C

Classys Inc
KOSDAQ:214150

Watchlist Manager
Classys Inc
KOSDAQ:214150
Watchlist
Price: 56 000 KRW 0.9% Market Closed
Market Cap: 3.7T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+151%
5Y
+308%
10Y
-
Operating Income
+
3Y
+136%
5Y
+222%
10Y
-
Net Income
+
3Y
+114%
5Y
+234%
10Y
-

Earnings Waterfall
Classys Inc

Revenue
317.8B KRW
Cost of Revenue
-71.9B KRW
Gross Profit
245.9B KRW
Operating Expenses
-102.4B KRW
Operating Income
143.5B KRW
Other Expenses
-25.5B KRW
Net Income
118B KRW

Income Statement
Classys Inc

Rotate your device to view
Income Statement
Currency: KRW
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
35
25
37
38
38
41
38
39
126
244
358
457
437
382
331
288
274
261
244
230
169
112
60
12
93
658
1 405
2 171
2 610
2 546
2 287
1 984
1 959
1 931
1 910
1 915
2 041
2 248
2 353
2 436
Revenue
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
34 868
N/A
44 699
+28%
56 155
+26%
67 767
+21%
47 482
-30%
53 844
+13%
63 949
+19%
73 395
+15%
81 133
+11%
86 368
+6%
79 397
-8%
77 904
-2%
76 461
-2%
76 353
0%
91 253
+20%
96 154
+5%
100 597
+5%
114 658
+14%
117 853
+3%
126 656
+7%
141 803
+12%
145 395
+3%
158 609
+9%
173 586
+9%
180 123
+4%
191 528
+6%
204 373
+7%
215 540
+5%
242 939
+13%
269 673
+11%
294 214
+9%
317 798
+8%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
(10 700)
(14 189)
(17 169)
(20 235)
(12 734)
(13 165)
(15 471)
(16 406)
(17 228)
(17 219)
(15 121)
(14 696)
(15 502)
(16 186)
(19 472)
(21 210)
(22 744)
(26 951)
(28 754)
(30 757)
(33 636)
(33 600)
(34 900)
(38 816)
(39 674)
(41 087)
(42 737)
(44 318)
(51 811)
(57 420)
(65 458)
(71 917)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
24 169
N/A
30 511
+26%
38 987
+28%
47 533
+22%
34 748
-27%
40 679
+17%
48 478
+19%
56 990
+18%
63 905
+12%
69 150
+8%
64 277
-7%
63 208
-2%
60 959
-4%
60 166
-1%
71 780
+19%
74 944
+4%
77 853
+4%
87 708
+13%
89 099
+2%
95 898
+8%
108 167
+13%
111 796
+3%
123 709
+11%
134 769
+9%
140 449
+4%
150 441
+7%
161 636
+7%
171 222
+6%
191 128
+12%
212 252
+11%
228 756
+8%
245 881
+7%
Operating Income
Operating Expenses
(46)
(30)
(44)
(39)
(55)
(54)
(51)
(113)
(13 366)
(17 118)
(21 331)
(25 680)
(17 271)
(18 339)
(20 814)
(21 685)
(22 196)
(21 451)
(19 779)
(18 618)
(20 350)
(22 098)
(24 024)
(25 722)
(26 140)
(30 185)
(32 369)
(35 018)
(39 291)
(39 733)
(43 762)
(47 638)
(50 827)
(54 202)
(57 353)
(62 654)
(68 685)
(89 225)
(93 907)
(102 365)
Selling, General & Administrative
(46)
(30)
(44)
(39)
(55)
(54)
(51)
(113)
(11 641)
(14 808)
(18 347)
(22 162)
(15 246)
(16 411)
(18 814)
(19 500)
(19 559)
(18 699)
(16 920)
(15 804)
(16 416)
(17 723)
(18 566)
(19 432)
(20 375)
(23 965)
(26 653)
(28 990)
(33 268)
(32 156)
(34 806)
(37 706)
(39 402)
(41 936)
(44 411)
(48 741)
(51 326)
(56 833)
(58 065)
(63 146)
Research & Development
0
0
0
0
0
0
0
0
(1 527)
(1 990)
(2 547)
(2 958)
(1 529)
(1 386)
(1 379)
(1 493)
(1 924)
(2 006)
(2 108)
(2 067)
(3 115)
(3 515)
(4 548)
(5 296)
(4 701)
(4 993)
(4 326)
(4 097)
(4 430)
(5 453)
(6 717)
(7 926)
(9 201)
(9 885)
(10 426)
(11 289)
(12 618)
(13 974)
(15 391)
(16 672)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(198)
(321)
(440)
(564)
(496)
(546)
(624)
(694)
(713)
(746)
(750)
(746)
(820)
(860)
(910)
(994)
(1 064)
(1 227)
(1 390)
(1 930)
(1 593)
(2 124)
(2 240)
(2 006)
(2 224)
(2 381)
(2 516)
(2 624)
(4 741)
(6 729)
(8 761)
(10 858)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
3
4
0
4
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(11 689)
(11 689)
(11 689)
Operating Income
(46)
N/A
(30)
+35%
(44)
-47%
(39)
+11%
(55)
-41%
(54)
+2%
(51)
+6%
(113)
-122%
10 802
N/A
13 392
+24%
17 654
+32%
21 850
+24%
17 476
-20%
22 338
+28%
27 663
+24%
35 305
+28%
41 709
+18%
47 700
+14%
44 499
-7%
44 591
+0%
40 609
-9%
38 069
-6%
47 758
+25%
49 222
+3%
51 713
+5%
57 523
+11%
56 730
-1%
60 881
+7%
68 876
+13%
72 063
+5%
79 947
+11%
87 131
+9%
89 622
+3%
96 239
+7%
104 282
+8%
108 569
+4%
122 443
+13%
123 027
+0%
134 849
+10%
143 516
+6%
Pre-Tax Income
Interest Income Expense
121
155
149
139
140
129
122
113
(578)
(719)
(702)
(840)
(153)
32
(68)
347
(215)
971
856
124
(1 382)
(982)
(942)
2 006
3 844
2 102
4 473
6 616
(2 092)
1 246
541
(597)
5 066
7 745
9 801
(60)
18 463
13 362
(610)
11 013
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
(11 689)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
(1)
0
(18)
(18)
(18)
(32)
1
1
1
0
0
0
0
0
(6)
(31)
(25)
(25)
(19)
11
30 287
30 281
30 294
30 292
10
(4)
(15)
(17)
(166)
(144)
(404)
(404)
Total Other Income
0
0
0
0
0
0
0
0
(13 367)
(13 319)
(13 092)
(13 065)
481
491
308
382
240
212
150
75
67
58
106
136
92
86
70
15
(313)
(320)
(396)
(819)
(856)
(1 177)
(1 370)
(1 165)
(1 119)
(855)
(1 077)
(921)
Pre-Tax Income
75
N/A
124
+65%
104
-16%
100
-4%
85
-15%
75
-12%
71
-5%
1
-99%
(3 144)
N/A
(644)
+80%
3 844
N/A
7 928
+106%
17 786
+124%
22 829
+28%
27 903
+22%
36 034
+29%
41 735
+16%
48 883
+17%
45 504
-7%
44 789
-2%
39 293
-12%
37 144
-5%
46 915
+26%
51 332
+9%
55 625
+8%
59 686
+7%
61 253
+3%
67 523
+10%
96 758
+43%
103 270
+7%
110 386
+7%
116 008
+5%
93 842
-19%
102 803
+10%
112 698
+10%
107 326
-5%
127 931
+19%
135 390
+6%
132 758
-2%
153 203
+15%
Net Income
Tax Provision
(12)
(22)
(11)
(10)
(4)
(2)
(2)
7
(1 985)
(2 556)
(3 208)
(4 417)
(2 924)
(3 981)
(5 278)
(6 734)
(8 341)
(10 011)
(9 539)
(9 509)
(1 129)
(821)
(3 273)
(3 994)
(11 820)
(12 627)
(12 425)
(12 502)
(21 380)
(21 933)
(24 298)
(27 443)
(19 617)
(21 263)
(23 135)
(22 469)
(30 387)
(34 212)
(31 688)
(35 513)
Income from Continuing Operations
64
103
94
90
81
73
69
8
(5 128)
(3 201)
635
3 510
14 863
18 848
22 625
29 300
33 394
38 872
35 965
35 280
38 165
36 323
43 642
47 339
43 805
47 059
48 828
55 021
75 379
81 337
86 088
88 565
74 225
81 540
89 562
84 857
97 544
101 178
101 070
117 690
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
332
424
422
322
Net Income (Common)
64
N/A
103
+61%
94
-9%
90
-4%
81
-10%
73
-10%
69
-5%
8
-88%
(5 128)
N/A
(3 201)
+38%
635
N/A
3 510
+453%
14 863
+323%
18 848
+27%
22 625
+20%
29 300
+30%
33 394
+14%
38 872
+16%
35 965
-7%
35 280
-2%
38 165
+8%
36 323
-5%
43 642
+20%
47 339
+8%
43 805
-7%
47 059
+7%
48 828
+4%
55 021
+13%
75 379
+37%
81 337
+8%
86 088
+6%
88 565
+3%
74 225
-16%
81 540
+10%
89 562
+10%
84 857
-5%
97 875
+15%
101 601
+4%
101 492
0%
118 011
+16%
EPS (Diluted)
16
N/A
17.16
+7%
15.66
-9%
15
-4%
13.5
-10%
12.16
-10%
11.5
-5%
1.33
-88%
-93.24
N/A
-50.01
+46%
10.24
N/A
54.84
+436%
235.92
+330%
294.5
+25%
348.07
+18%
465.07
+34%
530.06
+14%
598.03
+13%
553.3
-7%
542.76
-2%
587.15
+8%
558.81
-5%
674.25
+21%
731.47
+8%
676.31
-8%
725.96
+7%
753.16
+4%
849.38
+13%
1 165.23
+37%
1 263.99
+8%
1 334.28
+6%
1 370.79
+3%
1 152.47
-16%
1 268.46
+10%
1 393.76
+10%
1 321.75
-5%
1 513.91
+15%
1 541.54
+2%
1 539.33
0%
1 793.23
+16%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.