B
Booster Co Ltd
KOSDAQ:008470
Booster Co Ltd
KOSDAQ:008470
Price:
4 020
KRW
0.37%
Market Cap:
₩33.8B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
B
|
Booster Co Ltd
KOSDAQ:008470
|
KR |
|
N
|
Nichirei Corp
OTC:NCHEY
|
JP |
|
Cetus Capital Acquisition Corp
NASDAQ:MKDW
|
TW |
|
Global Brokerage Inc
OTC:GLBR
|
US |
Income Statement
Earnings Waterfall
Booster Co Ltd
Booster Co Ltd
Income Statement
Booster Co Ltd
Booster Co Ltd
Currency: KRW
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
8
|
10
|
9
|
11
|
14
|
17
|
20
|
23
|
23
|
23
|
24
|
25
|
26
|
28
|
29
|
32
|
36
|
39
|
40
|
41
|
49
|
57
|
68
|
0
|
|
| Revenue |
58 555
N/A
|
62 043
+6%
|
62 328
+0%
|
63 071
+1%
|
62 438
-1%
|
60 913
-2%
|
62 871
+3%
|
63 928
+2%
|
67 029
+5%
|
68 043
+2%
|
66 592
-2%
|
67 218
+1%
|
68 048
+1%
|
68 009
0%
|
70 530
+4%
|
72 417
+3%
|
72 246
0%
|
71 761
-1%
|
72 032
+0%
|
72 995
+1%
|
77 038
+6%
|
79 436
+3%
|
81 610
+3%
|
84 531
+4%
|
86 314
+2%
|
91 459
+6%
|
88 498
-3%
|
84 793
-4%
|
78 950
-7%
|
75 060
-5%
|
75 684
+1%
|
75 130
-1%
|
81 943
+9%
|
83 370
+2%
|
88 362
+6%
|
93 084
+5%
|
96 543
+4%
|
97 911
+1%
|
98 031
+0%
|
99 555
+2%
|
100 596
+1%
|
101 623
+1%
|
99 646
-2%
|
98 926
-1%
|
98 227
-1%
|
95 688
-3%
|
92 740
-3%
|
94 936
+2%
|
91 870
-3%
|
95 407
+4%
|
100 791
+6%
|
99 730
-1%
|
101 060
+1%
|
97 250
-4%
|
117 150
+20%
|
121 548
+4%
|
106 183
-13%
|
135 027
+27%
|
121 400
-10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(46 011)
|
(48 715)
|
(50 203)
|
(50 975)
|
(50 191)
|
(48 724)
|
(49 153)
|
(50 229)
|
(54 141)
|
(55 020)
|
(54 335)
|
(55 115)
|
(55 072)
|
(54 998)
|
(57 105)
|
(59 010)
|
(59 585)
|
(59 809)
|
(59 969)
|
(59 527)
|
(62 025)
|
(64 053)
|
(65 340)
|
(68 033)
|
(68 713)
|
(72 025)
|
(71 686)
|
(68 677)
|
(64 722)
|
(63 003)
|
(62 793)
|
(63 401)
|
(67 718)
|
(68 342)
|
(72 076)
|
(75 754)
|
(80 489)
|
(81 862)
|
(81 446)
|
(82 007)
|
(81 508)
|
(82 513)
|
(82 342)
|
(82 581)
|
(84 767)
|
(82 230)
|
(81 537)
|
(84 864)
|
(82 036)
|
(86 105)
|
(89 008)
|
(86 084)
|
(85 561)
|
(83 050)
|
(101 323)
|
(105 411)
|
(91 889)
|
(116 830)
|
(103 406)
|
|
| Gross Profit |
12 544
N/A
|
13 329
+6%
|
12 126
-9%
|
12 096
0%
|
12 247
+1%
|
12 189
0%
|
13 718
+13%
|
13 700
0%
|
12 888
-6%
|
13 023
+1%
|
12 257
-6%
|
12 101
-1%
|
12 976
+7%
|
13 010
+0%
|
13 424
+3%
|
13 407
0%
|
12 661
-6%
|
11 953
-6%
|
12 064
+1%
|
13 470
+12%
|
15 013
+11%
|
15 384
+2%
|
16 271
+6%
|
16 498
+1%
|
17 600
+7%
|
19 435
+10%
|
16 812
-13%
|
16 116
-4%
|
14 227
-12%
|
12 056
-15%
|
12 891
+7%
|
11 729
-9%
|
14 225
+21%
|
15 028
+6%
|
16 286
+8%
|
17 329
+6%
|
16 054
-7%
|
16 048
0%
|
16 584
+3%
|
17 549
+6%
|
19 088
+9%
|
19 111
+0%
|
17 305
-9%
|
16 345
-6%
|
13 460
-18%
|
13 457
0%
|
11 203
-17%
|
10 073
-10%
|
9 833
-2%
|
9 302
-5%
|
11 783
+27%
|
13 646
+16%
|
15 499
+14%
|
14 200
-8%
|
15 828
+11%
|
16 136
+2%
|
14 294
-11%
|
18 198
+27%
|
17 994
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 927)
|
(8 937)
|
(9 163)
|
(8 935)
|
(8 877)
|
(8 798)
|
(8 773)
|
(8 900)
|
(9 543)
|
(9 741)
|
(9 692)
|
(9 564)
|
(9 087)
|
(9 461)
|
(9 001)
|
(9 092)
|
(9 387)
|
(9 382)
|
(9 890)
|
(10 226)
|
(10 286)
|
(10 579)
|
(10 524)
|
(10 713)
|
(11 108)
|
(11 898)
|
(12 155)
|
(11 880)
|
(10 921)
|
(10 171)
|
(10 587)
|
(11 375)
|
(12 230)
|
(12 348)
|
(12 596)
|
(12 495)
|
(12 792)
|
(13 044)
|
(12 871)
|
(13 103)
|
(13 205)
|
(13 545)
|
(13 839)
|
(14 023)
|
(13 474)
|
(13 300)
|
(12 886)
|
(12 880)
|
(13 141)
|
(13 182)
|
(13 588)
|
(13 543)
|
(13 959)
|
(14 320)
|
(17 346)
|
(17 205)
|
(14 062)
|
(18 026)
|
(15 292)
|
|
| Selling, General & Administrative |
(8 692)
|
(8 794)
|
(9 021)
|
(8 802)
|
(8 604)
|
(8 664)
|
(8 569)
|
(8 696)
|
(9 266)
|
(9 196)
|
(9 375)
|
(9 253)
|
(8 818)
|
(9 121)
|
(8 753)
|
(8 766)
|
(9 152)
|
(9 143)
|
(9 660)
|
(10 014)
|
(10 095)
|
(10 444)
|
(10 404)
|
(10 598)
|
(10 954)
|
(11 746)
|
(12 009)
|
(11 740)
|
(10 786)
|
(10 040)
|
(10 467)
|
(11 261)
|
(12 121)
|
(12 202)
|
(12 398)
|
(12 235)
|
(12 654)
|
(12 835)
|
(12 686)
|
(12 951)
|
(12 985)
|
(13 325)
|
(13 616)
|
(13 798)
|
(13 252)
|
(13 053)
|
(12 651)
|
(12 642)
|
(12 895)
|
(12 932)
|
(13 344)
|
(13 354)
|
(13 713)
|
(14 073)
|
(17 040)
|
(16 776)
|
(13 562)
|
(17 368)
|
(14 573)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(45)
|
(77)
|
|
| Depreciation & Amortization |
(235)
|
(140)
|
0
|
(132)
|
(272)
|
(136)
|
(206)
|
(206)
|
(277)
|
(313)
|
(318)
|
(310)
|
(270)
|
(262)
|
(248)
|
(247)
|
(235)
|
(239)
|
(230)
|
(212)
|
(191)
|
(134)
|
(120)
|
(115)
|
(155)
|
(151)
|
(147)
|
(142)
|
(135)
|
(132)
|
(122)
|
(116)
|
(109)
|
(147)
|
(198)
|
(258)
|
(138)
|
(208)
|
(184)
|
(152)
|
(227)
|
(237)
|
(241)
|
(242)
|
(223)
|
(229)
|
(235)
|
(238)
|
(246)
|
(246)
|
(244)
|
(189)
|
(246)
|
(244)
|
(306)
|
(428)
|
(452)
|
(610)
|
(643)
|
|
| Other Operating Expenses |
0
|
(3)
|
(142)
|
0
|
0
|
0
|
0
|
0
|
0
|
(232)
|
0
|
0
|
0
|
(78)
|
0
|
(79)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
17
|
17
|
17
|
0
|
(18)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
|
| Operating Income |
3 617
N/A
|
4 392
+21%
|
2 963
-33%
|
3 162
+7%
|
3 371
+7%
|
3 391
+1%
|
4 945
+46%
|
4 799
-3%
|
3 345
-30%
|
3 282
-2%
|
2 565
-22%
|
2 539
-1%
|
3 889
+53%
|
3 550
-9%
|
4 423
+25%
|
4 314
-2%
|
3 274
-24%
|
2 568
-22%
|
2 173
-15%
|
3 243
+49%
|
4 727
+46%
|
4 806
+2%
|
5 747
+20%
|
5 785
+1%
|
6 492
+12%
|
7 536
+16%
|
4 657
-38%
|
4 236
-9%
|
3 306
-22%
|
1 886
-43%
|
2 303
+22%
|
353
-85%
|
1 995
+465%
|
2 679
+34%
|
3 690
+38%
|
4 835
+31%
|
3 262
-33%
|
3 005
-8%
|
3 713
+24%
|
4 445
+20%
|
5 883
+32%
|
5 565
-5%
|
3 465
-38%
|
2 322
-33%
|
(14)
N/A
|
158
N/A
|
(1 683)
N/A
|
(2 807)
-67%
|
(3 307)
-18%
|
(3 880)
-17%
|
(1 805)
+53%
|
103
N/A
|
1 540
+1 397%
|
(119)
N/A
|
(1 518)
-1 174%
|
(1 068)
+30%
|
232
N/A
|
171
-26%
|
2 701
+1 477%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
650
|
395
|
429
|
366
|
803
|
431
|
606
|
755
|
1 365
|
1 361
|
1 258
|
993
|
1 016
|
970
|
803
|
1 086
|
1 426
|
1 392
|
1 693
|
1 748
|
1 435
|
1 369
|
934
|
685
|
1 607
|
1 655
|
2 218
|
2 242
|
2 349
|
2 307
|
3 094
|
3 163
|
1 828
|
2 216
|
509
|
344
|
1 017
|
(288)
|
710
|
975
|
1 399
|
2 765
|
2 301
|
2 297
|
2 702
|
1 832
|
1 583
|
1 189
|
1 106
|
1 203
|
207
|
362
|
(980)
|
(851)
|
449
|
595
|
746
|
1 136
|
(385)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(400)
|
0
|
(232)
|
(232)
|
(79)
|
0
|
(80)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
(20)
|
(20)
|
(4)
|
0
|
(3)
|
(4)
|
(3)
|
0
|
(1)
|
0
|
(3)
|
0
|
(4)
|
|
| Gain/Loss on Disposition of Assets |
2
|
0
|
0
|
4
|
20
|
9
|
9
|
0
|
5
|
6
|
6
|
6
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
4
|
6
|
6
|
2
|
2
|
16
|
16
|
16
|
25
|
21
|
14
|
14
|
6
|
(7)
|
2
|
2
|
2
|
17
|
17
|
17
|
17
|
0
|
934
|
0
|
1 050
|
1 050
|
117
|
117
|
0
|
18
|
91
|
|
| Total Other Income |
165
|
342
|
437
|
473
|
86
|
500
|
322
|
464
|
292
|
304
|
506
|
328
|
340
|
302
|
105
|
98
|
56
|
54
|
56
|
37
|
55
|
48
|
48
|
54
|
61
|
64
|
75
|
79
|
65
|
75
|
106
|
105
|
138
|
181
|
125
|
175
|
182
|
665
|
698
|
659
|
(253)
|
(259)
|
(218)
|
(270)
|
185
|
201
|
369
|
425
|
470
|
460
|
243
|
1 166
|
193
|
190
|
256
|
551
|
1 213
|
1 283
|
1 280
|
|
| Pre-Tax Income |
4 435
N/A
|
5 131
+16%
|
3 829
-25%
|
4 004
+5%
|
4 280
+7%
|
4 330
+1%
|
5 882
+36%
|
6 018
+2%
|
4 607
-23%
|
4 954
+8%
|
4 104
-17%
|
3 634
-11%
|
5 171
+42%
|
4 822
-7%
|
5 252
+9%
|
5 499
+5%
|
4 757
-13%
|
4 016
-16%
|
3 923
-2%
|
5 029
+28%
|
6 217
+24%
|
6 224
+0%
|
6 729
+8%
|
6 524
-3%
|
8 160
+25%
|
9 256
+13%
|
6 950
-25%
|
6 561
-6%
|
5 725
-13%
|
4 274
-25%
|
5 509
+29%
|
3 623
-34%
|
3 963
+9%
|
5 092
+28%
|
4 340
-15%
|
5 370
+24%
|
4 485
-16%
|
3 404
-24%
|
5 137
+51%
|
6 095
+19%
|
7 036
+15%
|
8 065
+15%
|
5 550
-31%
|
4 351
-22%
|
2 858
-34%
|
2 208
-23%
|
266
-88%
|
(1 196)
N/A
|
(1 718)
-44%
|
(2 217)
-29%
|
(423)
+81%
|
1 626
N/A
|
1 800
+11%
|
270
-85%
|
(698)
N/A
|
195
N/A
|
2 188
+1 023%
|
2 609
+19%
|
3 684
+41%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(907)
|
(904)
|
(397)
|
(759)
|
(1 221)
|
(1 424)
|
(1 910)
|
(1 990)
|
(958)
|
(1 026)
|
(848)
|
(494)
|
(991)
|
(929)
|
(994)
|
(1 057)
|
(912)
|
(722)
|
(685)
|
(973)
|
(1 207)
|
(1 214)
|
(1 273)
|
(1 266)
|
(1 893)
|
(2 167)
|
(1 668)
|
(1 569)
|
(1 089)
|
(794)
|
(1 067)
|
(668)
|
(976)
|
(1 176)
|
(1 103)
|
(1 262)
|
(992)
|
(801)
|
(1 063)
|
(1 314)
|
(1 580)
|
(1 736)
|
(1 309)
|
(1 048)
|
(594)
|
(428)
|
17
|
(438)
|
482
|
396
|
16
|
287
|
(352)
|
(280)
|
(177)
|
(521)
|
(497)
|
(503)
|
(1 045)
|
|
| Income from Continuing Operations |
3 528
|
4 227
|
3 432
|
3 244
|
3 059
|
2 905
|
3 971
|
4 028
|
3 649
|
3 928
|
3 257
|
3 141
|
4 179
|
3 894
|
4 258
|
4 442
|
3 845
|
3 294
|
3 238
|
4 057
|
5 010
|
5 011
|
5 457
|
5 258
|
6 267
|
7 089
|
5 281
|
4 991
|
4 635
|
3 479
|
4 442
|
2 954
|
2 987
|
3 915
|
3 237
|
4 109
|
3 493
|
2 604
|
4 074
|
4 780
|
5 455
|
6 328
|
4 240
|
3 303
|
2 264
|
1 780
|
283
|
(1 634)
|
(1 236)
|
(1 821)
|
(408)
|
1 913
|
1 449
|
(11)
|
(875)
|
(326)
|
1 690
|
2 105
|
2 639
|
|
| Net Income (Common) |
3 528
N/A
|
4 227
+20%
|
3 432
-19%
|
3 244
-5%
|
3 059
-6%
|
2 905
-5%
|
3 971
+37%
|
4 028
+1%
|
3 649
-9%
|
3 928
+8%
|
3 257
-17%
|
3 141
-4%
|
4 179
+33%
|
3 894
-7%
|
4 258
+9%
|
4 442
+4%
|
3 845
-13%
|
3 294
-14%
|
3 238
-2%
|
4 057
+25%
|
5 010
+23%
|
5 011
+0%
|
5 457
+9%
|
5 258
-4%
|
6 267
+19%
|
7 089
+13%
|
5 281
-26%
|
4 991
-5%
|
4 635
-7%
|
3 479
-25%
|
4 442
+28%
|
2 954
-33%
|
2 987
+1%
|
3 915
+31%
|
3 237
-17%
|
4 109
+27%
|
3 493
-15%
|
2 604
-25%
|
4 074
+56%
|
4 780
+17%
|
5 455
+14%
|
6 328
+16%
|
4 240
-33%
|
3 303
-22%
|
2 264
-31%
|
1 780
-21%
|
283
-84%
|
(1 634)
N/A
|
(1 236)
+24%
|
(1 821)
-47%
|
(408)
+78%
|
1 913
N/A
|
1 449
-24%
|
(11)
N/A
|
(875)
-8 093%
|
(326)
+63%
|
1 690
N/A
|
2 105
+25%
|
2 639
+25%
|
|
| EPS (Diluted) |
588
N/A
|
603.85
+3%
|
429
-29%
|
405.5
-5%
|
382.37
-6%
|
363.12
-5%
|
496.37
+37%
|
503.5
+1%
|
456.12
-9%
|
491
+8%
|
407.12
-17%
|
392.62
-4%
|
522.37
+33%
|
486.75
-7%
|
532.25
+9%
|
555.25
+4%
|
480.62
-13%
|
411.75
-14%
|
404.75
-2%
|
507.12
+25%
|
626.25
+23%
|
626.37
+0%
|
682.12
+9%
|
657.25
-4%
|
783.37
+19%
|
886.12
+13%
|
660.12
-26%
|
623.87
-5%
|
579.37
-7%
|
434.87
-25%
|
555.25
+28%
|
369.25
-33%
|
373.37
+1%
|
489.37
+31%
|
404.62
-17%
|
513.62
+27%
|
436.62
-15%
|
325.5
-25%
|
509.25
+56%
|
597.5
+17%
|
681.87
+14%
|
782.98
+15%
|
524.58
-33%
|
408.72
-22%
|
274.65
-33%
|
220.27
-20%
|
35.04
-84%
|
-202.2
N/A
|
-152.94
+24%
|
-225.27
-47%
|
-50.46
+78%
|
236.74
N/A
|
179
-24%
|
-1.32
N/A
|
-108.22
-8 098%
|
-40.37
+63%
|
209.14
N/A
|
260.51
+25%
|
326.52
+25%
|
|
Switch to:
Switch to:
See Also
Discover More
