E

Eusu Holdings Co Ltd
KRX:000700

Watchlist Manager
Eusu Holdings Co Ltd
KRX:000700
Watchlist
Price: 7 180 KRW 6.06%
Market Cap: ₩187B

Income Statement

Earnings Waterfall
Eusu Holdings Co Ltd

Income Statement
Eusu Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 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
Revenue
Interest Expense
0
4 844
5 745
5 657
8 212
94 584
196 394
289 949
388 592
301 369
198 661
104 422
4 369
4 374
4 416
4 364
4 228
4 004
3 816
3 493
3 484
3 452
3 399
3 440
3 254
3 245
3 669
3 804
3 752
3 774
3 438
3 375
3 615
3 804
4 109
4 329
4 431
4 436
4 481
4 323
3 450
2 579
1 468
1 018
1 116
1 192
1 274
1 024
938
947
952
921
901
884
846
795
770
0
0
0
Revenue
160 931
N/A
163 799
+2%
106 164
-35%
28 656
-73%
36 236
+26%
2 297 362
+6 240%
5 124 089
+123%
8 039 563
+57%
10 606 493
+32%
8 438 505
-20%
5 695 076
-33%
2 917 025
-49%
472 887
-84%
474 294
+0%
487 140
+3%
476 177
-2%
480 818
+1%
514 316
+7%
526 844
+2%
522 630
-1%
516 368
-1%
495 316
-4%
491 165
-1%
460 398
-6%
415 891
-10%
377 194
-9%
349 229
-7%
362 729
+4%
433 552
+20%
461 784
+7%
467 361
+1%
447 242
-4%
384 328
-14%
370 439
-4%
379 030
+2%
372 792
-2%
366 111
-2%
354 139
-3%
332 066
-6%
328 574
-1%
334 814
+2%
362 440
+8%
398 762
+10%
446 140
+12%
503 704
+13%
543 769
+8%
577 594
+6%
592 309
+3%
557 607
-6%
489 996
-12%
425 825
-13%
365 015
-14%
341 769
-6%
359 412
+5%
379 338
+6%
417 749
+10%
435 867
+4%
446 471
+2%
445 165
0%
426 087
-4%
Gross Profit
Cost of Revenue
0
0
0
0
0
(2 363 557)
(4 990 602)
(7 717 303)
(10 263 600)
(7 986 897)
(5 435 949)
(2 831 552)
(394 501)
(392 715)
(402 288)
(384 386)
(382 787)
(396 299)
(398 749)
(392 189)
(382 243)
(369 294)
(362 448)
(339 216)
(308 368)
(282 407)
(267 380)
(277 568)
(305 616)
(317 025)
(316 491)
(300 039)
(275 614)
(280 052)
(294 224)
(299 129)
(296 568)
(288 292)
(269 349)
(265 443)
(279 699)
(302 813)
(337 754)
(378 382)
(422 656)
(457 124)
(483 576)
(494 542)
(462 938)
(399 577)
(340 992)
(284 451)
(265 409)
(281 937)
(301 659)
(338 209)
(349 275)
(357 178)
(353 647)
(332 657)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
(93 737)
N/A
115 151
N/A
313 310
+172%
342 894
+9%
451 608
+32%
259 126
-43%
85 472
-67%
78 386
-8%
81 578
+4%
84 851
+4%
91 790
+8%
98 031
+7%
118 018
+20%
128 096
+9%
130 442
+2%
134 125
+3%
126 022
-6%
128 718
+2%
121 183
-6%
107 523
-11%
94 789
-12%
81 849
-14%
85 161
+4%
127 936
+50%
144 759
+13%
150 871
+4%
147 204
-2%
108 714
-26%
90 386
-17%
84 804
-6%
73 662
-13%
69 543
-6%
65 847
-5%
62 718
-5%
63 131
+1%
55 115
-13%
59 625
+8%
61 006
+2%
67 756
+11%
81 048
+20%
86 644
+7%
94 017
+9%
97 767
+4%
94 669
-3%
90 419
-4%
84 833
-6%
80 564
-5%
76 360
-5%
77 476
+1%
77 678
+0%
79 540
+2%
86 592
+9%
89 293
+3%
91 519
+2%
93 430
+2%
Operating Income
Operating Expenses
(9 186)
(9 688)
(10 391)
(10 718)
(10 952)
(399 288)
(414 130)
(477 298)
(422 230)
(324 527)
(214 448)
(136 276)
(56 657)
(56 658)
(60 009)
(60 253)
(60 875)
(64 049)
(66 232)
(67 301)
(66 933)
(66 529)
(67 677)
(82 532)
(86 329)
(85 905)
(84 628)
(70 471)
(70 023)
(80 123)
(74 789)
(76 306)
(76 104)
(74 055)
(70 563)
(68 942)
(77 358)
(77 211)
(76 846)
(74 140)
(70 103)
(69 079)
(68 031)
(68 545)
(60 326)
(60 255)
(57 534)
(56 924)
(64 649)
(64 112)
(64 967)
(63 583)
(54 001)
(55 445)
(55 505)
(56 529)
(67 904)
(69 552)
(71 002)
(70 635)
Selling, General & Administrative
(7 173)
0
0
0
(8 936)
(117 965)
(238 988)
(331 317)
(381 241)
(299 724)
(188 903)
(112 112)
(53 496)
(53 503)
(56 834)
(57 035)
(57 758)
(61 005)
(63 228)
(64 317)
(63 911)
(63 333)
(64 363)
(79 278)
(83 174)
(84 184)
(82 883)
(67 090)
(66 521)
(67 669)
(71 143)
(72 606)
(68 785)
(69 934)
(65 379)
(63 290)
(69 945)
(69 504)
(69 958)
(67 628)
(63 889)
(62 926)
(62 734)
(62 853)
(55 163)
(54 614)
(52 108)
(52 422)
(59 738)
(59 291)
(60 094)
(58 656)
(50 512)
(52 084)
(52 298)
(53 548)
(63 744)
(65 295)
(66 676)
(66 374)
Research & Development
0
0
0
0
0
0
0
(320)
(809)
0
0
0
0
0
0
0
0
0
0
0
0
(80)
(160)
(160)
(144)
0
0
0
(1)
0
0
0
(3 359)
(82)
(359)
(728)
(852)
(825)
(832)
(681)
(767)
(721)
(444)
(370)
(182)
(254)
(276)
(143)
(125)
(49)
(19)
(9)
(4)
(6)
(5)
0
(6)
(6)
(6)
0
Depreciation & Amortization
(1 325)
0
0
0
(1 407)
0
0
(7 767)
(40 180)
(17 143)
(17 885)
(10 855)
(3 162)
(3 152)
(3 172)
(3 216)
(3 116)
(3 044)
(3 004)
(2 985)
(3 022)
(3 069)
(3 107)
(3 045)
(3 010)
(3 067)
(3 170)
(3 381)
(3 501)
(3 568)
(3 647)
(3 701)
(3 960)
(4 037)
(5 520)
(6 309)
(6 560)
(6 883)
(6 057)
(5 832)
(5 449)
(5 225)
(4 645)
(5 114)
(4 980)
(5 013)
(5 150)
(4 359)
(4 787)
(4 772)
(4 854)
(4 918)
(3 485)
(3 579)
(3 425)
(3 199)
(4 155)
(4 251)
(4 321)
(4 256)
Other Operating Expenses
(688)
(9 688)
(10 391)
(10 717)
(608)
(281 323)
(175 142)
(137 894)
0
(7 660)
(7 660)
(13 309)
0
(3)
(3)
0
0
0
0
0
0
(47)
(47)
(49)
0
1 346
1 425
0
0
(8 886)
0
0
0
0
695
1 385
0
0
0
0
0
(207)
(207)
(207)
0
(374)
0
0
0
0
0
0
0
224
224
219
0
0
0
(6)
Operating Income
151 745
N/A
154 111
+2%
95 773
-38%
17 938
-81%
25 285
+41%
(465 483)
N/A
(280 642)
+40%
(155 038)
+45%
(79 337)
+49%
127 081
N/A
44 677
-65%
(50 804)
N/A
21 729
N/A
24 920
+15%
24 843
0%
31 538
+27%
37 156
+18%
53 969
+45%
61 863
+15%
63 140
+2%
67 192
+6%
59 492
-11%
61 041
+3%
38 651
-37%
21 194
-45%
8 884
-58%
(2 778)
N/A
14 691
N/A
57 913
+294%
64 636
+12%
76 081
+18%
70 897
-7%
32 610
-54%
16 333
-50%
14 243
-13%
4 721
-67%
(7 814)
N/A
(11 365)
-45%
(14 129)
-24%
(11 009)
+22%
(14 989)
-36%
(9 453)
+37%
(7 025)
+26%
(788)
+89%
20 722
N/A
26 389
+27%
36 483
+38%
40 844
+12%
30 020
-26%
26 307
-12%
19 866
-24%
16 981
-15%
22 359
+32%
22 031
-1%
22 174
+1%
23 011
+4%
18 688
-19%
19 741
+6%
20 516
+4%
22 794
+11%
Pre-Tax Income
Interest Income Expense
(4 562)
(43 546)
(163 999)
(198 350)
(333 978)
(113 951)
(172 478)
(311 758)
(504 927)
(383 710)
(323 311)
(184 104)
(2 452)
(2 221)
(3 635)
(2 654)
(3 008)
(2 598)
(1 552)
(285)
(123)
(1 497)
(704)
(3 779)
1 076
(1 402)
267
2 185
(6 396)
(3 680)
822
2 060
7 665
9 630
6 035
9 794
4 829
8 177
4 263
(3 389)
(6 900)
(6 796)
(5 120)
3 346
10 048
6 921
14 865
15 613
14 320
14 119
7 125
5 671
9 633
11 409
13 583
5 126
20 846
14 957
5 930
13 718
Non-Reccuring Items
0
0
0
0
0
0
0
5 968
(13 745)
0
0
0
0
0
0
0
0
0
0
0
(48)
0
0
0
1 426
0
0
188
(8 886)
0
(10 499)
(9 951)
(917)
(916)
0
0
(305)
0
0
0
(2 606)
0
0
0
1 202
0
0
0
(916)
0
0
0
601
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
1 828
15 037
0
0
0
(1 033)
0
0
(1 490)
(1 255)
(1 264)
(1 261)
(806)
(16)
(12)
(16)
(17)
(25)
(36)
(36)
(33)
(335)
0
(376)
(383)
(746)
(747)
0
0
(340)
0
0
0
112 767
0
0
0
(51)
0
0
0
1
0
0
0
(6)
0
0
0
50
0
0
0
Total Other Income
336
(94)
(299)
(307)
(126)
1 189
(14 364)
(17 988)
(10 442)
(17 539)
(3 469)
(3 406)
(4 838)
(5 489)
(4 934)
(3 037)
(3 216)
(2 840)
3 168
3 397
3 347
3 675
(3 103)
(2 560)
(2 061)
(1 208)
146
(1 883)
(1 912)
(2 526)
(1 754)
(1 043)
(3 227)
(3 210)
(3 754)
(4 285)
(3 920)
(3 783)
(3 847)
(3 206)
(485)
110 524
112 233
114 743
2 005
4 798
2 013
1 836
121
140
1 227
1 104
209
(1 340)
(1 590)
(2 602)
(2 644)
(1 400)
(788)
(689)
Pre-Tax Income
147 519
N/A
110 470
-25%
(68 526)
N/A
(180 720)
-164%
(308 820)
-71%
(578 245)
-87%
(467 485)
+19%
(476 988)
-2%
(593 414)
-24%
(274 168)
+54%
(282 103)
-3%
(238 314)
+16%
13 405
N/A
17 210
+28%
16 274
-5%
24 357
+50%
29 677
+22%
47 267
+59%
62 218
+32%
65 446
+5%
70 352
+7%
61 657
-12%
57 217
-7%
32 294
-44%
21 611
-33%
6 238
-71%
(2 401)
N/A
15 148
N/A
40 384
+167%
58 430
+45%
64 273
+10%
61 580
-4%
35 385
-43%
21 090
-40%
16 524
-22%
10 230
-38%
(7 550)
N/A
(6 970)
+8%
(13 712)
-97%
(17 604)
-28%
87 787
N/A
94 274
+7%
100 089
+6%
117 300
+17%
33 925
-71%
38 107
+12%
53 361
+40%
58 292
+9%
43 546
-25%
40 566
-7%
28 217
-30%
23 756
-16%
32 797
+38%
32 100
-2%
34 166
+6%
25 535
-25%
36 939
+45%
33 298
-10%
25 658
-23%
35 823
+40%
Net Income
Tax Provision
(3 943)
5 473
40 717
28 663
22 875
(3 351)
(33 937)
(28 327)
(29 314)
(12 236)
(4 698)
(1 808)
(2 850)
(3 616)
(1 255)
21 974
19 581
14 376
7 030
(20 432)
(22 877)
(20 386)
(19 253)
(12 988)
(13 069)
(8 989)
(4 193)
(9 526)
(21 199)
(25 797)
(29 134)
(28 748)
(10 154)
(8 397)
(6 730)
(3 880)
5 089
6 904
14 264
15 729
(24 846)
(25 217)
(31 127)
(33 275)
5 242
4 742
(335)
(2 705)
573
(196)
3 453
3 617
(8 650)
(8 478)
(7 273)
(5 311)
(4 944)
(5 282)
(6 182)
(8 020)
Income from Continuing Operations
143 575
115 943
(27 808)
(152 054)
(285 945)
(581 594)
(501 421)
(505 315)
(622 728)
(286 404)
(286 801)
(240 122)
10 556
13 594
15 019
46 330
49 258
61 642
69 246
45 013
47 475
41 270
37 963
19 304
8 542
(2 754)
(6 595)
5 622
19 186
32 634
35 140
32 832
25 231
12 693
9 793
6 349
(2 460)
(68)
550
(1 876)
62 940
69 057
68 962
84 026
39 167
42 849
53 026
55 587
44 119
40 370
31 670
27 373
24 147
23 622
26 893
20 224
31 996
28 015
19 476
27 803
Income to Minority Interest
0
0
0
0
0
216 562
216 349
245 619
406 822
190 270
261 699
431 200
420 533
560 475
618 942
414 415
260 007
111 825
(25 122)
(25 291)
(26 548)
(23 191)
(21 439)
(13 235)
(7 761)
(2 746)
(907)
(7 834)
(26 603)
(34 028)
(36 684)
(34 521)
(16 217)
(8 544)
(4 329)
(591)
6 533
6 311
8 435
9 855
17 033
14 096
12 557
5 469
(15 140)
(15 227)
(19 855)
(20 167)
(15 066)
(15 767)
(12 909)
(13 493)
(13 052)
(14 549)
(15 609)
(11 468)
(15 182)
(11 943)
(8 294)
(12 365)
Net Income (Common)
143 575
N/A
115 943
-19%
(27 808)
N/A
(152 054)
-447%
(285 945)
-88%
(365 032)
-28%
(285 071)
+22%
(259 695)
+9%
(215 905)
+17%
(105 785)
+51%
(134 152)
-27%
(234 396)
-75%
(238 519)
-2%
(317 464)
-33%
(20 399)
+94%
122 809
N/A
215 462
+75%
311 242
+44%
44 124
-86%
19 722
-55%
20 927
+6%
18 746
-10%
17 645
-6%
4 369
-75%
(512)
N/A
(7 715)
-1 407%
(10 365)
-34%
1 361
N/A
(4 250)
N/A
2 027
N/A
2 071
+2%
(1 689)
N/A
9 014
N/A
4 149
-54%
5 464
+32%
5 758
+5%
4 072
-29%
6 242
+53%
8 984
+44%
7 978
-11%
79 974
+902%
83 154
+4%
81 519
-2%
89 494
+10%
24 027
-73%
27 622
+15%
33 171
+20%
35 420
+7%
29 053
-18%
24 603
-15%
18 762
-24%
13 880
-26%
10 211
-26%
9 073
-11%
11 284
+24%
8 721
-23%
16 463
+89%
16 036
-3%
11 146
-30%
15 437
+38%
EPS (Diluted)
6 836.9
N/A
4 637.72
-32%
-1 112.32
N/A
-6 082.16
-447%
-11 437.8
-88%
-14 601.28
-28%
-11 402.84
+22%
-10 387.79
+9%
-8 636.2
+17%
-4 231.39
+51%
-5 366.08
-27%
-9 375.84
-75%
-9 540.76
-2%
-12 210.15
-28%
-357.87
+97%
4 912.35
N/A
8 618.48
+75%
12 449.68
+44%
1 764.96
-86%
788.88
-55%
837.08
+6%
749.84
-10%
705.8
-6%
174.76
-75%
-20.48
N/A
-308.6
-1 407%
-414.6
-34%
54.44
N/A
-170
N/A
81.08
N/A
82.84
+2%
-67.56
N/A
360.56
N/A
165.96
-54%
218.56
+32%
230.32
+5%
162.88
-29%
249.68
+53%
359.36
+44%
319.12
-11%
3 198.96
+902%
3 329.04
+4%
3 319.31
0%
3 767.97
+14%
990.59
-74%
1 162.97
+17%
1 396.61
+20%
1 491.27
+7%
1 218.37
-18%
1 004.25
-18%
765.81
-24%
566.55
-26%
416.81
-26%
370.34
-11%
460.59
+24%
355.99
-23%
669.8
+88%
615.78
-8%
427.99
-30%
592.76
+38%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett