E

ESTsoft Corp
KOSDAQ:047560

Watchlist Manager
ESTsoft Corp
KOSDAQ:047560
Watchlist
Price: 12 650 KRW -2.32% Market Closed
Market Cap: ₩148.5B

Income Statement

Earnings Waterfall
ESTsoft Corp

Income Statement
ESTsoft Corp

Rotate your device to view
Income Statement
Currency: KRW
Dec-2008 Mar-2009 Jun-2009 Sep-2009 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 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
457
422
358
285
264
226
0
0
113
28
0
0
467
0
0
142
1 384
1 068
0
1 193
1 296
944
1 286
1 351
1 330
1 252
1 077
879
702
575
549
673
887
1 070
1 247
1 315
1 323
1 359
1 439
1 536
1 636
1 803
1 909
1 923
1 982
2 092
2 131
2 168
2 125
1 969
1 513
1 230
536
781
1 147
1 818
2 346
2 797
3 043
3 245
4 198
4 199
4 248
3 655
3 451
3 784
3 550
Revenue
25 433
N/A
26 349
+4%
27 625
+5%
26 992
-2%
24 381
-10%
25 593
+5%
24 894
-3%
25 467
+2%
27 031
+6%
27 136
+0%
29 123
+7%
29 827
+2%
32 280
+8%
32 864
+2%
32 743
0%
33 021
+1%
31 321
-5%
33 041
+5%
34 370
+4%
35 554
+3%
36 533
+3%
36 599
+0%
37 741
+3%
39 567
+5%
42 874
+8%
43 655
+2%
44 470
+2%
44 299
0%
44 068
-1%
47 008
+7%
48 624
+3%
50 214
+3%
50 497
+1%
50 649
+0%
52 420
+3%
54 658
+4%
58 522
+7%
60 444
+3%
61 956
+3%
63 763
+3%
64 687
+1%
64 298
-1%
66 412
+3%
68 203
+3%
68 907
+1%
70 684
+3%
74 070
+5%
77 414
+5%
83 648
+8%
88 139
+5%
88 710
+1%
90 893
+2%
69 385
-24%
68 718
-1%
65 803
-4%
88 768
+35%
84 458
-5%
86 466
+2%
88 819
+3%
92 482
+4%
98 141
+6%
102 480
+4%
105 061
+3%
102 457
-2%
101 972
0%
105 368
+3%
105 364
0%
Gross Profit
Cost of Revenue
(8 939)
(9 548)
(10 461)
(11 056)
(10 686)
(11 416)
(12 278)
(13 407)
(13 344)
(13 710)
(12 776)
(12 554)
(16 641)
(18 193)
(20 932)
(22 492)
(21 392)
(21 957)
(22 072)
(22 589)
(23 592)
(24 551)
(25 783)
(26 531)
(27 742)
(29 118)
(30 287)
(32 197)
(31 406)
(30 285)
0
0
(28 197)
(7 463)
0
0
0
(345)
(1 189)
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
Gross Profit
16 494
N/A
16 802
+2%
17 165
+2%
15 937
-7%
13 694
-14%
14 177
+4%
12 615
-11%
12 059
-4%
13 688
+14%
13 426
-2%
16 348
+22%
17 274
+6%
15 639
-9%
14 671
-6%
11 811
-19%
10 528
-11%
9 929
-6%
11 083
+12%
12 297
+11%
12 965
+5%
12 941
0%
12 048
-7%
11 959
-1%
13 037
+9%
15 132
+16%
14 538
-4%
14 183
-2%
12 101
-15%
12 662
+5%
16 721
+32%
0
N/A
0
N/A
22 300
N/A
18 850
-15%
0
N/A
0
N/A
0
N/A
15 202
N/A
30 422
+100%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(5 760)
(6 351)
(6 554)
(6 581)
(5 744)
(5 976)
(6 097)
(5 696)
(7 609)
(7 708)
(7 973)
(2 490)
(12 419)
(7 313)
(9 233)
(17 181)
(15 437)
(17 290)
(17 263)
(15 872)
(16 528)
(16 534)
(17 082)
(17 645)
(16 745)
(16 534)
(15 729)
(14 409)
(14 216)
(16 792)
(49 076)
(51 160)
(24 912)
(46 693)
(55 320)
(56 158)
(59 382)
(60 167)
(60 578)
(63 235)
(62 652)
(64 544)
(67 908)
(69 409)
(71 743)
(72 988)
(73 684)
(74 751)
(77 767)
(78 745)
(79 146)
(79 318)
(62 510)
(65 049)
(68 974)
(94 436)
(95 165)
(94 570)
(96 772)
(101 389)
(106 113)
(113 228)
(114 824)
(113 664)
(115 386)
(115 077)
(115 391)
Selling, General & Administrative
(5 683)
(6 263)
(6 470)
(6 475)
(5 645)
(5 959)
(6 122)
(5 887)
(8 010)
(8 299)
(8 744)
(9 658)
(12 095)
(14 187)
(15 899)
(17 225)
(15 103)
(15 306)
(15 279)
(15 607)
(15 964)
(16 176)
(16 529)
(17 001)
(16 296)
(15 957)
(15 174)
(13 916)
(13 706)
(15 893)
(31 217)
(41 093)
(24 222)
(49 214)
(45 951)
(38 827)
(49 427)
(52 000)
(48 057)
(51 396)
(60 120)
(56 339)
(61 044)
(66 208)
(56 205)
(59 487)
(58 317)
(58 872)
(61 830)
(62 590)
(62 708)
(62 384)
(46 088)
(48 331)
(51 918)
(70 293)
(71 004)
(71 186)
(74 035)
(77 487)
(80 097)
(84 328)
(84 707)
(94 683)
(102 362)
(109 296)
(115 323)
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
(40)
0
(3)
0
(4)
0
2
0
0
0
(1 270)
0
(6 846)
(7 564)
(15 952)
(18 881)
(16 815)
(20)
0
0
9 230
(12)
0
0
0
(105)
(195)
0
(285)
(199)
(286)
(299)
(409)
(410)
(433)
(444)
(455)
(474)
(506)
(537)
(569)
(603)
(621)
(637)
Depreciation & Amortization
(77)
(88)
(84)
(106)
(98)
(96)
0
0
(142)
(39)
0
0
(325)
0
0
(102)
(334)
(251)
0
(266)
(564)
(399)
(552)
(626)
(449)
(576)
(552)
(489)
(511)
(564)
(1 789)
(2 428)
(689)
(2 914)
(2 164)
(1 995)
(2 390)
(2 245)
(2 143)
(2 093)
(2 512)
(2 690)
(3 128)
(3 286)
(2 940)
(3 218)
(3 045)
(3 129)
(3 245)
(3 348)
(3 465)
(3 477)
(2 442)
(2 365)
(2 114)
(2 849)
(2 886)
(2 838)
(3 108)
(3 165)
(3 178)
(3 245)
(3 272)
(3 395)
(3 480)
(3 608)
(3 755)
Other Operating Expenses
0
0
0
0
0
80
25
191
543
630
771
7 168
0
6 874
6 666
146
0
(1 733)
(1 984)
0
0
41
0
22
0
0
(3)
0
0
(337)
(16 070)
(7 639)
0
6 705
(7 205)
(8 490)
0
10 030
8 501
7 069
0
(5 515)
(3 736)
(9 146)
(12 585)
(10 283)
(12 320)
(12 750)
(12 587)
(12 614)
(12 972)
(13 172)
(13 781)
(14 067)
(14 644)
(20 885)
(20 865)
(20 113)
(19 186)
(20 282)
(22 364)
(25 150)
(26 308)
(15 017)
(8 941)
(1 552)
4 325
Operating Income
10 734
N/A
10 451
-3%
10 610
+2%
9 356
-12%
7 951
-15%
8 202
+3%
6 520
-21%
6 364
-2%
6 078
-4%
5 718
-6%
8 374
+46%
14 783
+77%
3 219
-78%
7 357
+129%
2 577
-65%
(6 653)
N/A
(5 508)
+17%
(6 206)
-13%
(4 965)
+20%
(2 907)
+41%
(3 587)
-23%
(4 485)
-25%
(5 123)
-14%
(4 608)
+10%
(1 613)
+65%
(1 998)
-24%
(1 547)
+23%
(2 308)
-49%
(1 554)
+33%
(69)
+96%
(452)
-555%
(946)
-109%
(2 611)
-176%
(3 507)
-34%
(2 900)
+17%
(1 500)
+48%
(859)
+43%
(69)
+92%
188
N/A
527
+180%
2 034
+286%
(246)
N/A
(1 496)
-508%
(1 206)
+19%
(2 836)
-135%
(2 304)
+19%
386
N/A
2 663
+590%
5 882
+121%
9 394
+60%
9 565
+2%
11 575
+21%
6 876
-41%
3 670
-47%
(3 171)
N/A
(5 668)
-79%
(10 707)
-89%
(8 104)
+24%
(7 953)
+2%
(8 907)
-12%
(7 973)
+10%
(10 749)
-35%
(9 763)
+9%
(11 207)
-15%
(13 415)
-20%
(9 709)
+28%
(10 026)
-3%
Pre-Tax Income
Interest Income Expense
(175)
(249)
(398)
(677)
(963)
(958)
(520)
(146)
174
164
(213)
81
(505)
(682)
(576)
(1 171)
(2 969)
(1 112)
(981)
(1 400)
(1 439)
(1 540)
(2 397)
(1 779)
(1 143)
(1 227)
(513)
(47)
(288)
18
81
(773)
933
316
96
294
(1 888)
(1 567)
(1 132)
(1 677)
(631)
82
(9 590)
(10 802)
(9 861)
(11 132)
(1 613)
477
1 607
1 587
3 299
3 826
2 285
322
(420)
(959)
(899)
(776)
(658)
187
(3 166)
(3 610)
(3 970)
(11 057)
(7 943)
(8 932)
(8 895)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(104)
0
0
0
0
0
0
0
0
0
0
(1 714)
46
0
44
0
0
0
0
0
(335)
0
0
0
0
0
0
22
(1 041)
(1 045)
(1 047)
(1 072)
(551)
0
0
(548)
(187)
(157)
(177)
(184)
(103)
299
320
332
0
0
0
(28)
0
1 213
0
(843)
0
(2 083)
(2 083)
(246)
(249)
(252)
(252)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
6 243
0
0
0
0
4
0
0
0
146
0
156
260
0
111
0
(3)
(4)
0
0
20
0
0
0
0
0
0
325
321
315
317
(4)
(34)
138
136
161
192
40
139
111
0
4
(1)
(27)
(9)
(5)
37
20
1
(17)
(54)
(15)
(19)
(8)
(16)
Total Other Income
103
35
157
181
273
316
188
164
(2)
(3)
(3)
(20)
731
122
831
1 032
441
441
(266)
(394)
745
682
916
794
404
639
463
536
260
240
293
264
66
131
3
5
265
(24)
(36)
34
158
119
(3 599)
(3 592)
(3 856)
(3 483)
304
280
455
353
421
301
(59)
(160)
62
(6)
167
44
(120)
(1 228)
(1 256)
(1 189)
(1 155)
6 860
6 738
5 098
4 190
Pre-Tax Income
10 662
N/A
10 237
-4%
10 370
+1%
8 860
-15%
7 261
-18%
7 560
+4%
6 188
-18%
6 382
+3%
6 146
-4%
5 879
-4%
8 158
+39%
14 844
+82%
9 688
-35%
6 797
-30%
2 832
-58%
(6 792)
N/A
(8 036)
-18%
(6 872)
+14%
(6 212)
+10%
(6 415)
-3%
(4 234)
+34%
(5 196)
-23%
(6 560)
-26%
(5 436)
+17%
(2 092)
+62%
(2 586)
-24%
(1 484)
+43%
(1 819)
-23%
(1 920)
-6%
187
N/A
(77)
N/A
(1 454)
-1 788%
(1 592)
-9%
(3 061)
-92%
(2 803)
+8%
(1 180)
+58%
(3 523)
-199%
(2 704)
+23%
(2 025)
+25%
(1 862)
+8%
1 331
N/A
270
-80%
(14 370)
N/A
(16 154)
-12%
(16 774)
-4%
(16 939)
-1%
(964)
+94%
3 397
N/A
8 032
+136%
11 671
+45%
13 743
+18%
16 144
+17%
9 102
-44%
3 836
-58%
(3 530)
N/A
(6 688)
-89%
(11 448)
-71%
(7 628)
+33%
(8 693)
-14%
(10 771)
-24%
(12 394)
-15%
(17 648)
-42%
(17 025)
+4%
(15 665)
+8%
(14 888)
+5%
(13 803)
+7%
(15 000)
-9%
Net Income
Tax Provision
(2 453)
(2 476)
(2 473)
(2 169)
(1 413)
(1 453)
(482)
(570)
(796)
(663)
(1 574)
(2 069)
(3 010)
(2 692)
(2 698)
(1 807)
211
102
530
521
(91)
41
297
129
62
134
(173)
(72)
(229)
(349)
(1 476)
(1 302)
(737)
(809)
384
248
586
656
1 605
1 422
655
1 075
3 167
1 227
681
587
(2 494)
(1 240)
(891)
(986)
(1 932)
(1 234)
(1 059)
(193)
(291)
(387)
(298)
(501)
(429)
(874)
(1 018)
(684)
(801)
1 093
1 072
1 028
1 263
Income from Continuing Operations
8 208
7 761
7 897
6 691
5 848
6 107
5 706
5 812
5 350
5 216
6 584
12 775
6 678
4 105
134
(8 598)
(7 825)
(6 769)
(5 681)
(5 894)
(4 325)
(5 155)
(6 263)
(5 307)
(2 029)
(2 454)
(1 659)
(1 893)
(2 148)
(162)
(1 553)
(2 756)
(2 329)
(3 870)
(2 420)
(933)
(2 937)
(2 050)
(421)
(441)
1 986
1 345
(11 203)
(14 927)
(16 092)
(16 352)
(3 458)
2 156
7 141
10 685
11 811
14 911
8 042
3 643
(3 820)
(7 075)
(11 746)
(8 129)
(9 122)
(11 645)
(13 412)
(18 332)
(17 826)
(14 572)
(13 816)
(12 775)
(13 737)
Income to Minority Interest
0
0
0
0
0
0
0
0
295
0
0
0
1 064
414
826
1 016
1 196
834
438
383
451
537
596
512
315
243
161
45
(15)
(213)
(319)
(327)
(427)
(368)
(370)
(467)
(447)
(397)
(590)
(278)
(346)
(300)
4 259
4 384
4 747
5 026
492
106
(1 013)
(1 704)
(3 250)
(2 739)
(1 801)
1 579
2 437
2 123
2 821
1 772
1 705
5 470
5 204
4 984
5 476
2 921
4 065
4 309
3 101
Net Income (Common)
8 208
N/A
7 761
-5%
7 897
+2%
6 691
-15%
5 848
-13%
6 107
+4%
5 706
-7%
5 812
+2%
5 646
-3%
5 512
-2%
6 880
+25%
13 071
+90%
7 742
-41%
5 583
-28%
2 024
-64%
(6 519)
N/A
(6 629)
-2%
(5 936)
+10%
(5 244)
+12%
(5 511)
-5%
(3 875)
+30%
(4 618)
-19%
(5 668)
-23%
(4 795)
+15%
(1 715)
+64%
(2 211)
-29%
(1 497)
+32%
(1 848)
-23%
(2 163)
-17%
(375)
+83%
(1 878)
-401%
(3 081)
-64%
(2 755)
+11%
(4 236)
-54%
(3 032)
+28%
(1 651)
+46%
(3 384)
-105%
(2 461)
+27%
(775)
+69%
(481)
+38%
1 640
N/A
1 046
-36%
(6 943)
N/A
(10 543)
-52%
(11 345)
-8%
(11 326)
+0%
(2 966)
+74%
2 262
N/A
6 128
+171%
8 439
+38%
8 019
-5%
10 511
+31%
4 665
-56%
3 230
-31%
(2 532)
N/A
(6 102)
-141%
(9 618)
-58%
(6 634)
+31%
(7 418)
-12%
(6 175)
+17%
(8 208)
-33%
(13 348)
-63%
(12 350)
+7%
(11 651)
+6%
(9 751)
+16%
(8 466)
+13%
(10 636)
-26%
EPS (Diluted)
912
N/A
862.33
-5%
877.44
+2%
743.44
-15%
649.77
-13%
610.7
-6%
570.6
-7%
581.2
+2%
627.33
+8%
612.44
-2%
764.44
+25%
1 452.33
+90%
860.22
-41%
620.33
-28%
224.88
-64%
-724.33
N/A
-736.55
-2%
-659.55
+10%
-582.66
+12%
-612.33
-5%
-430.55
+30%
-513.11
-19%
-629.77
-23%
-532.77
+15%
-190.55
+64%
-221.1
-16%
-149.69
+32%
-184.8
-23%
-216.3
-17%
-37.5
+83%
-208.66
-456%
-308.1
-48%
-275.5
+11%
-423.6
-54%
-303.2
+28%
-165.1
+46%
-338.4
-105%
-246.1
+27%
-77.5
+69%
-48.1
+38%
164
N/A
116.22
-29%
-771.44
N/A
-1 171.44
-52%
-1 260.55
-8%
-1 258.44
+0%
-329.55
+74%
251.33
N/A
680.88
+171%
955.39
+40%
803.07
-16%
1 044.38
+30%
459.99
-56%
323.15
-30%
-256.31
N/A
-613.88
-140%
-989.86
-61%
-683.2
+31%
-762.85
-12%
-634.4
+17%
-813.17
-28%
-1 301.9
-60%
-1 201.64
+8%
-1 139.38
+5%
-947.64
+17%
-820.78
+13%
-1 027.1
-25%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett