W

Woosu AMS Co Ltd
KOSDAQ:066590

Watchlist Manager
Woosu AMS Co Ltd
KOSDAQ:066590
Watchlist
Price: 2 930 KRW 2.45%
Market Cap: ₩113.3B

Income Statement

Earnings Waterfall
Woosu AMS Co Ltd

Income Statement
Woosu AMS Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 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 Sep-2025
Revenue
Interest Expense
420
420
421
223
227
0
0
467
1 592
1 310
1 581
1 395
1 759
1 678
1 705
1 688
1 066
985
973
971
1 072
1 178
1 103
1 162
1 364
1 350
1 445
0
1 176
0
0
0
1 391
0
0
0
1 762
0
0
0
1 828
0
0
0
3 263
0
0
1 545
4 104
4 041
5 157
4 871
5 165
3 634
3 738
3 756
4 909
5 330
5 533
5 501
Revenue
66 232
N/A
68 518
+3%
72 283
+5%
74 396
+3%
74 217
0%
44 347
-40%
91 837
+107%
138 434
+51%
188 671
+36%
196 092
+4%
198 894
+1%
202 176
+2%
208 890
+3%
210 356
+1%
214 668
+2%
218 386
+2%
218 887
+0%
221 895
+1%
226 266
+2%
227 192
+0%
230 366
+1%
232 393
+1%
232 824
+0%
235 001
+1%
241 835
+3%
245 444
+1%
235 849
-4%
235 431
0%
228 060
-3%
220 707
-3%
230 521
+4%
234 278
+2%
244 006
+4%
254 091
+4%
258 743
+2%
261 272
+1%
252 858
-3%
245 299
-3%
221 833
-10%
217 115
-2%
228 680
+5%
251 727
+10%
290 871
+16%
310 942
+7%
310 387
0%
316 818
+2%
320 486
+1%
331 544
+3%
325 341
-2%
366 224
+13%
378 036
+3%
381 824
+1%
347 996
-9%
624 125
+79%
618 555
-1%
613 525
-1%
354 215
-42%
354 450
+0%
358 064
+1%
364 770
+2%
Gross Profit
Cost of Revenue
(59 612)
(60 860)
(64 571)
(66 777)
(67 211)
(41 663)
(87 197)
(130 232)
(172 681)
(179 696)
(179 941)
(180 998)
(191 481)
(192 383)
(197 107)
(202 097)
(201 051)
(202 024)
(205 683)
(206 833)
(210 738)
(212 766)
(213 192)
(213 508)
(219 354)
(222 396)
(213 230)
(213 256)
(206 940)
(200 891)
(208 757)
(213 200)
(220 489)
(228 226)
(233 697)
(235 327)
(228 431)
(225 215)
(205 929)
(203 371)
(214 320)
(235 036)
(267 781)
(288 190)
(288 920)
(295 449)
(299 897)
(309 302)
(300 668)
(338 058)
(349 127)
(350 246)
(317 101)
(569 085)
(562 341)
(557 653)
(321 428)
(323 169)
(329 023)
(336 738)
Gross Profit
6 621
N/A
7 657
+16%
7 712
+1%
7 618
-1%
7 006
-8%
2 684
-62%
4 640
+73%
8 203
+77%
15 990
+95%
16 397
+3%
18 954
+16%
21 177
+12%
17 409
-18%
17 972
+3%
17 560
-2%
16 289
-7%
17 836
+9%
19 870
+11%
20 582
+4%
20 359
-1%
19 628
-4%
19 628
N/A
19 633
+0%
21 493
+9%
22 482
+5%
23 049
+3%
22 620
-2%
22 176
-2%
21 120
-5%
19 816
-6%
21 764
+10%
21 078
-3%
23 516
+12%
25 865
+10%
25 046
-3%
25 945
+4%
24 427
-6%
20 083
-18%
15 903
-21%
13 743
-14%
14 360
+4%
16 692
+16%
23 090
+38%
22 751
-1%
21 467
-6%
21 368
0%
20 589
-4%
22 242
+8%
24 673
+11%
28 166
+14%
28 910
+3%
31 578
+9%
30 895
-2%
55 040
+78%
56 213
+2%
55 872
-1%
32 787
-41%
31 281
-5%
29 041
-7%
28 031
-3%
Operating Income
Operating Expenses
(4 286)
(4 372)
(4 453)
(4 550)
(4 624)
(2 694)
(5 673)
(9 072)
(15 365)
(15 897)
(16 082)
(15 664)
(12 706)
(12 753)
(12 869)
(13 613)
(15 184)
(15 365)
(16 150)
(15 947)
(15 590)
(16 099)
(16 450)
(16 979)
(17 939)
(18 992)
(18 001)
(18 879)
(18 351)
(17 408)
(18 797)
(18 682)
(18 935)
(20 236)
(19 841)
(21 459)
(21 538)
(20 630)
(20 321)
(19 358)
(20 161)
(20 988)
(22 587)
(22 244)
(22 180)
(22 362)
(22 876)
(23 376)
(20 844)
(26 856)
(26 972)
(24 043)
(22 510)
(40 212)
(40 014)
(41 048)
(23 738)
(24 193)
(23 912)
(23 220)
Selling, General & Administrative
(3 780)
(3 837)
(3 908)
(4 042)
(4 111)
(2 694)
(5 673)
(8 616)
(14 569)
(15 189)
(15 168)
(15 029)
(11 893)
(11 928)
(12 047)
(12 728)
(12 488)
(12 627)
(12 566)
(12 171)
(12 665)
(13 214)
(13 886)
(14 112)
(15 167)
(15 943)
(15 164)
(16 025)
(15 555)
(14 451)
(15 743)
(15 794)
(16 083)
(16 633)
(16 662)
(18 174)
(18 654)
(18 249)
(17 382)
(15 449)
(16 273)
(16 849)
(18 054)
(18 522)
(18 115)
(18 342)
(18 719)
(19 026)
(16 658)
(18 960)
(18 690)
(18 824)
(17 183)
(31 336)
(31 398)
(31 675)
(18 128)
(18 246)
(17 924)
(17 498)
Research & Development
(164)
(187)
(192)
(197)
(202)
0
0
(43)
(215)
(123)
(163)
(167)
(173)
(176)
(173)
(171)
(1 928)
(1 964)
(2 794)
(2 990)
(2 159)
(2 114)
(1 775)
(2 070)
(1 982)
(2 248)
(2 053)
(2 066)
(1 939)
(2 098)
(2 231)
(2 093)
(2 061)
(2 839)
0
(2 466)
(2 113)
(1 595)
(2 037)
(2 922)
(2 853)
(2 934)
(3 145)
(2 127)
(2 407)
(2 459)
(2 637)
(2 951)
(2 681)
(3 173)
(3 591)
(3 656)
(3 763)
(6 634)
(6 396)
(6 841)
(3 983)
(4 338)
(4 377)
(4 115)
Depreciation & Amortization
(343)
(348)
(354)
(311)
(312)
0
0
(413)
(580)
(585)
(750)
(467)
(640)
(650)
(651)
(716)
(768)
(773)
(789)
(784)
(765)
(769)
(787)
(796)
(791)
(803)
(785)
(790)
(800)
(801)
(766)
(738)
(703)
(679)
(721)
(733)
(772)
(785)
(901)
(987)
(1 035)
(1 333)
(1 516)
(1 722)
(1 659)
(1 561)
(1 519)
(1 399)
(1 505)
(1 565)
(1 532)
(1 563)
(1 564)
(2 774)
(2 752)
(2 762)
(1 628)
(1 608)
(1 611)
(1 607)
Other Operating Expenses
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
(57)
(58)
(57)
(57)
(88)
(85)
(2 458)
(86)
0
0
0
0
0
128
128
127
0
0
0
0
0
(3 158)
(3 158)
0
0
532
532
230
0
0
0
0
Operating Income
2 334
N/A
3 286
+41%
3 259
-1%
3 069
-6%
2 382
-22%
(10)
N/A
(1 034)
-10 240%
(871)
+16%
625
N/A
498
-20%
2 872
+477%
5 514
+92%
4 703
-15%
5 220
+11%
4 691
-10%
2 676
-43%
2 652
-1%
4 506
+70%
4 434
-2%
4 414
0%
4 038
-9%
3 530
-13%
3 183
-10%
4 514
+42%
4 543
+1%
4 056
-11%
4 618
+14%
3 296
-29%
2 769
-16%
2 408
-13%
2 967
+23%
2 396
-19%
4 582
+91%
5 629
+23%
5 205
-8%
4 486
-14%
2 889
-36%
(546)
N/A
(4 417)
-709%
(5 615)
-27%
(5 801)
-3%
(4 297)
+26%
502
N/A
507
+1%
(713)
N/A
(994)
-39%
(2 287)
-130%
(1 135)
+50%
3 829
N/A
1 310
-66%
1 937
+48%
7 535
+289%
8 385
+11%
14 828
+77%
16 199
+9%
14 824
-8%
9 049
-39%
7 088
-22%
5 129
-28%
4 811
-6%
Pre-Tax Income
Interest Income Expense
(285)
(163)
(74)
184
(47)
(268)
(1 620)
(1 255)
(2 842)
(241)
(564)
(4 056)
(2 682)
(4 559)
(3 007)
573
653
587
599
(11)
(1 611)
(3 234)
(2 181)
(2 457)
(184)
526
(428)
224
(238)
(630)
(922)
(1 878)
(3 784)
(1 313)
(896)
(591)
(1 383)
(2 534)
(4 107)
(4 139)
(5 093)
(4 472)
(4 199)
(3 536)
(4 873)
(1 964)
(1 738)
(2 952)
(20 277)
(22 838)
(21 389)
(20 372)
1 496
1 975
1 676
(1 600)
1 020
(710)
(3 939)
(2 656)
Non-Reccuring Items
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
(1 856)
0
0
0
447
0
0
0
(3 556)
0
0
0
(752)
0
0
(2 857)
230
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
73
71
31
12
40
0
0
2
45
19
36
34
67
33
478
472
460
0
0
378
395
393
388
13
(5)
(1)
162
0
203
0
0
0
16
0
0
0
(177)
0
0
0
48
0
0
0
(632)
0
0
(28)
288
119
(98)
(124)
(301)
(897)
(954)
(869)
(1 500)
(1 175)
(839)
(866)
Total Other Income
454
215
207
276
268
302
505
1 398
1 268
1 376
1 529
1 136
1 650
1 658
1 529
1 346
804
233
(706)
(763)
(44)
1 290
2 070
2 149
2 382
2 458
2 343
2 217
1 709
1 593
1 346
1 692
1 045
(497)
(495)
(3 003)
1 109
(958)
(738)
2 094
872
1 286
988
(104)
(593)
(7 738)
(7 582)
(7 017)
862
1 077
754
602
(399)
(490)
(405)
(444)
(1 361)
(1 166)
(858)
(682)
Pre-Tax Income
2 577
N/A
3 408
+32%
3 424
+0%
3 542
+3%
2 642
-25%
24
-99%
(2 148)
N/A
(725)
+66%
(904)
-25%
1 653
N/A
3 872
+134%
2 627
-32%
3 739
+42%
2 352
-37%
3 691
+57%
5 067
+37%
4 569
-10%
5 326
+17%
4 327
-19%
4 017
-7%
2 778
-31%
1 977
-29%
3 460
+75%
4 218
+22%
6 736
+60%
7 039
+4%
6 694
-5%
5 737
-14%
4 442
-23%
3 371
-24%
3 390
+1%
2 209
-35%
1 858
-16%
3 819
+106%
3 814
0%
892
-77%
582
-35%
(4 038)
N/A
(9 263)
-129%
(7 662)
+17%
(9 527)
-24%
(7 486)
+21%
(2 710)
+64%
(3 133)
-16%
(10 367)
-231%
(10 695)
-3%
(11 607)
-9%
(11 132)
+4%
(16 051)
-44%
(20 332)
-27%
(18 796)
+8%
(15 216)
+19%
9 411
N/A
15 416
+64%
16 516
+7%
11 911
-28%
7 208
-39%
4 036
-44%
(507)
N/A
607
N/A
Net Income
Tax Provision
(479)
(599)
(684)
(683)
(656)
(213)
142
(44)
(210)
(133)
(951)
(779)
(1 118)
(1 095)
(681)
(651)
(559)
135
(255)
(646)
(387)
(1 342)
(1 064)
(1 380)
(1 476)
(1 072)
(1 269)
346
524
364
435
(382)
(392)
(1 143)
(1 148)
(806)
(300)
551
800
383
1 768
1 798
1 248
1 164
138
52
73
126
4 285
4 409
4 395
4 464
(2 407)
(2 389)
(2 174)
(2 528)
(68)
(827)
(651)
(364)
Income from Continuing Operations
2 098
2 809
2 740
2 859
1 986
(189)
(2 006)
(770)
(1 114)
1 519
2 920
1 848
2 621
1 257
3 010
4 416
4 010
5 461
4 072
3 371
2 391
636
2 396
2 839
5 260
5 967
5 426
6 083
4 966
3 736
3 826
1 828
1 466
2 676
2 667
87
282
(3 486)
(8 462)
(7 277)
(7 759)
(5 687)
(1 462)
(1 969)
(10 229)
(10 643)
(11 534)
(11 006)
(11 766)
(15 923)
(14 401)
(10 752)
7 003
13 027
14 342
9 383
7 141
3 210
(1 158)
243
Income to Minority Interest
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
56
143
194
303
134
1 109
1 059
949
1 062
0
0
0
0
0
0
0
0
0
196
475
716
898
Net Income (Common)
2 098
N/A
2 809
+34%
2 740
-2%
2 859
+4%
1 986
-31%
(189)
N/A
(2 006)
-961%
(770)
+62%
(1 114)
-45%
1 519
N/A
2 920
+92%
1 848
-37%
2 621
+42%
1 257
-52%
3 010
+139%
4 416
+47%
4 010
-9%
5 461
+36%
4 072
-25%
3 371
-17%
2 391
-29%
636
-73%
2 396
+277%
2 839
+18%
5 260
+85%
5 967
+13%
5 426
-9%
6 083
+12%
4 966
-18%
3 736
-25%
3 826
+2%
1 828
-52%
1 466
-20%
2 676
+83%
2 667
0%
87
-97%
282
+224%
(3 486)
N/A
(8 406)
-141%
(7 134)
+15%
(7 565)
-6%
(5 382)
+29%
(1 327)
+75%
(860)
+35%
(9 171)
-967%
(9 695)
-6%
(10 472)
-8%
(11 006)
-5%
(17 518)
-59%
(15 923)
+9%
(14 401)
+10%
(10 752)
+25%
10 206
N/A
16 230
+59%
17 545
+8%
12 586
-28%
7 336
-42%
3 684
-50%
(442)
N/A
1 141
N/A
EPS (Diluted)
149.85
N/A
200.64
+34%
195.71
-2%
168.17
-14%
132.4
-21%
-11.11
N/A
-118
-962%
-45.29
+62%
-61.88
-37%
84.38
N/A
162.22
+92%
102.66
-37%
131.05
+28%
66.15
-50%
177.05
+168%
245.33
+39%
222.77
-9%
287.42
+29%
214.31
-25%
177.42
-17%
125.84
-29%
33.47
-73%
119.8
+258%
157.72
+32%
263
+67%
248.62
-5%
226.08
-9%
253.45
+12%
206.91
-18%
149.44
-28%
153.04
+2%
73.12
-52%
58.64
-20%
107.04
+83%
106.68
0%
3.34
-97%
11.28
+238%
-139.44
N/A
-336.24
-141%
-274.38
+18%
-280.18
-2%
-151.22
+46%
-37.28
+75%
-53.38
-43%
-257.63
-383%
-264.88
-3%
-286.11
-8%
-300.72
-5%
-479.7
-60%
-407.77
+15%
-368.79
+10%
-275.34
+25%
261.36
N/A
419.38
+60%
453.6
+8%
325.39
-28%
189.41
-42%
95.67
-49%
-11.55
N/A
34.28
N/A
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