S
Setopia Co Ltd
KOSDAQ:222810
Setopia Co Ltd
KOSDAQ:222810
Price:
1 080
KRW
-11.48%
Market Cap:
81.7B
KRW
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Setopia Co Ltd
1080
-140 (-11.48%)
| 52 Week Range |
N/A
N/A
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Setopia Co Ltd
Setopia Co Ltd
Income Statement
Setopia Co Ltd
Setopia Co Ltd
Currency: KRW
| 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
|
85
|
78
|
105
|
103
|
88
|
91
|
462
|
1 085
|
1 643
|
2 295
|
2 950
|
3 671
|
4 197
|
3 978
|
3 261
|
2 233
|
1 480
|
1 789
|
1 999
|
2 101
|
2 244
|
2 167
|
2 468
|
2 991
|
3 837
|
3 768
|
3 543
|
3 110
|
2 370
|
2 405
|
2 285
|
2 483
|
2 788
|
0
|
0
|
0
|
|
| Revenue |
6 864
N/A
|
14 764
+115%
|
15 274
+3%
|
15 687
+3%
|
17 685
+13%
|
14 909
-16%
|
15 258
+2%
|
14 928
-2%
|
13 990
-6%
|
13 305
-5%
|
12 652
-5%
|
14 646
+16%
|
14 249
-3%
|
12 997
-9%
|
12 648
-3%
|
9 562
-24%
|
8 287
-13%
|
8 222
-1%
|
23 469
+185%
|
43 306
+85%
|
62 004
+43%
|
76 826
+24%
|
78 891
+3%
|
115 943
+47%
|
124 201
+7%
|
113 133
-9%
|
142 250
+26%
|
117 575
-17%
|
115 915
-1%
|
104 713
-10%
|
192 997
+84%
|
173 169
-10%
|
152 560
-12%
|
55 156
-64%
|
32 800
-41%
|
23 193
-29%
|
19 030
-18%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 627)
|
(12 430)
|
(12 715)
|
(12 979)
|
(13 976)
|
(10 967)
|
(11 220)
|
(10 837)
|
(10 190)
|
(8 981)
|
(8 361)
|
(8 996)
|
(8 490)
|
(8 210)
|
(8 359)
|
(6 491)
|
(5 858)
|
(5 474)
|
(19 800)
|
(38 439)
|
(55 422)
|
(68 903)
|
(70 783)
|
(106 093)
|
(116 892)
|
(110 834)
|
(137 626)
|
(111 502)
|
(108 518)
|
(103 462)
|
(184 098)
|
(169 711)
|
(149 968)
|
(53 522)
|
(32 408)
|
(22 718)
|
(18 887)
|
|
| Gross Profit |
1 237
N/A
|
2 334
+89%
|
2 559
+10%
|
2 707
+6%
|
3 709
+37%
|
3 943
+6%
|
4 038
+2%
|
4 091
+1%
|
3 800
-7%
|
4 323
+14%
|
4 291
-1%
|
5 650
+32%
|
5 759
+2%
|
4 787
-17%
|
4 290
-10%
|
3 072
-28%
|
2 429
-21%
|
2 749
+13%
|
3 669
+33%
|
4 867
+33%
|
6 583
+35%
|
7 924
+20%
|
8 108
+2%
|
9 850
+21%
|
7 309
-26%
|
2 299
-69%
|
4 624
+101%
|
6 073
+31%
|
7 397
+22%
|
1 251
-83%
|
8 899
+611%
|
3 458
-61%
|
2 592
-25%
|
1 633
-37%
|
392
-76%
|
475
+21%
|
143
-70%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 083)
|
(5 471)
|
(5 503)
|
(5 161)
|
(5 202)
|
(4 896)
|
(5 176)
|
(6 428)
|
(7 706)
|
(9 288)
|
(11 293)
|
(11 782)
|
(11 666)
|
(10 904)
|
(8 568)
|
(7 669)
|
(7 310)
|
(6 721)
|
(8 615)
|
(9 366)
|
(10 043)
|
(9 694)
|
(10 081)
|
(14 822)
|
(16 138)
|
(12 845)
|
(18 868)
|
(15 481)
|
(15 114)
|
(15 091)
|
(26 806)
|
(25 573)
|
(23 930)
|
(10 644)
|
(9 114)
|
(7 268)
|
(6 388)
|
|
| Selling, General & Administrative |
(2 367)
|
(2 966)
|
(2 863)
|
(2 694)
|
(2 765)
|
(2 888)
|
(3 191)
|
(4 442)
|
(5 690)
|
(7 422)
|
(9 394)
|
(9 606)
|
(9 111)
|
(8 358)
|
(6 247)
|
(5 027)
|
(5 147)
|
(4 552)
|
(6 231)
|
(7 389)
|
(7 711)
|
(7 594)
|
(7 971)
|
(12 318)
|
(13 492)
|
(11 589)
|
(15 876)
|
(12 890)
|
(12 593)
|
(13 358)
|
(23 114)
|
(22 026)
|
(20 789)
|
(8 813)
|
(7 562)
|
(6 096)
|
(5 578)
|
|
| Research & Development |
(1 222)
|
(1 835)
|
(1 851)
|
(1 693)
|
(1 692)
|
(1 421)
|
(1 410)
|
(1 461)
|
(1 551)
|
(1 490)
|
(1 496)
|
(1 645)
|
(1 722)
|
(1 568)
|
(1 239)
|
(1 536)
|
(1 248)
|
(1 328)
|
(1 429)
|
(909)
|
(1 084)
|
(792)
|
(833)
|
(918)
|
(737)
|
(796)
|
(973)
|
(812)
|
(815)
|
(13)
|
(427)
|
(254)
|
(50)
|
(38)
|
(25)
|
0
|
0
|
|
| Depreciation & Amortization |
(494)
|
(671)
|
(622)
|
(608)
|
(580)
|
(587)
|
(576)
|
(525)
|
(465)
|
(376)
|
(402)
|
(531)
|
(832)
|
(979)
|
(1 082)
|
(1 106)
|
(916)
|
(841)
|
(955)
|
(1 099)
|
(1 296)
|
(1 308)
|
(1 345)
|
(1 623)
|
(1 929)
|
(1 256)
|
(1 979)
|
(1 739)
|
(1 666)
|
(1 720)
|
(3 265)
|
(3 294)
|
(3 091)
|
(1 794)
|
(1 527)
|
(1 172)
|
(810)
|
|
| Other Operating Expenses |
0
|
0
|
(166)
|
(166)
|
(166)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
49
|
0
|
68
|
37
|
19
|
796
|
(40)
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2 846)
N/A
|
(3 138)
-10%
|
(2 943)
+6%
|
(2 454)
+17%
|
(1 494)
+39%
|
(953)
+36%
|
(1 138)
-19%
|
(2 337)
-105%
|
(3 906)
-67%
|
(4 964)
-27%
|
(7 002)
-41%
|
(6 133)
+12%
|
(5 907)
+4%
|
(6 118)
-4%
|
(4 279)
+30%
|
(4 597)
-7%
|
(4 882)
-6%
|
(3 973)
+19%
|
(4 946)
-24%
|
(4 499)
+9%
|
(3 460)
+23%
|
(1 771)
+49%
|
(1 973)
-11%
|
(4 972)
-152%
|
(8 828)
-78%
|
(10 547)
-19%
|
(14 243)
-35%
|
(9 408)
+34%
|
(7 717)
+18%
|
(13 840)
-79%
|
(17 907)
-29%
|
(22 115)
-23%
|
(21 339)
+4%
|
(9 011)
+58%
|
(8 722)
+3%
|
(6 793)
+22%
|
(6 245)
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(31)
|
(49)
|
(76)
|
(57)
|
(62)
|
(60)
|
(158)
|
(699)
|
(4 793)
|
(5 301)
|
(3 865)
|
(4 492)
|
(27 092)
|
(31 921)
|
(36 808)
|
(35 991)
|
(8 417)
|
(3 558)
|
(5 667)
|
(5 506)
|
(6 186)
|
(6 113)
|
(3 167)
|
(4 812)
|
(16 546)
|
(16 910)
|
(18 349)
|
(19 056)
|
(8 647)
|
(15 809)
|
(13 222)
|
(11 184)
|
(326)
|
(488)
|
1 209
|
1 545
|
|
| Non-Reccuring Items |
0
|
(166)
|
0
|
0
|
0
|
(2 135)
|
(2 135)
|
(2 343)
|
(2 343)
|
(1 305)
|
(1 305)
|
(23 609)
|
(23 639)
|
(2 943)
|
(1 785)
|
20 872
|
20 918
|
1 055
|
254
|
120
|
920
|
935
|
750
|
818
|
427
|
(12 839)
|
(13 196)
|
(16 151)
|
(16 648)
|
(5 881)
|
(8 828)
|
(5 958)
|
(5 877)
|
(8 826)
|
(5 155)
|
(5 148)
|
(5 159)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(47)
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(36)
|
(21)
|
(20)
|
(19)
|
(19)
|
(67)
|
(29)
|
5
|
14
|
62
|
1 264
|
1 266
|
1 309
|
1 309
|
33
|
33
|
40
|
0
|
30
|
30
|
(21)
|
26
|
35
|
0
|
236
|
189
|
143
|
(452)
|
(606)
|
(606)
|
|
| Total Other Income |
(1 414)
|
(1 322)
|
29
|
157
|
178
|
132
|
116
|
(481)
|
(503)
|
(1 133)
|
(1 237)
|
(1 268)
|
(1 235)
|
(1 676)
|
(1 653)
|
(1 569)
|
(1 593)
|
(787)
|
(880)
|
(574)
|
(539)
|
(3 463)
|
(3 382)
|
(3 156)
|
(3 129)
|
(1 605)
|
(1 569)
|
(1 601)
|
(1 637)
|
(3 087)
|
(2 974)
|
(1 621)
|
(1 418)
|
(10 686)
|
(10 830)
|
(16 630)
|
(16 787)
|
|
| Pre-Tax Income |
(4 260)
N/A
|
(4 703)
-10%
|
(2 964)
+37%
|
(2 373)
+20%
|
(1 388)
+42%
|
(3 034)
-119%
|
(3 233)
-7%
|
(5 355)
-66%
|
(7 471)
-40%
|
(12 216)
-64%
|
(14 864)
-22%
|
(34 894)
-135%
|
(35 340)
-1%
|
(37 858)
-7%
|
(39 633)
-5%
|
(22 088)
+44%
|
(21 486)
+3%
|
(10 858)
+49%
|
(7 864)
+28%
|
(9 312)
-18%
|
(7 276)
+22%
|
(10 452)
-44%
|
(10 685)
-2%
|
(10 436)
+2%
|
(16 342)
-57%
|
(41 506)
-154%
|
(45 888)
-11%
|
(45 531)
+1%
|
(45 032)
+1%
|
(31 419)
+30%
|
(45 518)
-45%
|
(42 680)
+6%
|
(39 630)
+7%
|
(28 705)
+28%
|
(25 647)
+11%
|
(27 968)
-9%
|
(27 252)
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(46)
|
1 065
|
1 065
|
734
|
734
|
(2 276)
|
(2 276)
|
(1 887)
|
(1 887)
|
383
|
384
|
383
|
383
|
1 328
|
0
|
0
|
0
|
(1 328)
|
0
|
(11)
|
(12)
|
(6)
|
0
|
6
|
35
|
2 254
|
2 293
|
3 151
|
3 142
|
3 053
|
3 931
|
3 072
|
3 052
|
1 505
|
1 505
|
1 506
|
0
|
|
| Income from Continuing Operations |
(4 306)
|
(3 638)
|
(1 899)
|
(1 638)
|
(653)
|
(5 310)
|
(5 509)
|
(7 242)
|
(9 358)
|
(11 832)
|
(14 481)
|
(34 510)
|
(34 956)
|
(36 530)
|
(39 633)
|
(22 088)
|
(21 486)
|
(12 185)
|
(7 864)
|
(9 323)
|
(7 288)
|
(10 457)
|
(10 691)
|
(10 430)
|
(16 306)
|
(39 252)
|
(43 594)
|
(42 380)
|
(41 890)
|
(28 367)
|
(41 587)
|
(39 608)
|
(36 578)
|
(27 200)
|
(24 142)
|
(26 462)
|
(25 746)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
127
|
185
|
0
|
0
|
0
|
0
|
(23)
|
(66)
|
(60)
|
506
|
476
|
487
|
489
|
2 472
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(4 306)
N/A
|
(3 638)
+16%
|
(1 899)
+48%
|
(1 638)
+14%
|
(653)
+60%
|
(5 310)
-713%
|
(5 509)
-4%
|
(7 242)
-31%
|
(9 358)
-29%
|
(11 832)
-26%
|
(14 481)
-22%
|
(34 499)
-138%
|
(34 829)
-1%
|
(36 346)
-4%
|
(39 448)
-9%
|
(21 915)
+44%
|
(21 428)
+2%
|
(12 185)
+43%
|
(7 887)
+35%
|
(9 389)
-19%
|
(7 348)
+22%
|
(9 952)
-35%
|
(10 215)
-3%
|
(9 943)
+3%
|
(15 818)
-59%
|
(38 228)
-142%
|
(41 122)
-8%
|
(39 876)
+3%
|
(39 392)
+1%
|
(30 037)
+24%
|
(42 943)
-43%
|
(40 980)
+5%
|
(37 950)
+7%
|
(26 894)
+29%
|
(24 150)
+10%
|
(26 455)
-10%
|
(25 739)
+3%
|
|
| EPS (Diluted) |
-301.09
N/A
|
-279.84
+7%
|
-142.75
+49%
|
-111.44
+22%
|
-42.69
+62%
|
-354
-729%
|
-367.24
-4%
|
-479.57
-31%
|
-623.86
-30%
|
-788.8
-26%
|
-724.03
+8%
|
-1 691.11
-134%
|
-1 724.2
-2%
|
-1 730.76
0%
|
-926.01
+46%
|
-475.37
+49%
|
-334.81
+30%
|
-213.77
+36%
|
-331.04
-55%
|
-319.49
+3%
|
-245.17
+23%
|
-1 626
-563%
|
-291.08
+82%
|
-235.07
+19%
|
-355.06
-51%
|
-2 814.11
-693%
|
-709.93
+75%
|
-608.86
+14%
|
-537.21
+12%
|
-2 211.16
-312%
|
-2 856.21
-29%
|
-2 725.64
+5%
|
-2 524.11
+7%
|
-1 788.77
+29%
|
-1 587.32
+11%
|
-1 739.03
-10%
|
-1 691.98
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
