F
Fasoo Co Ltd
KOSDAQ:150900
Fasoo Co Ltd
KOSDAQ:150900
Price:
3 940
KRW
1.16%
Market Closed
Market Cap:
₩46.1B
Income Statement
Earnings Waterfall
Fasoo Co Ltd
Fasoo Co Ltd
Income Statement
Fasoo Co Ltd
Fasoo Co Ltd
Currency: KRW
| 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 |
151
|
124
|
116
|
110
|
105
|
99
|
83
|
71
|
17
|
32
|
186
|
249
|
366
|
567
|
510
|
657
|
796
|
762
|
805
|
744
|
712
|
698
|
781
|
790
|
768
|
811
|
1 195
|
1 205
|
714
|
895
|
347
|
323
|
369
|
308
|
251
|
106
|
82
|
101
|
123
|
130
|
113
|
83
|
68
|
69
|
94
|
132
|
152
|
169
|
|
| Revenue |
21 359
N/A
|
21 737
+2%
|
23 285
+7%
|
23 918
+3%
|
23 125
-3%
|
23 188
+0%
|
23 299
+0%
|
25 285
+9%
|
25 287
+0%
|
25 332
+0%
|
24 215
-4%
|
24 305
+0%
|
21 444
-12%
|
22 895
+7%
|
24 177
+6%
|
24 579
+2%
|
29 288
+19%
|
29 390
+0%
|
30 542
+4%
|
29 407
-4%
|
32 243
+10%
|
32 355
+0%
|
34 320
+6%
|
34 594
+1%
|
35 364
+2%
|
35 469
+0%
|
32 994
-7%
|
33 596
+2%
|
36 406
+8%
|
37 225
+2%
|
38 604
+4%
|
41 492
+7%
|
42 175
+2%
|
44 114
+5%
|
45 927
+4%
|
46 112
+0%
|
44 124
-4%
|
43 348
-2%
|
43 671
+1%
|
44 180
+1%
|
42 664
-3%
|
43 379
+2%
|
44 718
+3%
|
44 885
+0%
|
46 103
+3%
|
46 396
+1%
|
45 797
-1%
|
46 462
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 661)
|
(8 238)
|
(8 562)
|
(8 743)
|
(8 057)
|
(7 841)
|
(9 712)
|
(10 789)
|
(11 725)
|
(12 493)
|
(11 479)
|
(11 243)
|
(13 717)
|
(13 740)
|
(13 428)
|
(13 239)
|
(11 147)
|
(11 033)
|
(11 087)
|
(11 136)
|
(11 787)
|
(11 762)
|
(13 521)
|
(13 802)
|
(17 932)
|
(17 956)
|
(17 918)
|
(18 241)
|
(14 929)
|
(15 759)
|
(14 957)
|
(14 958)
|
(16 808)
|
(16 665)
|
(16 573)
|
(16 999)
|
(16 253)
|
(16 590)
|
(16 516)
|
(15 929)
|
(14 241)
|
(14 010)
|
(14 179)
|
(14 327)
|
(14 615)
|
(15 247)
|
(15 130)
|
(15 063)
|
|
| Gross Profit |
12 698
N/A
|
13 497
+6%
|
14 722
+9%
|
15 174
+3%
|
15 068
-1%
|
15 347
+2%
|
13 587
-11%
|
14 496
+7%
|
13 562
-6%
|
12 841
-5%
|
12 738
-1%
|
13 064
+3%
|
7 726
-41%
|
9 156
+19%
|
10 750
+17%
|
11 341
+5%
|
18 141
+60%
|
18 357
+1%
|
19 454
+6%
|
18 270
-6%
|
20 457
+12%
|
20 592
+1%
|
20 799
+1%
|
20 791
0%
|
17 432
-16%
|
17 513
+0%
|
15 076
-14%
|
15 356
+2%
|
21 477
+40%
|
21 466
0%
|
23 645
+10%
|
26 533
+12%
|
25 367
-4%
|
27 450
+8%
|
29 354
+7%
|
29 113
-1%
|
27 871
-4%
|
26 758
-4%
|
27 155
+1%
|
28 251
+4%
|
28 423
+1%
|
29 368
+3%
|
30 539
+4%
|
30 558
+0%
|
31 488
+3%
|
31 149
-1%
|
30 666
-2%
|
31 399
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11 273)
|
(11 497)
|
(12 800)
|
(13 618)
|
(13 440)
|
(13 858)
|
(14 521)
|
(14 736)
|
(13 299)
|
(13 445)
|
(12 960)
|
(13 112)
|
(15 541)
|
(17 379)
|
(17 678)
|
(17 378)
|
(16 841)
|
(17 317)
|
(18 433)
|
(19 111)
|
(18 923)
|
(18 934)
|
(19 221)
|
(19 669)
|
(21 053)
|
(21 525)
|
(21 538)
|
(21 514)
|
(22 716)
|
(22 624)
|
(23 168)
|
(23 685)
|
(21 138)
|
(21 615)
|
(21 290)
|
(21 679)
|
(22 674)
|
(23 194)
|
(23 613)
|
(24 241)
|
(24 608)
|
(25 227)
|
(26 139)
|
(27 336)
|
(27 588)
|
(28 543)
|
(29 644)
|
(29 505)
|
|
| Selling, General & Administrative |
(8 502)
|
(8 628)
|
(9 449)
|
(10 181)
|
(10 466)
|
(10 700)
|
(11 193)
|
(11 309)
|
(10 543)
|
(10 433)
|
(10 124)
|
(10 352)
|
(12 365)
|
(12 737)
|
(13 152)
|
(13 042)
|
(13 338)
|
(13 032)
|
(13 879)
|
(14 077)
|
(14 956)
|
(15 122)
|
(14 730)
|
(15 038)
|
(15 730)
|
(15 682)
|
(16 279)
|
(15 958)
|
(16 254)
|
(16 391)
|
(16 611)
|
(17 091)
|
(15 088)
|
(15 230)
|
(14 764)
|
(15 140)
|
(16 188)
|
(16 473)
|
(16 796)
|
(17 039)
|
(17 280)
|
(17 531)
|
(18 093)
|
(18 871)
|
(19 267)
|
(19 958)
|
(20 521)
|
(20 361)
|
|
| Research & Development |
(2 404)
|
(2 532)
|
(2 990)
|
(3 066)
|
(2 656)
|
(2 812)
|
(2 933)
|
(3 048)
|
(2 332)
|
(2 558)
|
(2 408)
|
(2 269)
|
(2 701)
|
(2 608)
|
(2 421)
|
(2 193)
|
(2 836)
|
(3 218)
|
(3 443)
|
(3 809)
|
(3 287)
|
(3 051)
|
(2 977)
|
(2 891)
|
(3 205)
|
(3 385)
|
(3 321)
|
(3 644)
|
(4 234)
|
(3 997)
|
(4 243)
|
(4 252)
|
(3 955)
|
(4 327)
|
(4 517)
|
(4 429)
|
(4 581)
|
(4 699)
|
(4 901)
|
(5 271)
|
(5 400)
|
(5 783)
|
(6 042)
|
(6 366)
|
(6 109)
|
(6 253)
|
(6 775)
|
(6 785)
|
|
| Depreciation & Amortization |
(367)
|
(335)
|
(360)
|
(370)
|
(318)
|
(343)
|
(392)
|
(377)
|
(424)
|
(455)
|
(430)
|
(493)
|
(475)
|
(507)
|
(578)
|
(616)
|
(667)
|
(695)
|
(738)
|
(853)
|
(681)
|
(762)
|
(1 515)
|
(1 739)
|
(2 119)
|
(2 448)
|
(1 928)
|
(1 911)
|
(2 229)
|
(2 250)
|
(2 328)
|
(2 358)
|
(2 094)
|
(2 058)
|
(2 010)
|
(1 956)
|
(1 904)
|
(1 907)
|
(1 916)
|
(1 931)
|
(1 928)
|
(1 914)
|
(2 004)
|
(2 100)
|
(2 213)
|
(2 332)
|
(2 348)
|
(2 360)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 527)
|
(1 527)
|
(1 527)
|
0
|
(372)
|
(373)
|
(372)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
15
|
15
|
16
|
0
|
0
|
0
|
(153)
|
0
|
(115)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 425
N/A
|
2 002
+40%
|
1 923
-4%
|
1 557
-19%
|
1 628
+5%
|
1 490
-8%
|
(933)
N/A
|
(240)
+74%
|
263
N/A
|
(605)
N/A
|
(224)
+63%
|
(49)
+78%
|
(7 815)
-15 849%
|
(8 224)
-5%
|
(6 928)
+16%
|
(6 037)
+13%
|
1 300
N/A
|
1 040
-20%
|
1 022
-2%
|
(841)
N/A
|
1 533
N/A
|
1 659
+8%
|
1 578
-5%
|
1 124
-29%
|
(3 621)
N/A
|
(4 012)
-11%
|
(6 462)
-61%
|
(6 158)
+5%
|
(1 239)
+80%
|
(1 157)
+7%
|
480
N/A
|
2 849
+494%
|
4 229
+48%
|
5 835
+38%
|
8 064
+38%
|
7 435
-8%
|
5 197
-30%
|
3 564
-31%
|
3 542
-1%
|
4 009
+13%
|
3 815
-5%
|
4 141
+9%
|
4 400
+6%
|
3 221
-27%
|
3 900
+21%
|
2 605
-33%
|
1 022
-61%
|
1 894
+85%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(60)
|
33
|
86
|
424
|
98
|
255
|
168
|
(211)
|
(155)
|
(25)
|
(79)
|
(90)
|
(192)
|
(419)
|
(329)
|
(447)
|
(650)
|
(623)
|
(791)
|
(769)
|
(825)
|
(752)
|
(797)
|
(806)
|
(854)
|
(747)
|
(1 063)
|
(1 120)
|
768
|
783
|
1 250
|
1 435
|
(150)
|
(94)
|
212
|
571
|
412
|
426
|
489
|
357
|
602
|
786
|
698
|
497
|
988
|
803
|
642
|
765
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 528)
|
0
|
0
|
0
|
(373)
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(41)
|
0
|
0
|
0
|
(684)
|
0
|
(267)
|
(267)
|
(267)
|
(305)
|
(153)
|
0
|
(153)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(4)
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
3
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(52)
|
(56)
|
(32)
|
(321)
|
11
|
(278)
|
(348)
|
(59)
|
(57)
|
(72)
|
(22)
|
(30)
|
(27)
|
(50)
|
(59)
|
(68)
|
(67)
|
(21)
|
17
|
110
|
(10)
|
(112)
|
(155)
|
(223)
|
(60)
|
(57)
|
(355)
|
(359)
|
89
|
(588)
|
(279)
|
(278)
|
(3)
|
(23)
|
(156)
|
(161)
|
(159)
|
(157)
|
(23)
|
(18)
|
(21)
|
(2)
|
(21)
|
(22)
|
(26)
|
(47)
|
(28)
|
(20)
|
|
| Pre-Tax Income |
1 309
N/A
|
1 979
+51%
|
1 978
0%
|
1 660
-16%
|
1 737
+5%
|
1 466
-16%
|
(1 111)
N/A
|
(508)
+54%
|
53
N/A
|
(701)
N/A
|
(326)
+53%
|
(176)
+46%
|
(9 568)
-5 336%
|
(8 693)
+9%
|
(7 316)
+16%
|
(6 551)
+10%
|
210
N/A
|
396
+89%
|
249
-37%
|
(1 498)
N/A
|
698
N/A
|
796
+14%
|
626
-21%
|
85
-86%
|
(4 576)
N/A
|
(4 815)
-5%
|
(7 879)
-64%
|
(7 636)
+3%
|
(1 081)
+86%
|
(961)
+11%
|
1 184
N/A
|
3 740
+216%
|
3 810
+2%
|
5 412
+42%
|
7 967
+47%
|
7 844
-2%
|
5 297
-32%
|
3 834
-28%
|
4 007
+5%
|
4 349
+9%
|
4 396
+1%
|
4 924
+12%
|
5 076
+3%
|
3 697
-27%
|
4 862
+32%
|
3 362
-31%
|
1 636
-51%
|
2 639
+61%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
497
|
347
|
458
|
1 070
|
443
|
605
|
1 237
|
1 228
|
799
|
21
|
(823)
|
(1 426)
|
(2 573)
|
(2 573)
|
(2 572)
|
(2 572)
|
346
|
346
|
346
|
346
|
278
|
278
|
278
|
278
|
76
|
76
|
129
|
129
|
329
|
329
|
592
|
592
|
297
|
296
|
67
|
0
|
(24)
|
(23)
|
(90)
|
(90)
|
76
|
76
|
(185)
|
(185)
|
(249)
|
(249)
|
(359)
|
(359)
|
|
| Income from Continuing Operations |
1 806
|
2 327
|
2 435
|
2 729
|
2 180
|
2 071
|
128
|
723
|
852
|
(678)
|
(1 148)
|
(1 602)
|
(12 141)
|
(11 266)
|
(9 888)
|
(9 123)
|
555
|
742
|
595
|
(1 152)
|
975
|
1 074
|
904
|
363
|
(4 500)
|
(4 740)
|
(7 751)
|
(7 508)
|
(752)
|
(632)
|
1 776
|
4 332
|
4 107
|
5 709
|
8 034
|
7 911
|
5 274
|
3 811
|
3 917
|
4 259
|
4 472
|
5 000
|
4 892
|
3 512
|
4 613
|
3 113
|
1 276
|
2 280
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(88)
|
(110)
|
(94)
|
(179)
|
(54)
|
(60)
|
(38)
|
99
|
129
|
86
|
81
|
80
|
32
|
140
|
87
|
50
|
43
|
(62)
|
(11)
|
(45)
|
(48)
|
(75)
|
(70)
|
(91)
|
(59)
|
(125)
|
(32)
|
35
|
(71)
|
|
| Net Income (Common) |
1 806
N/A
|
2 327
+29%
|
2 435
+5%
|
2 729
+12%
|
2 180
-20%
|
2 071
-5%
|
128
-94%
|
723
+465%
|
852
+18%
|
(678)
N/A
|
(1 148)
-69%
|
(1 602)
-40%
|
(12 141)
-658%
|
(11 266)
+7%
|
(9 888)
+12%
|
(9 123)
+8%
|
555
N/A
|
742
+34%
|
595
-20%
|
(1 241)
N/A
|
865
N/A
|
979
+13%
|
724
-26%
|
309
-57%
|
(4 560)
N/A
|
(4 777)
-5%
|
(7 650)
-60%
|
(7 377)
+4%
|
(666)
+91%
|
(550)
+17%
|
1 856
N/A
|
4 364
+135%
|
4 247
-3%
|
5 796
+36%
|
8 084
+39%
|
7 954
-2%
|
5 212
-34%
|
3 800
-27%
|
3 872
+2%
|
4 212
+9%
|
4 396
+4%
|
4 930
+12%
|
4 800
-3%
|
3 453
-28%
|
4 488
+30%
|
3 081
-31%
|
1 311
-57%
|
2 209
+68%
|
|
| EPS (Diluted) |
258
N/A
|
290.87
+13%
|
304.37
+5%
|
341.12
+12%
|
272.5
-20%
|
258.87
-5%
|
16
-94%
|
90.37
+465%
|
106.52
+18%
|
-84.75
N/A
|
-143.5
-69%
|
-200.25
-40%
|
-1 517.62
-658%
|
-1 408.25
+7%
|
-1 236
+12%
|
-1 140.37
+8%
|
69.37
N/A
|
82.44
+19%
|
66.11
-20%
|
-137.88
N/A
|
96.11
N/A
|
108.77
+13%
|
80.44
-26%
|
34.33
-57%
|
-506.66
N/A
|
-530.77
-5%
|
-765
-44%
|
-737.7
+4%
|
-66.59
+91%
|
-50.24
+25%
|
169.6
N/A
|
398.79
+135%
|
370.6
-7%
|
507.54
+37%
|
703.99
+39%
|
696.2
-1%
|
453.93
-35%
|
332.6
-27%
|
337.66
+2%
|
367.98
+9%
|
383.26
+4%
|
430.3
+12%
|
418.18
-3%
|
303.77
-27%
|
393.85
+30%
|
272.51
-31%
|
115.99
-57%
|
195.2
+68%
|
|
Switch to:
Switch to:
See Also
Discover More
