Watchlist Manager

Watchlist

Price: 370 500 KRW 0.68% Market Closed

Market Cap: ₩1.4T

	Ottogi Corp KRX:007310	KR
H	Hainan Jingliang Holdings Co Ltd SZSE:000505	CN
C	Carborundum Universal Ltd NSE:CARBORUNIV	IN
	Intuitive Surgical Inc NASDAQ:ISRG	US

Income Statement

Currency: KRW

	Dec-2005	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	Dec-2025
Revenue
Interest Expense	2 090	1 184	2 293	3 591	5 071	4 889	4 649	4 226	4 072	4 071	4 237	4 396	4 316	4 320	4 172	3 994	3 921	3 667	3 605	3 585	3 265	3 240	3 201	3 105	3 169	2 276	2 455	2 882	4 568	5 718	6 668	7 625	7 869	7 618	7 699	8 041	8 646	8 993	9 230	9 092	8 995	9 220	9 770	11 830	19 342	28 292	37 828	45 529	47 616	46 961	45 322	43 716	39 270	37 862	0	0	0
Revenue	980 907 N/A	424 352 -57%	838 645 +98%	1 292 248 +54%	1 686 638 +31%	1 696 658 +1%	1 697 714 +0%	1 696 731 0%	1 728 175 +2%	1 747 648 +1%	1 764 356 +1%	1 775 296 +1%	1 781 729 +0%	1 792 411 +1%	1 816 017 +1%	1 855 963 +2%	1 883 099 +1%	1 934 220 +3%	1 966 606 +2%	1 979 544 +1%	2 010 658 +2%	2 026 847 +1%	2 052 232 +1%	2 100 131 +2%	2 126 150 +1%	2 159 745 +2%	2 183 441 +1%	2 198 726 +1%	2 246 764 +2%	2 278 079 +1%	2 307 993 +1%	2 325 376 +1%	2 359 651 +1%	2 408 438 +2%	2 482 294 +3%	2 566 582 +3%	2 595 881 +1%	2 621 606 +1%	2 649 407 +1%	2 674 884 +1%	2 739 037 +2%	2 810 227 +3%	2 930 789 +4%	3 045 567 +4%	3 183 315 +5%	3 297 651 +4%	3 362 595 +2%	3 449 747 +3%	3 454 548 +0%	3 481 340 +1%	3 486 346 +0%	3 481 770 0%	3 539 121 +2%	3 576 310 +1%	3 619 098 +1%	3 670 506 +1%	3 674 545 +0%
Gross Profit
Cost of Revenue	(735 870)	(328 964)	(650 482)	(1 000 367)	(1 301 013)	(1 300 837)	(1 307 095)	(1 308 329)	(1 337 334)	(1 357 733)	(1 362 778)	(1 369 600)	(1 366 215)	(1 364 171)	(1 376 143)	(1 401 190)	(1 425 163)	(1 472 824)	(1 493 830)	(1 501 459)	(1 523 766)	(1 546 597)	(1 571 717)	(1 610 211)	(1 649 225)	(1 697 370)	(1 742 792)	(1 791 468)	(1 847 750)	(1 868 929)	(1 898 641)	(1 915 475)	(1 951 178)	(1 991 362)	(2 046 450)	(2 112 941)	(2 133 596)	(2 166 452)	(2 208 434)	(2 236 650)	(2 297 455)	(2 352 368)	(2 450 113)	(2 565 631)	(2 682 425)	(2 779 173)	(2 816 769)	(2 856 316)	(2 849 433)	(2 860 724)	(2 868 012)	(2 868 829)	(2 935 729)	(2 979 944)	(3 030 746)	(3 084 144)	(3 082 904)
Gross Profit	245 037 N/A	95 388 -61%	188 163 +97%	291 880 +55%	385 625 +32%	395 820 +3%	390 618 -1%	388 403 -1%	390 842 +1%	389 916 0%	401 578 +3%	405 695 +1%	415 513 +2%	428 239 +3%	439 874 +3%	454 773 +3%	457 936 +1%	461 395 +1%	472 775 +2%	478 084 +1%	486 892 +2%	480 251 -1%	480 516 +0%	489 921 +2%	476 926 -3%	462 376 -3%	440 650 -5%	407 259 -8%	399 014 -2%	409 150 +3%	409 352 +0%	409 901 +0%	408 473 0%	417 076 +2%	435 843 +4%	453 640 +4%	462 285 +2%	455 152 -2%	440 972 -3%	438 233 -1%	441 581 +1%	457 859 +4%	480 676 +5%	479 936 0%	500 890 +4%	518 478 +4%	545 826 +5%	593 430 +9%	605 115 +2%	620 616 +3%	618 333 0%	612 941 -1%	603 392 -2%	596 366 -1%	588 353 -1%	586 361 0%	591 642 +1%
Operating Income
Operating Expenses	(198 945)	(67 049)	(133 804)	(204 658)	(276 937)	(284 279)	(279 998)	(279 653)	(285 765)	(277 700)	(285 815)	(290 153)	(299 643)	(307 732)	(310 906)	(317 198)	(324 527)	(332 847)	(340 881)	(340 256)	(344 391)	(344 002)	(343 205)	(353 573)	(330 870)	(297 543)	(278 814)	(249 401)	(247 290)	(211 487)	(212 334)	(248 354)	(260 195)	(267 878)	(271 622)	(266 416)	(263 840)	(263 613)	(266 155)	(270 123)	(275 006)	(282 542)	(293 840)	(301 793)	(315 233)	(236 333)	(246 815)	(255 668)	(350 221)	(358 297)	(358 966)	(372 997)	(381 377)	(390 061)	(398 552)	(404 787)	(414 390)
Selling, General & Administrative	(195 229)	(67 049)	(133 804)	(203 245)	(271 330)	(281 186)	(276 905)	(276 515)	(279 938)	(276 887)	(283 565)	(287 860)	(293 557)	(301 960)	(304 839)	(310 851)	(317 559)	(324 215)	(332 209)	(331 555)	(337 182)	(336 145)	(335 234)	(345 650)	(323 532)	(300 203)	(281 255)	(251 517)	(238 519)	(232 515)	(231 391)	(232 477)	(241 754)	(244 744)	(247 991)	(244 466)	(246 517)	(247 674)	(250 660)	(254 152)	(259 032)	(266 138)	(277 612)	(285 524)	(298 569)	(309 068)	(319 639)	(328 160)	(332 324)	(339 776)	(339 234)	(352 699)	(362 086)	(371 134)	(379 930)	(386 469)	(395 444)
Depreciation & Amortization	(3 716)	0	0	(1 412)	(5 607)	0	0	(3 139)	(5 828)	(4 318)	(5 755)	(5 797)	(6 086)	(6 348)	(6 643)	(6 925)	(6 968)	(7 086)	(7 127)	(7 155)	(7 210)	(7 177)	(7 290)	(7 242)	(7 338)	(7 570)	(7 789)	(8 114)	(8 770)	(10 601)	(12 572)	(15 806)	(18 441)	(19 684)	(20 180)	(18 499)	(17 322)	(16 048)	(15 604)	(15 970)	(15 974)	(16 324)	(16 148)	(16 269)	(16 664)	(17 415)	(17 326)	(17 658)	(17 898)	(18 113)	(19 324)	(19 889)	(19 291)	(18 928)	(18 622)	(18 318)	(18 947)
Other Operating Expenses	0	0	0	0	0	(3 093)	(3 093)	0	0	3 505	3 505	3 504	0	576	576	578	0	(1 546)	(1 545)	(1 546)	0	(680)	(681)	(681)	0	10 230	10 230	10 230	0	31 629	31 629	(71)	0	(3 450)	(3 451)	(3 451)	0	109	110	0	0	(80)	(80)	0	0	90 150	90 150	90 150	0	(408)	(408)	(408)	0	0	0	0	0
Operating Income	46 092 N/A	28 339 -39%	54 359 +92%	87 223 +60%	108 688 +25%	111 541 +3%	110 620 -1%	108 748 -2%	105 076 -3%	112 216 +7%	115 763 +3%	115 543 0%	115 871 +0%	120 508 +4%	128 969 +7%	137 576 +7%	133 409 -3%	128 549 -4%	131 895 +3%	137 829 +4%	142 501 +3%	136 248 -4%	137 310 +1%	136 346 -1%	146 055 +7%	164 832 +13%	161 836 -2%	157 859 -2%	151 725 -4%	197 664 +30%	197 018 0%	161 547 -18%	148 278 -8%	149 198 +1%	164 222 +10%	187 225 +14%	198 445 +6%	191 541 -3%	174 818 -9%	168 112 -4%	166 575 -1%	175 317 +5%	186 835 +7%	178 143 -5%	185 656 +4%	282 144 +52%	299 011 +6%	337 762 +13%	254 894 -25%	262 318 +3%	259 367 -1%	239 944 -7%	222 015 -7%	206 305 -7%	189 801 -8%	181 574 -4%	177 251 -2%
Pre-Tax Income
Interest Income Expense	4 813	3 479	5 444	9 655	12 338	11 390	12 511	14 529	19 892	19 428	19 902	17 367	9 527	11 489	12 085	11 238	9 925	11 682	11 065	13 048	18 778	20 242	22 703	33 769	30 734	26 741	25 189	16 620	17 607	15 326	10 431	2 885	3 021	3 460	4 768	(8 363)	(10 424)	(12 417)	(11 082)	(4 432)	(3 308)	(4 357)	(8 597)	(11 852)	(3 199)	(15 867)	(21 793)	(18 534)	(32 758)	(24 986)	(23 213)	(16 417)	(23 311)	(24 100)	(17 116)	(22 688)	(18 028)
Non-Reccuring Items	0	0	0	0	0	0	0	0	3 506	0	0	0	578	0	0	0	(1 547)	0	0	0	(681)	0	0	0	10 229	0	0	31 700	31 630	0	0	0	(3 451)	0	0	0	111	0	0	31	(80)	0	0	0	90 150	0	0	0	(408)	0	0	0	0	0	0	0	(31 276)
Gain/Loss on Disposition of Assets	(147)	0	0	(12)	1 841	0	0	5	(763)	(733)	(778)	2 834	(47)	0	(72)	(697)	2 825	2 828	2 916	97	16 201	16 180	16 418	16 338	281	361	5 103	5 074	4 043	4 236	(1 523)	(1 284)	(309)	(525)	22	(341)	(956)	(980)	(552)	(581)	(107)	17 781	17 589	18 458	18 359	465	411	(365)	907	496	533	510	(3 259)	(6 041)	(6 019)	(13 799)	(10 973)
Total Other Income	(1 533)	411	1 980	(7 963)	(10 136)	(8 150)	(9 825)	230	(2 043)	(2 436)	(2 255)	(2 429)	(840)	(756)	(1 158)	(1 583)	(1 759)	7 291	8 526	6 874	6 619	1 242	(1 592)	3 133	(6 968)	(11 212)	(11 124)	(14 360)	(3 171)	(3 907)	(2 258)	(2 643)	(5 549)	(4 652)	(7 512)	(18 262)	(10 173)	(5 700)	(4 030)	5 530	(180)	(5 451)	(8 197)	(6 886)	(7 446)	(4 978)	(975)	(2 295)	(2 650)	(4 744)	(3 703)	(3 020)	(6 391)	(6 726)	(8 968)	(8 064)	(5 147)
Pre-Tax Income	49 224 N/A	32 229 -35%	61 783 +92%	88 903 +44%	112 731 +27%	114 781 +2%	113 306 -1%	123 511 +9%	125 667 +2%	128 474 +2%	132 631 +3%	133 315 +1%	125 088 -6%	131 241 +5%	139 823 +7%	146 533 +5%	142 853 -3%	150 349 +5%	154 401 +3%	157 847 +2%	183 418 +16%	173 912 -5%	174 840 +1%	189 587 +8%	180 330 -5%	180 722 +0%	181 003 +0%	196 892 +9%	201 834 +3%	213 319 +6%	203 669 -5%	160 506 -21%	141 991 -12%	147 480 +4%	161 499 +10%	160 259 -1%	177 004 +10%	172 443 -3%	159 153 -8%	168 659 +6%	162 901 -3%	183 290 +13%	187 630 +2%	177 863 -5%	283 520 +59%	261 765 -8%	276 655 +6%	316 569 +14%	219 985 -31%	233 085 +6%	232 985 0%	221 017 -5%	189 054 -14%	169 437 -10%	157 697 -7%	137 023 -13%	111 827 -18%
Net Income
Tax Provision	(13 819)	(10 200)	(18 162)	(30 561)	(36 945)	(35 558)	(35 179)	(32 666)	(33 426)	(33 917)	(34 228)	(33 905)	(30 977)	(31 909)	(34 589)	(36 852)	(37 919)	(29 290)	(37 754)	(38 307)	(45 427)	(52 209)	(43 285)	(46 668)	(47 948)	(50 520)	(52 790)	(36 671)	(41 005)	(51 869)	(50 008)	(56 302)	(42 196)	(29 066)	(31 985)	(49 289)	(66 624)	(72 982)	(69 646)	(57 909)	(32 923)	(36 832)	(37 565)	(34 608)	(5 026)	(1 131)	(4 235)	(14 935)	(58 304)	(60 487)	(60 536)	(56 505)	(51 454)	(47 122)	(43 552)	(37 759)	(39 692)
Income from Continuing Operations	35 405	22 028	43 620	58 341	75 786	79 223	78 127	90 845	92 241	94 557	98 403	99 411	94 111	99 333	105 236	109 682	104 933	121 061	116 648	119 540	137 991	121 702	131 555	142 920	132 382	130 203	128 213	160 221	160 829	161 449	153 661	104 205	99 795	118 417	129 516	110 971	110 380	99 462	89 508	110 751	129 978	146 458	150 065	143 256	278 494	260 633	272 420	301 634	161 681	172 598	172 449	164 512	137 600	122 315	114 145	99 264	72 136
Income to Minority Interest	0	(262)	(438)	(572)	(1 054)	(1 044)	(1 085)	(1 172)	(884)	(705)	(571)	(487)	(346)	(412)	(475)	(514)	(478)	(498)	(467)	(464)	(470)	(749)	(622)	(872)	(1 109)	(999)	(1 567)	(1 638)	(873)	(1 806)	(2 319)	(2 839)	(2 956)	(2 856)	(3 305)	(4 108)	(4 126)	(3 358)	(1 991)	(139)	(568)	(588)	(536)	(575)	(3 953)	(625)	(2 071)	(2 588)	(1 350)	(4 976)	(5 576)	(8 029)	(902)	71	(376)	1 815	(2 918)
Net Income (Common)	35 405 N/A	21 767 -39%	43 182 +98%	57 769 +34%	74 732 +29%	78 179 +5%	77 043 -1%	89 675 +16%	91 357 +2%	93 853 +3%	97 833 +4%	98 924 +1%	93 766 -5%	98 922 +5%	104 761 +6%	109 168 +4%	104 455 -4%	120 562 +15%	116 181 -4%	119 076 +2%	137 517 +15%	120 948 -12%	130 927 +8%	142 043 +8%	131 187 -8%	129 118 -2%	126 561 -2%	158 497 +25%	159 956 +1%	159 643 0%	151 342 -5%	101 365 -33%	96 839 -4%	115 561 +19%	126 211 +9%	106 864 -15%	106 254 -1%	96 104 -10%	87 517 -9%	110 612 +26%	129 410 +17%	145 870 +13%	149 529 +3%	142 680 -5%	274 541 +92%	260 008 -5%	270 348 +4%	299 046 +11%	160 331 -46%	167 622 +5%	166 873 0%	156 484 -6%	136 698 -13%	122 386 -10%	113 769 -7%	101 080 -11%	69 218 -32%
EPS (Diluted)	11 801.66 N/A	7 255.66 -39%	14 394 +98%	19 256.33 +34%	24 910.66 +29%	26 059.66 +5%	25 681 -1%	29 891.66 +16%	30 452.33 +2%	31 284.33 +3%	32 611 +4%	32 974.66 +1%	31 255.33 -5%	32 974 +5%	34 920.33 +6%	36 389.33 +4%	34 818.33 -4%	40 187.33 +15%	38 727 -4%	39 692 +2%	45 839 +15%	40 316 -12%	43 642.33 +8%	47 347.66 +8%	43 729 -8%	43 039.33 -2%	42 187 -2%	52 832.33 +25%	53 318.66 +1%	53 214.33 0%	50 447.33 -5%	33 788.33 -33%	32 279.66 -4%	38 520.33 +19%	42 070.33 +9%	35 621.33 -15%	35 418 -1%	32 034.66 -10%	25 735.36 -20%	32 526.86 +26%	38 054.47 +17%	42 894.78 +13%	43 970.72 +3%	41 956.71 -5%	80 501.14 +92%	75 598.51 -6%	78 604.94 +4%	86 948.95 +11%	46 617.02 -46%	49 107.98 +5%	48 888.53 0%	45 844.82 -6%	40 048.18 -13%	35 855.19 -10%	33 330.82 -7%	29 613.19 -11%	20 278.75 -32%

Income Statement Balance Sheet Cash Flow Statement

Ottogi Corp
KRX:007310

Income Statement

Earnings Waterfall
Ottogi Corp

Income Statement
Ottogi Corp

See Also

Company

Help

Tools

Stocks

Ottogi Corp KRX:007310

Income Statement

Earnings Waterfall Ottogi Corp

Income Statement Ottogi Corp

See Also

Company

Help

Tools

Stocks

Ottogi Corp
KRX:007310

Earnings Waterfall
Ottogi Corp

Income Statement
Ottogi Corp