ESR Kendall Square REIT Co Ltd
KRX:365550
ESR Kendall Square REIT Co Ltd
KRX:365550
Price:
4 335
KRW
0.81%
Market Closed
Market Cap:
₩1.1T
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
ESR Kendall Square REIT Co Ltd
KRX:365550
|
KR |
Income Statement
Earnings Waterfall
ESR Kendall Square REIT Co Ltd
ESR Kendall Square REIT Co Ltd
Income Statement
ESR Kendall Square REIT Co Ltd
ESR Kendall Square REIT Co Ltd
Currency: KRW
| Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
0
|
3 004
|
6 086
|
7 524
|
11 949
|
16 683
|
24 641
|
27 989
|
31 345
|
31 303
|
31 664
|
33 319
|
34 823
|
39 679
|
44 415
|
47 832
|
51 775
|
54 331
|
0
|
0
|
|
| Revenue |
0
N/A
|
10 976
N/A
|
23 710
+116%
|
49 703
+110%
|
64 749
+30%
|
76 000
+17%
|
76 806
+1%
|
86 294
+12%
|
95 749
+11%
|
98 026
+2%
|
98 489
+0%
|
100 506
+2%
|
102 440
+2%
|
105 750
+3%
|
108 836
+3%
|
110 461
+1%
|
112 754
+2%
|
114 264
+1%
|
115 573
+1%
|
116 545
+1%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(10 598)
|
0
|
0
|
0
|
(13 937)
|
0
|
(98)
|
(339)
|
(15 945)
|
(8 593)
|
(12 651)
|
(16 606)
|
(17 094)
|
(18 004)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
66 208
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
84 552
N/A
|
0
N/A
|
26 337
N/A
|
53 910
+105%
|
92 891
+72%
|
101 868
+10%
|
100 104
-2%
|
97 658
-2%
|
98 479
+1%
|
98 541
+0%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(1 035)
|
(8 565)
|
(10 414)
|
(23 009)
|
(24 879)
|
(22 261)
|
(6 934)
|
(19 955)
|
(22 571)
|
(22 326)
|
(8 332)
|
(22 794)
|
(23 406)
|
(24 314)
|
(9 455)
|
(17 086)
|
(13 358)
|
(9 111)
|
(11 258)
|
(11 965)
|
|
| Selling, General & Administrative |
(714)
|
(8 243)
|
(10 414)
|
(23 009)
|
(24 879)
|
(22 261)
|
(6 934)
|
(19 955)
|
(22 561)
|
(22 311)
|
(8 311)
|
(22 769)
|
(23 385)
|
(24 294)
|
(9 435)
|
(17 066)
|
(13 331)
|
(9 078)
|
(11 215)
|
(11 910)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(15)
|
(20)
|
(26)
|
(20)
|
(20)
|
(20)
|
(20)
|
(27)
|
(33)
|
(43)
|
(55)
|
|
| Other Operating Expenses |
(322)
|
(322)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Operating Income |
(1 035)
N/A
|
2 412
N/A
|
13 296
+451%
|
26 693
+101%
|
39 870
+49%
|
53 739
+35%
|
59 274
+10%
|
66 339
+12%
|
73 178
+10%
|
75 700
+3%
|
76 220
+1%
|
77 712
+2%
|
78 936
+2%
|
81 097
+3%
|
83 436
+3%
|
84 782
+2%
|
86 746
+2%
|
88 546
+2%
|
87 221
-1%
|
86 576
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(649)
|
(5 597)
|
(9 255)
|
(21 564)
|
(26 478)
|
(32 828)
|
(19 688)
|
(24 604)
|
(30 504)
|
(31 440)
|
(35 729)
|
(38 380)
|
(39 166)
|
(30 262)
|
(49 059)
|
(52 978)
|
(60 678)
|
(71 888)
|
(74 042)
|
(76 835)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 661)
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
0
|
2
|
24
|
74
|
350
|
264
|
248
|
285
|
9
|
96
|
89
|
10
|
9
|
67
|
68
|
201
|
663
|
|
| Pre-Tax Income |
(1 686)
N/A
|
(3 187)
-89%
|
4 040
N/A
|
5 130
+27%
|
13 394
+161%
|
20 935
+56%
|
39 661
+89%
|
42 085
+6%
|
42 938
+2%
|
44 509
+4%
|
40 776
-8%
|
39 341
-4%
|
39 866
+1%
|
50 924
+28%
|
34 387
-32%
|
31 812
-7%
|
26 135
-18%
|
16 726
-36%
|
13 379
-20%
|
5 743
-57%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1 686)
|
(3 187)
|
4 040
|
5 130
|
13 394
|
20 935
|
39 661
|
42 085
|
42 938
|
44 509
|
40 776
|
39 341
|
39 866
|
50 924
|
34 387
|
31 812
|
26 135
|
16 726
|
13 379
|
5 743
|
|
| Net Income (Common) |
(1 686)
N/A
|
(3 187)
-89%
|
4 040
N/A
|
5 130
+27%
|
13 394
+161%
|
20 935
+56%
|
39 661
+89%
|
42 085
+6%
|
42 938
+2%
|
44 509
+4%
|
40 776
-8%
|
39 341
-4%
|
39 866
+1%
|
50 924
+28%
|
34 387
-32%
|
31 812
-7%
|
26 135
-18%
|
16 726
-36%
|
13 379
-20%
|
5 743
-57%
|
|
| EPS (Diluted) |
-11.51
N/A
|
-23.36
-103%
|
28.09
N/A
|
35.04
+25%
|
91.5
+161%
|
104.32
+14%
|
210.82
+102%
|
201.4
-4%
|
197.66
-2%
|
208.87
+6%
|
188.9
-10%
|
184.62
-2%
|
187.09
+1%
|
238.98
+28%
|
159.3
-33%
|
148.46
-7%
|
121.07
-18%
|
77.48
-36%
|
62.79
-19%
|
24.89
-60%
|
|
Switch to:
Switch to:
See Also
Discover More
