Woosu AMS Co Ltd
KOSDAQ:066590
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Woosu AMS Co Ltd
KOSDAQ:066590
|
KR |
|
O
|
Optus Pharmaceutical Co Ltd
KOSDAQ:131030
|
KR |
|
Hua Lien International (Holding) Co Ltd
HKEX:969
|
HK |
|
Sidomulyo Selaras Tbk PT
IDX:SDMU
|
ID |
|
Aventus Group
ASX:AVN
|
AU |
|
Cerillion PLC
LSE:CER
|
UK |
|
Orchid Pharma Ltd
NSE:ORCHPHARMA
|
IN |
Income Statement
Earnings Waterfall
Woosu AMS Co Ltd
Income Statement
Woosu AMS Co Ltd
| 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
|
|