.26 -18%	12 281.61 -7%	12 598.12 +3%	11 735.41 -7%	10 620.31 -10%	9 104.46 -14%	6 942.11 -24%	6 985.41 +1%	6 870.24 -2%	8 063.75 +17%	7 666.47 -5%	7 030.51 -8%	7 520.93 +7%	7 449.6 -1%	7 645.48 +3%	8 853.61 +16%	9 622.74 +9%	9 620.07 0%	12 035.12 +25%	13 338.63 +11%	12 530.83 -6%	11 611.4 -7%	8 460.26 -27%	6 038.01 -29%	6 076.78 +1%	8 204.61 +35%	11 298.82 +38%	12 646.49 +12%	13 430.44 +6%	12 184.49 -9%	10 108.41 -17%	7 198.28 -29%	7 426.76 +3%	8 367.33 +13%	6 466.13 -23%	6 738.85 +4%	7 114.88 +6%	9 768.93 +37%	12 179.46 +25%	19 926.56 +64%	16 951.39 -15%	10 639.69 -37%	12 012.41 +13%	-3 303.04 N/A	-4 135.05 -25%	-738.75 +82%	-3 563.69 -382%	-14 231.25 -299%	2 251.03 N/A	-1 846.69 N/A	-10 781.85 -484%

Income Statement Balance Sheet Cash Flow Statement

Youngpoong Corp
KRX:000670

Income Statement

Earnings Waterfall
Youngpoong Corp

Income Statement
Youngpoong Corp

See Also

Company

Help

Tools

Stocks

Youngpoong Corp KRX:000670

Income Statement

Earnings Waterfall Youngpoong Corp

Income Statement Youngpoong Corp

See Also

Company

Help

Tools

Stocks

Youngpoong Corp
KRX:000670

Earnings Waterfall
Youngpoong Corp

Income Statement
Youngpoong Corp