Ottogi Corp
KRX:007310
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Ottogi Corp
KRX:007310
|
KR |
|
J
|
JS Global Lifestyle Co Ltd
HKEX:1691
|
HK |
|
Uzabase Inc
TSE:3966
|
JP |
|
Kunlun Energy Company Ltd
OTC:KUNUF
|
HK |
|
Hi Steel Co Ltd
KRX:071090
|
KR |
|
C
|
Concorde International Group Ltd
NASDAQ:CIGL
|
SG |
|
Nippon Life India Asset Management Ltd
NSE:NAM-INDIA
|
IN |
|
Cable One Inc
NYSE:CABO
|
US |
|
K
|
Krosaki Harima Corp
TSE:5352
|
JP |
Income Statement
Earnings Waterfall
Ottogi Corp
Income Statement
Ottogi Corp
| 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%
|
|