Korea Electronic Certification Authority Inc
KOSDAQ:041460
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Korea Electronic Certification Authority Inc
KOSDAQ:041460
|
KR |
|
M
|
Mennica Polska SA
WSE:MNC
|
PL |
|
CSSC Offshore & Marine Engineering Group Co Ltd
SSE:600685
|
CN |
|
Proximus NV
XBRU:PROX
|
BE |
|
A
|
Anzheng Fashion Group Co Ltd
SSE:603839
|
CN |
|
T
|
Turbine Aviation Inc
OTC:TURA
|
US |
|
P
|
Paragon Union Bhd
KLSE:PGLOBE
|
MY |
|
A
|
Adra Gayrimenkul Yatirim Ortakligi AS
IST:ADGYO.E
|
TR |
Income Statement
Earnings Waterfall
Korea Electronic Certification Authority Inc
Income Statement
Korea Electronic Certification Authority Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
11
|
19
|
24
|
30
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
12
|
14
|
16
|
20
|
41
|
55
|
65
|
106
|
80
|
105
|
73
|
61
|
73
|
85
|
130
|
106
|
84
|
103
|
87
|
90
|
74
|
0
|
0
|
0
|
|
| Revenue |
21 788
N/A
|
22 505
+3%
|
23 012
+2%
|
23 180
+1%
|
23 372
+1%
|
23 124
-1%
|
23 826
+3%
|
23 989
+1%
|
24 409
+2%
|
25 064
+3%
|
24 950
0%
|
25 337
+2%
|
25 223
0%
|
25 510
+1%
|
25 848
+1%
|
25 823
0%
|
26 596
+3%
|
26 652
+0%
|
26 855
+1%
|
26 943
+0%
|
26 725
-1%
|
26 556
-1%
|
26 539
0%
|
26 594
+0%
|
26 569
0%
|
26 949
+1%
|
27 180
+1%
|
27 649
+2%
|
28 670
+4%
|
29 378
+2%
|
30 250
+3%
|
30 799
+2%
|
32 788
+6%
|
33 485
+2%
|
34 301
+2%
|
35 065
+2%
|
34 664
-1%
|
35 854
+3%
|
45 777
+28%
|
46 505
+2%
|
38 523
-17%
|
48 960
+27%
|
50 237
+3%
|
50 737
+1%
|
38 341
-24%
|
47 910
+25%
|
37 156
-22%
|
37 307
+0%
|
37 087
-1%
|
37 003
0%
|
37 313
+1%
|
36 283
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 030)
|
(8 553)
|
(8 934)
|
(9 135)
|
(9 369)
|
(9 138)
|
(9 690)
|
(9 717)
|
(9 825)
|
(9 926)
|
(9 648)
|
(9 759)
|
(9 838)
|
(9 881)
|
(10 004)
|
(10 075)
|
(10 479)
|
(10 595)
|
(10 826)
|
(10 992)
|
(10 739)
|
(10 920)
|
(10 949)
|
(10 979)
|
(10 699)
|
(10 427)
|
(10 392)
|
(10 466)
|
(11 403)
|
(12 042)
|
(12 527)
|
(13 026)
|
(13 490)
|
(14 020)
|
(14 415)
|
0
|
(15 016)
|
(7 650)
|
(12 077)
|
(16 605)
|
(17 826)
|
(22 952)
|
(24 487)
|
(24 992)
|
(18 504)
|
(23 042)
|
(17 848)
|
(18 370)
|
(17 761)
|
(17 209)
|
(16 805)
|
(15 140)
|
|
| Gross Profit |
13 758
N/A
|
13 952
+1%
|
14 078
+1%
|
14 045
0%
|
14 003
0%
|
13 986
0%
|
14 135
+1%
|
14 272
+1%
|
14 584
+2%
|
15 138
+4%
|
15 303
+1%
|
15 578
+2%
|
15 386
-1%
|
15 630
+2%
|
15 844
+1%
|
15 748
-1%
|
16 117
+2%
|
16 058
0%
|
16 030
0%
|
15 952
0%
|
15 985
+0%
|
15 636
-2%
|
15 591
0%
|
15 614
+0%
|
15 870
+2%
|
16 522
+4%
|
16 789
+2%
|
17 183
+2%
|
17 267
+0%
|
17 336
+0%
|
17 723
+2%
|
17 773
+0%
|
19 297
+9%
|
19 465
+1%
|
19 885
+2%
|
0
N/A
|
19 648
N/A
|
10 411
-47%
|
15 906
+53%
|
20 421
+28%
|
20 697
+1%
|
26 008
+26%
|
25 750
-1%
|
25 745
0%
|
19 837
-23%
|
24 869
+25%
|
19 308
-22%
|
18 937
-2%
|
19 326
+2%
|
19 794
+2%
|
20 507
+4%
|
21 143
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 345)
|
(9 548)
|
(9 575)
|
(9 757)
|
(10 135)
|
(10 637)
|
(11 063)
|
(11 313)
|
(11 014)
|
(11 020)
|
(10 838)
|
(10 673)
|
(10 904)
|
(10 880)
|
(10 881)
|
(11 013)
|
(10 990)
|
(11 119)
|
(11 064)
|
(12 188)
|
(10 901)
|
(11 091)
|
(11 472)
|
(11 760)
|
(12 273)
|
(12 702)
|
(12 875)
|
(13 022)
|
(14 945)
|
(15 405)
|
(16 011)
|
(15 078)
|
(14 702)
|
(15 844)
|
(15 787)
|
(31 201)
|
(14 122)
|
(21 446)
|
(25 729)
|
(22 090)
|
(15 737)
|
(19 636)
|
(19 735)
|
(20 408)
|
(16 697)
|
(20 595)
|
(16 502)
|
(16 217)
|
(14 601)
|
(14 126)
|
(14 295)
|
(13 771)
|
|
| Selling, General & Administrative |
(7 340)
|
(7 577)
|
(7 529)
|
(7 568)
|
(8 047)
|
(8 542)
|
(9 051)
|
(9 403)
|
(9 041)
|
(9 093)
|
(8 911)
|
(8 801)
|
(8 846)
|
(8 867)
|
(8 865)
|
(8 947)
|
(9 214)
|
(9 152)
|
(9 154)
|
(9 368)
|
(9 326)
|
(9 537)
|
(9 948)
|
(10 306)
|
(10 602)
|
(10 839)
|
(10 994)
|
(10 906)
|
(12 930)
|
(13 437)
|
(13 992)
|
(13 249)
|
(12 999)
|
(13 331)
|
(13 238)
|
0
|
(12 206)
|
(6 267)
|
(9 886)
|
(12 550)
|
(13 407)
|
(16 750)
|
(16 879)
|
(17 446)
|
(14 183)
|
(17 602)
|
(14 165)
|
(13 963)
|
(12 597)
|
(12 224)
|
(11 806)
|
(11 288)
|
|
| Research & Development |
(900)
|
(860)
|
(903)
|
(1 006)
|
(931)
|
(961)
|
(902)
|
(840)
|
(915)
|
(802)
|
(793)
|
(731)
|
(875)
|
(922)
|
(977)
|
(1 062)
|
(865)
|
(909)
|
(912)
|
(913)
|
(875)
|
(833)
|
(807)
|
(760)
|
(896)
|
(929)
|
(956)
|
(971)
|
(855)
|
(851)
|
(827)
|
(771)
|
(687)
|
(647)
|
(630)
|
0
|
(706)
|
(406)
|
(658)
|
(777)
|
(978)
|
(1 237)
|
(1 296)
|
(1 396)
|
(1 293)
|
(1 524)
|
(1 236)
|
(1 224)
|
(826)
|
(765)
|
(1 319)
|
(1 269)
|
|
| Depreciation & Amortization |
(1 105)
|
(1 111)
|
(1 143)
|
(1 184)
|
(1 157)
|
(1 134)
|
(1 110)
|
(1 070)
|
(1 058)
|
(1 125)
|
(1 134)
|
(1 141)
|
(1 183)
|
(1 091)
|
(1 039)
|
(1 004)
|
(911)
|
(846)
|
(785)
|
(735)
|
(700)
|
(705)
|
(702)
|
(679)
|
(776)
|
(934)
|
(925)
|
(1 146)
|
(1 160)
|
(1 117)
|
(1 192)
|
(1 057)
|
(1 015)
|
(1 047)
|
(1 099)
|
0
|
(1 211)
|
(610)
|
(1 022)
|
(1 325)
|
(1 351)
|
(1 649)
|
(1 560)
|
(1 566)
|
(1 221)
|
(1 470)
|
(1 101)
|
(1 029)
|
(1 178)
|
(1 196)
|
(1 228)
|
(1 279)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(212)
|
(212)
|
(1 171)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(820)
|
(820)
|
(31 201)
|
(0)
|
(14 163)
|
(14 163)
|
(7 438)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
59
|
59
|
65
|
|
| Operating Income |
4 413
N/A
|
4 404
0%
|
4 503
+2%
|
4 288
-5%
|
3 869
-10%
|
3 349
-13%
|
3 073
-8%
|
2 959
-4%
|
3 570
+21%
|
4 118
+15%
|
4 465
+8%
|
4 905
+10%
|
4 482
-9%
|
4 750
+6%
|
4 963
+4%
|
4 736
-5%
|
5 126
+8%
|
4 938
-4%
|
4 966
+1%
|
3 764
-24%
|
5 085
+35%
|
4 545
-11%
|
4 119
-9%
|
3 854
-6%
|
3 597
-7%
|
3 821
+6%
|
3 914
+2%
|
4 161
+6%
|
2 322
-44%
|
1 931
-17%
|
1 712
-11%
|
2 695
+57%
|
4 596
+71%
|
3 621
-21%
|
4 099
+13%
|
3 863
-6%
|
5 526
+43%
|
6 759
+22%
|
7 971
+18%
|
7 809
-2%
|
4 960
-36%
|
6 372
+28%
|
6 015
-6%
|
5 337
-11%
|
3 141
-41%
|
4 273
+36%
|
2 807
-34%
|
2 720
-3%
|
4 725
+74%
|
5 668
+20%
|
6 213
+10%
|
7 372
+19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
538
|
622
|
679
|
500
|
389
|
284
|
(49)
|
255
|
463
|
399
|
670
|
495
|
466
|
403
|
450
|
180
|
1 196
|
1 009
|
869
|
1 163
|
(381)
|
91
|
274
|
195
|
521
|
358
|
649
|
905
|
767
|
849
|
371
|
33
|
(153)
|
(190)
|
(184)
|
266
|
558
|
393
|
984
|
1 316
|
88
|
183
|
(408)
|
(1 140)
|
34
|
(100)
|
(199)
|
(202)
|
682
|
751
|
794
|
950
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
959
|
(212)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(828)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
5
|
11
|
6
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
(8)
|
(8)
|
(7)
|
0
|
0
|
0
|
|
| Total Other Income |
(143)
|
(145)
|
(153)
|
(149)
|
(18)
|
(24)
|
(3)
|
(12)
|
4
|
(288)
|
(269)
|
(229)
|
(326)
|
33
|
(573)
|
(566)
|
(206)
|
(228)
|
(36)
|
33
|
(245)
|
(521)
|
116
|
12
|
(294)
|
(140)
|
(456)
|
(450)
|
(152)
|
(36)
|
10
|
7
|
160
|
147
|
(29)
|
(79)
|
(220)
|
(225)
|
(57)
|
(2)
|
(1)
|
10
|
24
|
9
|
15
|
54
|
79
|
72
|
19
|
43
|
8
|
44
|
|
| Pre-Tax Income |
4 808
N/A
|
4 882
+2%
|
5 029
+3%
|
4 639
-8%
|
4 240
-9%
|
3 608
-15%
|
3 031
-16%
|
3 212
+6%
|
4 046
+26%
|
4 229
+5%
|
4 865
+15%
|
5 169
+6%
|
4 621
-11%
|
5 186
+12%
|
4 840
-7%
|
5 308
+10%
|
5 904
+11%
|
5 719
-3%
|
5 805
+2%
|
4 972
-14%
|
4 449
-11%
|
4 115
-8%
|
4 509
+10%
|
4 061
-10%
|
3 824
-6%
|
4 038
+6%
|
4 107
+2%
|
4 615
+12%
|
2 935
-36%
|
2 743
-7%
|
2 093
-24%
|
2 733
+31%
|
3 775
+38%
|
3 577
-5%
|
3 885
+9%
|
4 045
+4%
|
5 860
+45%
|
6 927
+18%
|
8 898
+28%
|
9 124
+3%
|
5 048
-45%
|
6 565
+30%
|
5 632
-14%
|
4 206
-25%
|
3 188
-24%
|
4 226
+33%
|
2 679
-37%
|
2 581
-4%
|
5 419
+110%
|
6 462
+19%
|
7 015
+9%
|
8 366
+19%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(819)
|
(817)
|
(871)
|
(881)
|
(860)
|
(808)
|
(791)
|
(755)
|
(941)
|
(980)
|
(1 171)
|
(1 266)
|
(1 161)
|
(1 251)
|
(1 170)
|
(963)
|
(1 165)
|
(1 157)
|
(1 097)
|
(1 047)
|
(1 069)
|
(1 024)
|
(1 194)
|
(1 237)
|
(1 087)
|
(1 265)
|
(1 221)
|
(1 648)
|
(1 353)
|
(1 220)
|
(1 126)
|
(1 341)
|
(1 163)
|
(1 121)
|
(1 129)
|
(1 490)
|
(1 723)
|
(1 998)
|
(2 638)
|
(1 795)
|
(1 555)
|
(2 093)
|
(1 655)
|
(1 803)
|
(813)
|
(1 230)
|
(905)
|
(768)
|
(1 468)
|
(1 523)
|
(1 671)
|
(1 871)
|
|
| Income from Continuing Operations |
3 989
|
4 065
|
4 158
|
3 758
|
3 380
|
2 800
|
2 241
|
2 457
|
3 105
|
3 249
|
3 694
|
3 904
|
3 461
|
3 935
|
3 670
|
4 345
|
4 739
|
4 562
|
4 708
|
3 925
|
3 380
|
3 091
|
3 315
|
2 825
|
2 737
|
2 773
|
2 886
|
2 967
|
1 582
|
1 523
|
966
|
1 393
|
2 611
|
2 456
|
2 757
|
2 555
|
4 137
|
4 929
|
6 260
|
7 329
|
3 493
|
4 472
|
3 977
|
2 403
|
2 375
|
2 996
|
1 774
|
1 813
|
3 951
|
4 939
|
5 344
|
6 495
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
13
|
18
|
19
|
16
|
21
|
27
|
41
|
61
|
59
|
59
|
75
|
46
|
58
|
53
|
35
|
53
|
46
|
53
|
53
|
85
|
75
|
67
|
47
|
19
|
22
|
27
|
39
|
29
|
29
|
28
|
33
|
7
|
8
|
1
|
(11)
|
1
|
1
|
3
|
13
|
12
|
14
|
16
|
9
|
|
| Net Income (Common) |
3 989
N/A
|
4 065
+2%
|
4 158
+2%
|
3 758
-10%
|
3 380
-10%
|
2 800
-17%
|
2 241
-20%
|
2 457
+10%
|
3 112
+27%
|
3 262
+5%
|
3 712
+14%
|
3 922
+6%
|
3 476
-11%
|
3 956
+14%
|
3 697
-7%
|
4 386
+19%
|
4 801
+9%
|
4 621
-4%
|
4 767
+3%
|
3 999
-16%
|
3 426
-14%
|
3 149
-8%
|
3 368
+7%
|
2 860
-15%
|
2 790
-2%
|
2 819
+1%
|
2 938
+4%
|
3 020
+3%
|
1 667
-45%
|
1 598
-4%
|
1 033
-35%
|
1 440
+39%
|
2 630
+83%
|
2 478
-6%
|
2 784
+12%
|
2 594
-7%
|
4 165
+61%
|
4 958
+19%
|
6 288
+27%
|
7 362
+17%
|
3 500
-52%
|
4 480
+28%
|
3 979
-11%
|
2 391
-40%
|
2 376
-1%
|
2 997
+26%
|
1 777
-41%
|
1 827
+3%
|
3 963
+117%
|
4 954
+25%
|
5 360
+8%
|
6 504
+21%
|
|
| EPS (Diluted) |
209.94
N/A
|
210.62
+0%
|
216.55
+3%
|
194.69
-10%
|
177.89
-9%
|
149.73
-16%
|
119.18
-20%
|
131.39
+10%
|
163.78
+25%
|
173.48
+6%
|
197.42
+14%
|
212.02
+7%
|
182.94
-14%
|
214.98
+18%
|
200.93
-7%
|
238.37
+19%
|
266.72
+12%
|
248.46
-7%
|
259.05
+4%
|
217.35
-16%
|
190.33
-12%
|
171.14
-10%
|
182.04
+6%
|
154.58
-15%
|
155
+0%
|
152.37
-2%
|
151.46
-1%
|
154.85
+2%
|
87.73
-43%
|
81.92
-7%
|
54.38
-34%
|
75.76
+39%
|
138.42
+83%
|
130.96
-5%
|
147.08
+12%
|
130.25
-11%
|
220.09
+69%
|
261.96
+19%
|
332.19
+27%
|
388.93
+17%
|
184.91
-52%
|
236.69
+28%
|
210.2
-11%
|
126.35
-40%
|
125.55
-1%
|
158.34
+26%
|
93.87
-41%
|
96.51
+3%
|
209.4
+117%
|
262.6
+25%
|
296.59
+13%
|
355.13
+20%
|
|