ARoot Co Ltd
KOSDAQ:096690
Income Statement
Earnings Waterfall
ARoot Co Ltd
Revenue
|
62.2B
KRW
|
Cost of Revenue
|
-53.1B
KRW
|
Gross Profit
|
9.1B
KRW
|
Operating Expenses
|
-16.1B
KRW
|
Operating Income
|
-7B
KRW
|
Other Expenses
|
-5.9B
KRW
|
Net Income
|
-12.9B
KRW
|
Income Statement
ARoot Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
31 403
N/A
|
31 683
+1%
|
31 773
+0%
|
31 460
-1%
|
27 783
-12%
|
27 589
-1%
|
27 374
-1%
|
27 287
0%
|
29 336
+8%
|
31 112
+6%
|
31 752
+2%
|
33 256
+5%
|
33 960
+2%
|
34 359
+1%
|
40 672
+18%
|
38 677
-5%
|
36 659
-5%
|
33 568
-8%
|
26 106
-22%
|
25 092
-4%
|
22 194
-12%
|
22 033
-1%
|
21 143
-4%
|
26 437
+25%
|
31 254
+18%
|
37 150
+19%
|
38 851
+5%
|
35 729
-8%
|
34 671
-3%
|
31 450
-9%
|
36 723
+17%
|
39 788
+8%
|
45 891
+15%
|
51 627
+12%
|
56 866
+10%
|
62 378
+10%
|
64 888
+4%
|
59 998
-8%
|
58 885
-2%
|
58 664
0%
|
62 226
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(22 954)
|
(23 262)
|
(23 363)
|
(23 436)
|
(21 254)
|
(20 888)
|
(20 693)
|
(20 163)
|
(21 643)
|
(22 789)
|
(23 176)
|
(24 672)
|
(24 810)
|
(25 163)
|
(29 073)
|
(27 278)
|
(26 514)
|
(24 951)
|
(20 655)
|
(20 555)
|
(18 726)
|
(18 571)
|
(17 718)
|
(21 498)
|
(24 360)
|
(28 258)
|
(29 653)
|
(27 292)
|
(26 442)
|
(24 579)
|
(29 013)
|
(32 564)
|
(38 383)
|
(42 392)
|
(46 726)
|
(49 887)
|
(52 288)
|
(48 912)
|
(48 551)
|
(48 618)
|
(53 137)
|
|
Gross Profit |
8 450
N/A
|
8 421
0%
|
8 410
0%
|
8 025
-5%
|
6 529
-19%
|
6 701
+3%
|
6 681
0%
|
7 123
+7%
|
7 693
+8%
|
8 322
+8%
|
8 575
+3%
|
8 584
+0%
|
9 150
+7%
|
9 197
+1%
|
11 600
+26%
|
11 399
-2%
|
10 145
-11%
|
8 617
-15%
|
5 451
-37%
|
4 537
-17%
|
3 468
-24%
|
3 461
0%
|
3 425
-1%
|
4 939
+44%
|
6 894
+40%
|
8 894
+29%
|
9 200
+3%
|
8 440
-8%
|
8 228
-3%
|
6 874
-16%
|
7 711
+12%
|
7 224
-6%
|
7 508
+4%
|
9 235
+23%
|
10 140
+10%
|
12 492
+23%
|
12 599
+1%
|
11 087
-12%
|
10 334
-7%
|
10 045
-3%
|
9 089
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 414)
|
(5 454)
|
(5 646)
|
(5 691)
|
(5 028)
|
(5 049)
|
(4 757)
|
(4 624)
|
(4 725)
|
(5 228)
|
(6 848)
|
(8 191)
|
(20 119)
|
(20 849)
|
(21 373)
|
(21 819)
|
(11 572)
|
(11 555)
|
(10 481)
|
(9 567)
|
(8 824)
|
(7 931)
|
(7 559)
|
(8 098)
|
(7 912)
|
(9 187)
|
(9 826)
|
(10 463)
|
(10 779)
|
(10 369)
|
(10 600)
|
(11 243)
|
(12 270)
|
(12 792)
|
(13 386)
|
(13 136)
|
(12 225)
|
(12 888)
|
(13 518)
|
(14 228)
|
(16 131)
|
|
Selling, General & Administrative |
(4 635)
|
(4 792)
|
(4 961)
|
(4 985)
|
(4 458)
|
(4 481)
|
(4 271)
|
(4 180)
|
(4 267)
|
(4 769)
|
(6 387)
|
(7 537)
|
(19 696)
|
(20 435)
|
(20 959)
|
(21 384)
|
(11 067)
|
(11 001)
|
(9 950)
|
(8 999)
|
(8 203)
|
(7 324)
|
(6 932)
|
(7 414)
|
(7 209)
|
(8 391)
|
(8 700)
|
(9 406)
|
(9 301)
|
(8 752)
|
(9 082)
|
(9 440)
|
(10 830)
|
(11 352)
|
(11 966)
|
(11 795)
|
(10 912)
|
(11 589)
|
(12 194)
|
(12 860)
|
(14 739)
|
|
Research & Development |
(150)
|
0
|
(140)
|
(145)
|
(44)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(71)
|
(142)
|
(204)
|
(264)
|
(223)
|
(385)
|
(489)
|
(519)
|
(550)
|
(276)
|
(222)
|
(188)
|
(176)
|
(190)
|
(224)
|
(226)
|
(228)
|
(248)
|
|
Depreciation & Amortization |
(629)
|
0
|
(546)
|
(562)
|
(526)
|
(541)
|
(473)
|
(444)
|
(458)
|
(459)
|
(460)
|
(440)
|
(423)
|
(413)
|
(416)
|
(437)
|
(505)
|
(556)
|
(531)
|
(569)
|
(620)
|
(606)
|
(626)
|
(611)
|
(562)
|
(591)
|
(862)
|
(835)
|
(1 092)
|
(1 130)
|
(1 000)
|
(1 209)
|
(1 165)
|
(1 219)
|
(1 232)
|
(1 167)
|
(1 122)
|
(1 076)
|
(1 099)
|
(1 139)
|
(1 143)
|
|
Other Operating Expenses |
0
|
(662)
|
0
|
0
|
0
|
(27)
|
(13)
|
0
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
3 035
N/A
|
2 967
-2%
|
2 764
-7%
|
2 334
-16%
|
1 500
-36%
|
1 652
+10%
|
1 923
+16%
|
2 498
+30%
|
2 968
+19%
|
3 093
+4%
|
1 728
-44%
|
393
-77%
|
(10 969)
N/A
|
(11 653)
-6%
|
(9 776)
+16%
|
(10 422)
-7%
|
(1 427)
+86%
|
(2 939)
-106%
|
(5 031)
-71%
|
(5 031)
N/A
|
(5 356)
-6%
|
(4 470)
+17%
|
(4 134)
+8%
|
(3 158)
+24%
|
(1 018)
+68%
|
(292)
+71%
|
(625)
-114%
|
(2 024)
-224%
|
(2 550)
-26%
|
(3 498)
-37%
|
(2 891)
+17%
|
(4 020)
-39%
|
(4 762)
-18%
|
(3 557)
+25%
|
(3 245)
+9%
|
(644)
+80%
|
375
N/A
|
(1 802)
N/A
|
(3 184)
-77%
|
(4 182)
-31%
|
(7 042)
-68%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
284
|
238
|
80
|
292
|
598
|
602
|
890
|
1 067
|
476
|
361
|
6 273
|
4 171
|
750
|
(1 976)
|
(2 382)
|
41
|
156
|
5 332
|
183
|
(1 728)
|
3 631
|
1 751
|
(3 962)
|
178
|
6 920
|
3 909
|
5 083
|
(1 685)
|
(18 639)
|
(19 750)
|
(26 931)
|
(100 396)
|
(96 448)
|
(92 592)
|
(79 297)
|
(2 208)
|
9 923
|
8 442
|
7 678
|
7 702
|
(5 874)
|
|
Non-Reccuring Items |
(15)
|
0
|
13
|
13
|
169
|
194
|
157
|
142
|
(200)
|
(237)
|
(229)
|
0
|
(26 053)
|
(21 961)
|
(23 486)
|
(24 124)
|
(792)
|
(4 774)
|
(7 132)
|
(6 472)
|
(5 534)
|
(5 394)
|
(981)
|
(974)
|
(2 072)
|
(3 583)
|
(6 618)
|
(4 363)
|
(7 050)
|
(5 609)
|
(3 103)
|
(5 367)
|
14
|
35
|
(3 179)
|
(2 799)
|
(5 902)
|
(6 010)
|
(2 806)
|
(3 196)
|
1 580
|
|
Gain/Loss on Disposition of Assets |
9
|
0
|
11
|
11
|
11
|
32
|
0
|
0
|
21
|
0
|
4
|
4
|
12
|
0
|
0
|
8
|
0
|
0
|
0
|
12
|
12
|
12
|
78
|
(19)
|
(19)
|
(21)
|
(87)
|
1
|
496
|
0
|
0
|
0
|
12
|
0
|
22
|
46
|
22
|
109
|
100
|
74
|
86
|
|
Total Other Income |
45
|
105
|
153
|
138
|
114
|
95
|
60
|
55
|
(1 579)
|
(1 567)
|
(1 634)
|
(1 586)
|
(294)
|
(257)
|
43
|
4
|
(6 743)
|
(6 738)
|
(6 947)
|
(6 912)
|
(2 227)
|
(2 146)
|
(2 249)
|
(1 172)
|
8
|
1 744
|
1 716
|
623
|
1 099
|
1 050
|
(802)
|
(785)
|
(1 354)
|
(1 453)
|
1 642
|
3 943
|
1 506
|
1 923
|
588
|
(1 813)
|
(1 991)
|
|
Pre-Tax Income |
3 360
N/A
|
3 310
-1%
|
3 022
-9%
|
2 788
-8%
|
2 392
-14%
|
2 574
+8%
|
3 030
+18%
|
3 762
+24%
|
1 686
-55%
|
1 652
-2%
|
6 144
+272%
|
2 984
-51%
|
(36 553)
N/A
|
(35 847)
+2%
|
(35 601)
+1%
|
(34 494)
+3%
|
(8 807)
+74%
|
(9 119)
-4%
|
(18 926)
-108%
|
(20 131)
-6%
|
(9 475)
+53%
|
(10 247)
-8%
|
(11 250)
-10%
|
(5 146)
+54%
|
3 819
N/A
|
1 755
-54%
|
(532)
N/A
|
(7 448)
-1 300%
|
(26 644)
-258%
|
(27 807)
-4%
|
(33 726)
-21%
|
(110 568)
-228%
|
(102 538)
+7%
|
(97 567)
+5%
|
(84 058)
+14%
|
(1 663)
+98%
|
5 924
N/A
|
2 663
-55%
|
2 377
-11%
|
(1 415)
N/A
|
(13 242)
-836%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
360
|
334
|
406
|
327
|
266
|
284
|
211
|
218
|
797
|
796
|
838
|
708
|
(672)
|
(1 224)
|
(721)
|
(223)
|
145
|
1 425
|
824
|
1 679
|
1 138
|
1 163
|
630
|
(992)
|
(3 052)
|
(2 763)
|
(1 687)
|
(1 536)
|
554
|
(161)
|
(793)
|
(599)
|
(67)
|
232
|
465
|
456
|
190
|
174
|
25
|
23
|
(4)
|
|
Income from Continuing Operations |
3 721
|
3 644
|
3 428
|
3 115
|
2 659
|
2 858
|
3 240
|
3 979
|
2 483
|
2 448
|
6 982
|
3 692
|
(37 226)
|
(37 072)
|
(36 322)
|
(34 717)
|
(8 662)
|
(7 693)
|
(18 101)
|
(18 451)
|
(8 337)
|
(9 086)
|
(10 622)
|
(6 140)
|
767
|
(1 007)
|
(2 218)
|
(8 983)
|
(26 090)
|
(27 968)
|
(34 519)
|
(111 167)
|
(102 605)
|
(97 335)
|
(83 593)
|
(1 207)
|
6 114
|
2 837
|
2 401
|
(1 393)
|
(13 246)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
242
|
431
|
12 591
|
12 871
|
12 840
|
12 804
|
855
|
774
|
804
|
882
|
1 100
|
1 172
|
1 236
|
1 322
|
1 569
|
1 520
|
1 470
|
1 373
|
1 029
|
1 059
|
977
|
831
|
444
|
291
|
291
|
242
|
124
|
98
|
29
|
107
|
340
|
|
Net Income (Common) |
3 721
N/A
|
3 644
-2%
|
3 428
-6%
|
3 115
-9%
|
2 659
-15%
|
2 858
+7%
|
3 240
+13%
|
3 979
+23%
|
2 483
-38%
|
2 456
-1%
|
7 224
+194%
|
4 124
-43%
|
(24 635)
N/A
|
(24 200)
+2%
|
(23 481)
+3%
|
(21 914)
+7%
|
(7 807)
+64%
|
(6 920)
+11%
|
(17 299)
-150%
|
(17 570)
-2%
|
(7 236)
+59%
|
(7 914)
-9%
|
(9 385)
-19%
|
(4 817)
+49%
|
2 336
N/A
|
512
-78%
|
(749)
N/A
|
(7 611)
-916%
|
(25 060)
-229%
|
(26 909)
-7%
|
(33 541)
-25%
|
(110 336)
-229%
|
(102 161)
+7%
|
(97 044)
+5%
|
(83 302)
+14%
|
(965)
+99%
|
6 237
N/A
|
2 935
-53%
|
2 431
-17%
|
(1 286)
N/A
|
(12 906)
-904%
|
|
EPS (Diluted) |
1 860.5
N/A
|
1 822
-2%
|
1 714
-6%
|
1 557.5
-9%
|
1 329.5
-15%
|
1 429
+7%
|
1 620
+13%
|
1 989.5
+23%
|
1 241.5
-38%
|
1 228
-1%
|
3 612
+194%
|
1 374.66
-62%
|
-8 211.66
N/A
|
-4 840
+41%
|
-4 696.2
+3%
|
-4 382.8
+7%
|
-1 561.4
+64%
|
-1 384
+11%
|
-3 459.8
-150%
|
-3 514
-2%
|
-1 447.2
+59%
|
-1 582.8
-9%
|
-1 564.16
+1%
|
-602.12
+62%
|
333.71
N/A
|
64
-81%
|
-187.25
N/A
|
-845.66
-352%
|
-2 784.44
-229%
|
-350.21
+87%
|
-435.12
-24%
|
-801.6
-84%
|
-921.61
-15%
|
-612.32
+34%
|
-523.17
+15%
|
-5.99
+99%
|
34.8
N/A
|
18.23
-48%
|
15.09
-17%
|
-7.98
N/A
|
-79.89
-901%
|