M

Medience Co Ltd
KOSDAQ:014100

Watchlist Manager
Medience Co Ltd
KOSDAQ:014100
Watchlist
Price: 2 165 KRW -2.26% Market Closed
Market Cap: 25.5B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-42%
5Y
-35%
10Y
-63%
Operating Income
+
3Y
-
5Y
-1 945%
10Y
-
Net Income
+
3Y
+20%
5Y
-
10Y
-

Earnings Waterfall
Medience Co Ltd

Revenue
48.6B KRW
Cost of Revenue
-26.6B KRW
Gross Profit
21.9B KRW
Operating Expenses
-25.2B KRW
Operating Income
-3.3B KRW
Other Expenses
-9.3B KRW
Net Income
-12.7B KRW

Income Statement
Medience Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
784
810
870
936
977
1 031
1 035
1 001
936
820
708
630
601
595
618
643
662
673
667
662
663
672
706
682
663
739
0
801
425
350
521
677
651
0
0
608
300
0
0
578
172
0
0
625
0
0
0
710
0
0
0
Revenue
173 870
N/A
167 596
-4%
160 763
-4%
154 264
-4%
151 832
-2%
150 992
-1%
150 381
0%
145 288
-3%
141 719
-2%
136 874
-3%
132 613
-3%
136 718
+3%
136 443
0%
138 248
+1%
137 882
0%
135 941
-1%
132 943
-2%
127 774
-4%
123 902
-3%
120 714
-3%
116 460
-4%
115 546
-1%
111 949
-3%
107 797
-4%
109 479
+2%
106 570
-3%
102 180
-4%
97 313
-5%
85 942
-12%
77 650
-10%
74 881
-4%
74 533
0%
75 592
+1%
74 622
-1%
75 125
+1%
71 525
-5%
70 882
-1%
87 622
+24%
84 268
-4%
71 422
-15%
83 907
+17%
70 602
-16%
69 886
-1%
66 023
-6%
64 823
-2%
59 847
-8%
56 581
-5%
48 986
-13%
49 910
+2%
48 099
-4%
48 554
+1%
Gross Profit
Cost of Revenue
(87 505)
(83 937)
(79 420)
(79 689)
(77 952)
(77 688)
(77 868)
(69 228)
(65 929)
(62 447)
(58 472)
(61 904)
(63 267)
(64 467)
(64 968)
(64 436)
(62 385)
(60 352)
(59 114)
(56 398)
(53 886)
(53 026)
(50 945)
(49 764)
(52 475)
(52 281)
(50 652)
(50 885)
(45 225)
(40 924)
(40 112)
(37 625)
(37 670)
(36 200)
(35 770)
(35 029)
(33 390)
(41 372)
(41 939)
(35 996)
(43 348)
(36 937)
(34 782)
(33 604)
(30 739)
(29 896)
(28 538)
(27 061)
(28 412)
(26 991)
(26 624)
Gross Profit
86 363
N/A
83 657
-3%
81 341
-3%
74 575
-8%
73 880
-1%
73 304
-1%
72 513
-1%
76 060
+5%
75 789
0%
74 427
-2%
74 141
0%
74 814
+1%
73 177
-2%
73 782
+1%
72 915
-1%
71 505
-2%
70 558
-1%
67 421
-4%
64 788
-4%
64 316
-1%
62 574
-3%
62 520
0%
61 003
-2%
58 032
-5%
57 004
-2%
54 289
-5%
51 528
-5%
46 428
-10%
40 716
-12%
36 725
-10%
34 769
-5%
36 908
+6%
37 923
+3%
38 422
+1%
39 355
+2%
36 495
-7%
37 492
+3%
46 250
+23%
42 330
-8%
35 426
-16%
40 559
+14%
33 666
-17%
35 104
+4%
32 419
-8%
34 085
+5%
29 951
-12%
28 042
-6%
21 925
-22%
21 498
-2%
21 107
-2%
21 930
+4%
Operating Income
Operating Expenses
(87 048)
(84 971)
(81 874)
(78 477)
(75 905)
(74 060)
(72 153)
(70 395)
(69 824)
(68 721)
(67 916)
(68 330)
(66 945)
(66 159)
(65 476)
(64 757)
(64 139)
(62 561)
(60 814)
(58 436)
(56 648)
(55 973)
(54 843)
(54 679)
(53 813)
(51 547)
(48 217)
(44 823)
(40 357)
(36 870)
(34 930)
(37 282)
(37 011)
(37 834)
(40 181)
(32 016)
(33 989)
(44 003)
(40 356)
(33 816)
(40 250)
(32 786)
(35 095)
(33 712)
(36 057)
(35 807)
(33 730)
(30 740)
(28 626)
(23 971)
(25 243)
Selling, General & Administrative
(84 827)
(82 670)
(79 522)
(76 238)
(73 712)
(72 062)
(70 326)
(68 632)
(68 049)
(66 918)
(66 119)
(66 488)
(65 065)
(64 167)
(63 327)
(62 512)
(61 856)
(60 302)
(58 629)
(56 290)
(54 493)
(53 852)
(52 751)
(52 607)
(51 767)
(49 472)
(46 642)
(42 703)
(39 355)
(35 958)
(33 642)
(35 762)
(35 719)
(36 063)
(38 787)
(31 029)
(33 478)
(43 647)
(40 001)
(32 969)
(40 010)
(32 542)
(34 851)
(33 002)
(36 057)
(35 807)
(33 730)
(30 088)
(28 626)
(23 971)
(25 243)
Research & Development
(91)
(95)
(115)
(66)
(41)
0
(15)
(19)
(15)
(42)
(58)
(60)
(60)
(51)
(59)
(93)
(111)
(115)
(96)
(59)
(48)
(37)
(35)
(70)
(81)
(70)
0
(41)
(14)
(47)
(106)
(151)
(131)
0
0
(104)
(89)
0
0
(77)
(57)
0
0
(122)
0
0
0
(92)
0
0
0
Depreciation & Amortization
(2 129)
(2 206)
(2 236)
(2 174)
(2 152)
(1 961)
(1 811)
(1 744)
(1 758)
(1 759)
(1 747)
(1 783)
(1 820)
(1 942)
(2 092)
(2 152)
(2 174)
(2 144)
(2 089)
(2 087)
(2 107)
(2 085)
(2 057)
(2 001)
(1 965)
(2 005)
0
(2 080)
(987)
(864)
(1 230)
(1 369)
(1 163)
0
0
(883)
(421)
0
0
(770)
(183)
0
0
(588)
0
0
0
(559)
0
0
0
Other Operating Expenses
0
0
0
0
0
(37)
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 575)
0
0
0
47
0
3
(1 772)
(1 395)
0
0
(355)
(355)
0
0
(244)
(244)
0
0
0
0
0
0
0
0
Operating Income
(682)
N/A
(1 312)
-92%
(531)
+60%
(3 902)
-635%
(2 025)
+48%
(756)
+63%
360
N/A
5 665
+1 474%
5 966
+5%
5 707
-4%
6 226
+9%
6 484
+4%
6 232
-4%
7 622
+22%
7 438
-2%
6 748
-9%
6 419
-5%
4 861
-24%
3 974
-18%
5 881
+48%
5 925
+1%
6 546
+10%
6 160
-6%
3 353
-46%
3 191
-5%
2 742
-14%
3 311
+21%
1 605
-52%
360
-78%
(145)
N/A
(162)
-12%
(374)
-131%
910
N/A
587
-35%
(827)
N/A
4 479
N/A
3 503
-22%
2 247
-36%
1 973
-12%
1 610
-18%
309
-81%
879
+184%
9
-99%
(1 293)
N/A
(1 972)
-53%
(5 857)
-197%
(5 688)
+3%
(8 815)
-55%
(7 128)
+19%
(2 863)
+60%
(3 313)
-16%
Pre-Tax Income
Interest Income Expense
44
558
151
196
581
162
638
890
952
1 026
943
615
385
623
66
(407)
(571)
(1 385)
(888)
1 470
1 884
2 760
2 542
824
1 276
1 167
1 654
1 430
12 357
22 785
19 297
5 649
24 592
21 735
14 066
543
(11 753)
(33 445)
(21 646)
(17 147)
(18 027)
(5 573)
(943)
8 378
12 571
3 883
1 798
(4 404)
(13 417)
(4 589)
(6 775)
Non-Reccuring Items
0
0
0
0
0
0
(9)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23 083
0
0
0
(933)
(933)
0
0
(128)
155
0
0
(5)
(4)
0
0
292
0
0
0
(5 338)
0
0
0
Gain/Loss on Disposition of Assets
(12)
132
144
(276)
(142)
(247)
(238)
(29)
(28)
(76)
(72)
(70)
(68)
(18)
(19)
(504)
(505)
(511)
(510)
(71)
(95)
(209)
(240)
(188)
21 865
21 860
0
20 800
(131)
(2)
(3)
(33)
0
0
0
(27)
37
0
0
47
(48)
0
0
(4)
0
0
0
49
0
0
0
Total Other Income
(103)
(556)
(787)
(703)
(900)
(642)
(662)
103
73
7
72
157
213
283
306
(762)
(743)
(862)
(827)
289
298
387
307
256
181
158
22 255
(1 255)
(814)
(578)
(796)
514
512
116
(157)
1 094
(393)
352
802
66
27
(660)
(667)
428
787
1 061
829
512
(4 081)
(4 920)
(4 549)
Pre-Tax Income
(754)
N/A
(1 180)
-56%
(1 025)
+13%
(4 685)
-357%
(2 486)
+47%
(1 483)
+40%
89
N/A
6 629
+7 348%
6 962
+5%
6 663
-4%
7 168
+8%
7 185
+0%
6 761
-6%
8 510
+26%
7 791
-8%
5 075
-35%
4 599
-9%
2 102
-54%
1 748
-17%
7 569
+333%
8 014
+6%
9 486
+18%
8 769
-8%
4 245
-52%
26 515
+525%
25 929
-2%
27 220
+5%
45 662
+68%
11 772
-74%
22 061
+87%
18 336
-17%
4 823
-74%
25 080
+420%
22 438
-11%
13 083
-42%
5 960
-54%
(8 450)
N/A
(30 846)
-265%
(18 870)
+39%
(15 429)
+18%
(17 743)
-15%
(5 354)
+70%
(1 601)
+70%
7 801
N/A
11 386
+46%
(913)
N/A
(3 061)
-235%
(17 996)
-488%
(24 626)
-37%
(12 372)
+50%
(14 637)
-18%
Net Income
Tax Provision
(5)
564
521
899
690
329
109
(1 315)
(1 516)
(1 464)
(1 641)
(1 598)
(1 530)
(1 905)
(1 709)
(2 383)
(2 128)
(1 684)
(1 685)
(1 584)
(1 768)
(2 072)
(1 942)
(1 065)
(6 318)
(5 995)
(6 163)
(11 715)
(7 372)
(6 324)
(5 700)
(791)
(2 476)
(4 674)
(2 357)
(1 594)
1 148
6 238
3 142
3 703
4 224
1 112
2 260
(809)
(1 308)
529
(375)
4 210
4 154
1 719
1 977
Income from Continuing Operations
(760)
(616)
(504)
(3 786)
(1 795)
(1 154)
198
5 315
5 445
5 199
5 527
5 588
5 231
6 605
6 082
2 692
2 470
417
61
5 985
6 244
7 412
6 826
3 181
20 197
19 934
21 057
33 947
4 400
15 737
12 636
4 032
22 604
17 764
10 725
4 366
(7 302)
(24 608)
(15 728)
(11 726)
(13 519)
(4 242)
659
6 992
10 078
(383)
(3 435)
(13 786)
(20 472)
(10 653)
(12 659)
Net Income (Common)
(760)
N/A
(616)
+19%
(504)
+18%
(3 786)
-651%
(1 795)
+53%
(1 154)
+36%
198
N/A
5 315
+2 584%
5 445
+2%
5 199
-5%
5 527
+6%
5 588
+1%
5 231
-6%
6 605
+26%
6 082
-8%
2 692
-56%
2 470
-8%
417
-83%
61
-85%
5 985
+9 711%
6 244
+4%
7 412
+19%
6 826
-8%
3 181
-53%
20 197
+535%
19 934
-1%
21 057
+6%
33 947
+61%
4 400
-87%
15 737
+258%
12 636
-20%
4 032
-68%
22 604
+461%
17 764
-21%
10 725
-40%
4 366
-59%
(7 302)
N/A
(24 608)
-237%
(15 728)
+36%
(11 726)
+25%
(13 519)
-15%
(4 242)
+69%
659
N/A
6 992
+961%
10 078
+44%
(383)
N/A
(3 435)
-796%
(13 786)
-301%
(20 472)
-49%
(10 653)
+48%
(12 659)
-19%
EPS (Diluted)
-63.33
N/A
-51.33
+19%
-42
+18%
-315.5
-651%
-149.58
+53%
-96.16
+36%
16.5
N/A
442.91
+2 584%
453.75
+2%
433.25
-5%
460.58
+6%
465.66
+1%
435.91
-6%
550.41
+26%
506.83
-8%
224.33
-56%
205.83
-8%
34.75
-83%
5.08
-85%
544.09
+10 610%
520.33
-4%
617.66
+19%
568.83
-8%
265.08
-53%
1 683.08
+535%
1 661.16
-1%
1 754.75
+6%
2 828.91
+61%
366.66
-87%
1 311.41
+258%
1 053
-20%
348.69
-67%
7 950.7
+2 180%
1 536.22
-81%
927.55
-40%
377.6
-59%
-2 561.08
N/A
-2 133
+17%
-1 363.3
+36%
-1 021.71
+25%
-5 058.14
-395%
-375.35
+93%
58.3
N/A
618.76
+961%
891.81
+44%
-33.93
N/A
-303.99
-796%
-1 219.89
-301%
-1 811.59
-49%
-942.65
+48%
-1 120.24
-19%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.