Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
B

Barunson Co Ltd
KOSDAQ:018700

Watchlist Manager
Barunson Co Ltd
KOSDAQ:018700
Watchlist
Price: 895 KRW -2.29% Market Closed
Market Cap: ₩31.4B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+0%
5Y
+243%
10Y
+202%
Operating Income
+
3Y
+79%
5Y
-
10Y
+73%
Net Income
+
3Y
+57%
5Y
+61%
10Y
+67%

Earnings Waterfall
Barunson Co Ltd

Income Statement
Barunson Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 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
216
438
500
565
678
627
777
869
864
869
824
777
738
0
0
0
828
339
0
0
1 421
0
0
627
1 514
1 147
1 815
1 657
1 666
1 679
1 269
911
703
582
466
430
187
0
0
0
186
70
98
123
148
105
207
250
157
192
0
0
0
0
28
141
292
493
724
855
1 963
675
521
399
(768)
468
555
675
649
952
859
1 095
1 077
857
828
Revenue
33 186
N/A
38 023
+15%
41 594
+9%
43 064
+4%
39 622
-8%
35 032
-12%
32 347
-8%
30 884
-5%
30 047
-3%
27 242
-9%
26 664
-2%
26 482
-1%
24 768
-6%
24 928
+1%
22 971
-8%
26 293
+14%
42 576
+62%
55 838
+31%
70 301
+26%
79 574
+13%
77 170
-3%
75 210
-3%
73 104
-3%
68 900
-6%
64 171
-7%
57 375
-11%
50 884
-11%
45 159
-11%
36 694
-19%
35 064
-4%
34 587
-1%
31 951
-8%
29 286
-8%
25 996
-11%
23 339
-10%
20 233
-13%
4 572
-77%
2 130
-53%
(4 132)
N/A
(6 404)
-55%
4 612
N/A
4 113
-11%
3 951
-4%
7 837
+98%
9 663
+23%
10 646
+10%
11 388
+7%
7 696
-32%
6 551
-15%
5 768
-12%
5 433
-6%
5 844
+8%
5 756
-2%
12 508
+117%
20 509
+64%
26 175
+28%
34 123
+30%
35 138
+3%
35 576
+1%
35 641
+0%
42 860
+20%
64 492
+50%
70 084
+9%
58 667
-16%
72 632
+24%
55 611
-23%
57 334
+3%
61 503
+7%
61 865
+1%
63 706
+3%
66 085
+4%
67 877
+3%
70 528
+4%
71 769
+2%
70 389
-2%
Gross Profit
Cost of Revenue
(25 583)
(31 043)
(34 570)
(36 220)
(32 859)
(28 489)
(25 722)
(24 267)
(26 588)
(23 686)
(24 332)
(24 086)
(20 291)
(20 317)
(17 317)
(18 346)
(26 316)
(34 734)
(42 926)
(48 715)
(48 328)
(46 337)
(45 695)
(45 712)
(42 058)
(37 548)
(32 986)
(26 764)
(21 217)
(20 570)
(20 136)
(18 481)
(19 475)
(16 891)
(15 482)
(13 601)
(2 788)
(1 313)
2 300
3 254
(2 367)
(2 742)
(2 667)
(5 918)
(7 426)
(8 106)
(7 965)
(3 997)
(2 174)
(967)
(815)
(680)
(3 853)
(8 806)
(14 541)
(20 195)
(25 821)
(26 721)
(27 258)
(24 361)
(29 751)
(45 017)
(49 191)
(39 722)
(48 820)
(36 639)
(37 184)
(42 022)
(42 089)
(43 568)
(44 465)
(45 371)
(45 921)
(48 352)
(49 274)
Gross Profit
7 603
N/A
6 980
-8%
7 025
+1%
6 846
-3%
6 763
-1%
6 545
-3%
6 625
+1%
6 616
0%
3 460
-48%
3 553
+3%
2 330
-34%
2 394
+3%
4 477
+87%
4 611
+3%
5 655
+23%
7 947
+41%
16 259
+105%
21 103
+30%
27 372
+30%
30 857
+13%
28 841
-7%
28 873
+0%
27 411
-5%
23 190
-15%
22 113
-5%
19 828
-10%
17 898
-10%
18 395
+3%
15 477
-16%
14 494
-6%
14 450
0%
13 469
-7%
9 811
-27%
9 103
-7%
7 856
-14%
6 631
-16%
1 784
-73%
817
-54%
(1 832)
N/A
(3 150)
-72%
2 245
N/A
1 371
-39%
1 284
-6%
1 919
+49%
2 237
+17%
2 540
+14%
3 423
+35%
3 699
+8%
4 377
+18%
4 800
+10%
4 617
-4%
5 163
+12%
1 904
-63%
3 702
+94%
5 969
+61%
5 980
+0%
8 303
+39%
8 417
+1%
8 319
-1%
11 280
+36%
13 109
+16%
19 475
+49%
20 893
+7%
18 946
-9%
23 812
+26%
18 972
-20%
20 150
+6%
19 481
-3%
19 776
+2%
20 139
+2%
21 620
+7%
22 506
+4%
24 607
+9%
23 417
-5%
21 115
-10%
Operating Income
Operating Expenses
(9 063)
(9 083)
(8 969)
(8 828)
(9 203)
(9 022)
(8 880)
(8 627)
(8 553)
(8 434)
(8 058)
(8 150)
(7 515)
(7 589)
(8 150)
(8 401)
(16 967)
(24 704)
(32 221)
(39 540)
(37 656)
(38 830)
(39 213)
(38 062)
(35 030)
(35 108)
(29 817)
(26 658)
(22 846)
(22 243)
(21 820)
(21 117)
(20 142)
(18 168)
(14 129)
(11 631)
(2 252)
(1 420)
346
1 327
(4 554)
(5 112)
(4 253)
(4 418)
(5 101)
(8 940)
(10 893)
(12 539)
(8 084)
(12 904)
(11 310)
(10 174)
(4 583)
(4 150)
(5 572)
(5 927)
(9 081)
(9 626)
(10 978)
(16 589)
(18 839)
(27 121)
(28 925)
(24 106)
(30 230)
(28 734)
(24 086)
(25 173)
(25 257)
(33 281)
(27 849)
(28 237)
(28 539)
(25 770)
(22 794)
Selling, General & Administrative
(8 086)
(8 124)
(8 016)
(7 941)
(8 409)
(8 292)
(8 225)
(8 027)
(7 949)
(7 839)
(7 483)
(7 581)
(6 928)
(7 245)
(7 670)
(8 115)
(15 458)
(23 468)
(30 267)
(36 771)
(33 922)
(37 503)
(37 666)
(36 591)
(32 251)
(30 760)
(27 224)
(24 112)
(20 375)
(19 772)
(19 322)
(18 658)
(17 982)
(15 094)
(12 599)
(10 446)
(1 939)
(966)
59
1 212
(3 962)
(3 940)
(3 354)
(3 760)
(4 376)
(4 947)
(6 294)
(7 292)
(7 354)
(7 338)
(6 280)
(5 725)
(4 547)
(5 535)
(7 029)
(5 803)
(8 877)
(9 551)
(10 891)
(15 940)
(17 875)
(25 243)
(26 703)
(21 937)
(27 430)
(21 733)
(21 662)
(22 526)
(22 589)
(23 072)
(24 954)
(25 392)
(26 176)
(24 835)
(22 512)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(143)
(19)
0
0
(404)
0
0
(62)
(200)
(119)
(144)
(125)
(112)
(131)
(119)
(95)
(91)
(58)
(54)
(43)
(13)
0
0
0
(4)
(3)
(3)
(3)
(4)
(628)
(1 229)
(1 868)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(11)
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(977)
(958)
(953)
(887)
(794)
(732)
(655)
(600)
(605)
(592)
(573)
(567)
(586)
0
0
0
(1 446)
(876)
0
0
(3 329)
0
0
(617)
(2 578)
(1 870)
(2 449)
(2 420)
(2 360)
(2 337)
(2 376)
(2 362)
(2 068)
(1 704)
(1 474)
(1 140)
(300)
0
0
0
(587)
(339)
(474)
(653)
(721)
(739)
(795)
(803)
(731)
(806)
(872)
(931)
(35)
(777)
(704)
(124)
(530)
(402)
(413)
(648)
(964)
(1 867)
(2 211)
(2 149)
(2 773)
(2 340)
(2 403)
(2 430)
(2 229)
(2 026)
(1 841)
(1 658)
(1 639)
(1 468)
(1 317)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(3)
0
0
0
(344)
(480)
(286)
81
(341)
(1 954)
(2 769)
0
(1 327)
(1 547)
(792)
0
(2 359)
0
0
0
(3)
(3)
0
0
(1 312)
0
0
0
(454)
287
115
0
(830)
(422)
0
0
(2 626)
(2 575)
(2 576)
0
(4 760)
(4 158)
(3 518)
0
2 161
2 161
0
326
326
326
0
0
(11)
(11)
(9)
(27)
(4 662)
(22)
(217)
(439)
(8 183)
(1 053)
(1 187)
(723)
533
1 036
Operating Income
(1 460)
N/A
(2 103)
-44%
(1 945)
+8%
(1 983)
-2%
(2 440)
-23%
(2 478)
-2%
(2 254)
+9%
(2 010)
+11%
(5 094)
-153%
(4 878)
+4%
(5 726)
-17%
(5 754)
0%
(3 037)
+47%
(2 978)
+2%
(2 496)
+16%
(455)
+82%
(707)
-55%
(3 602)
-409%
(4 848)
-35%
(8 682)
-79%
(8 814)
-2%
(9 955)
-13%
(11 802)
-19%
(14 872)
-26%
(12 917)
+13%
(15 280)
-18%
(11 918)
+22%
(8 261)
+31%
(7 369)
+11%
(7 747)
-5%
(7 367)
+5%
(7 646)
-4%
(10 331)
-35%
(9 063)
+12%
(6 272)
+31%
(4 999)
+20%
(468)
+91%
(605)
-29%
(1 487)
-146%
(1 824)
-23%
(2 308)
-27%
(3 740)
-62%
(2 969)
+21%
(2 499)
+16%
(2 864)
-15%
(6 400)
-123%
(7 470)
-17%
(8 839)
-18%
(3 707)
+58%
(8 103)
-119%
(6 692)
+17%
(5 010)
+25%
(2 680)
+47%
(447)
+83%
397
N/A
53
-87%
(779)
N/A
(1 210)
-55%
(2 659)
-120%
(5 309)
-100%
(5 729)
-8%
(7 646)
-33%
(8 032)
-5%
(5 160)
+36%
(6 418)
-24%
(9 762)
-52%
(3 936)
+60%
(5 692)
-45%
(5 480)
+4%
(13 142)
-140%
(6 229)
+53%
(5 731)
+8%
(3 932)
+31%
(2 353)
+40%
(1 678)
+29%
Pre-Tax Income
Interest Income Expense
(981)
(1 257)
(1 216)
(1 528)
(4 681)
(4 587)
(5 697)
(5 755)
(3 080)
(3 087)
(1 264)
(1 216)
(234)
(2 479)
(2 176)
1 195
968
2 611
1 208
(2 035)
(1 021)
(167)
515
(46)
(2 676)
(1 377)
(1 103)
(1 044)
(2 835)
(2 512)
(2 658)
(3 162)
(3 392)
(3 279)
(2 923)
(2 123)
12 621
15 694
15 694
15 707
3 321
60
(314)
(129)
529
4 434
4 568
3 334
3 589
78
(135)
2 620
(2 931)
(2 936)
(3 117)
263
(349)
17 921
17 602
30 029
29 349
4 551
5 409
(15 679)
(15 626)
(10 792)
(11 066)
(309)
(88)
(643)
(671)
(1 721)
(1 987)
451
855
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(421)
(1 200)
0
0
0
0
0
(31)
0
0
(2 562)
(2 531)
(202)
(317)
(115)
(115)
(1 423)
0
(1 653)
(1 653)
(345)
0
0
0
(411)
0
(459)
(459)
(2 625)
0
0
0
(5 385)
0
0
0
(7 687)
(7 638)
(8 765)
(9 295)
(9 052)
(9 329)
(8 219)
(8 879)
(8 985)
(8 757)
(8 741)
(4 603)
(4 644)
0
(4 639)
(7 077)
(7 036)
0
(6 968)
(4 777)
(3 945)
(4 850)
(4 907)
Gain/Loss on Disposition of Assets
(225)
(141)
(106)
95
(163)
(235)
(458)
(473)
(374)
(375)
(120)
(119)
38
0
0
0
0
0
0
0
(2 638)
0
0
237
(281)
(141)
(318)
(566)
467
(62)
186
(900)
(2 611)
(2 304)
(2 774)
(1 788)
(816)
0
0
0
(935)
237
(251)
(251)
(496)
(549)
(71)
(101)
(346)
(286)
(275)
(279)
(126)
(143)
(143)
(20)
(20)
0
(4)
85
0
67
110
28
34
50
284
289
345
316
39
38
(25)
2
1 845
Total Other Income
(14)
(594)
(634)
(650)
(15)
281
394
411
(142)
136
606
652
735
854
264
174
(511)
(34)
(35)
(35)
(184)
170
40
813
41
576
984
288
56
(1 106)
(1 616)
(1 567)
(1 453)
(1 119)
(1 533)
(1 822)
(576)
(842)
96
(728)
0
(1 186)
(1 128)
(27)
(267)
(297)
(241)
(542)
(97)
(73)
(132)
161
(22)
40
91
24
30
(93)
(68)
(152)
(64)
(16)
18
(38)
(49)
(1 734)
(2 067)
(3 171)
(3 452)
(1 470)
(1 275)
(1 298)
(998)
(1 366)
(1 225)
Pre-Tax Income
(2 680)
N/A
(4 096)
-53%
(3 903)
+5%
(4 067)
-4%
(7 299)
-79%
(7 018)
+4%
(8 013)
-14%
(7 825)
+2%
(8 691)
-11%
(8 204)
+6%
(6 505)
+21%
(6 438)
+1%
(2 499)
+61%
(4 603)
-84%
(4 408)
+4%
914
N/A
(671)
N/A
(2 225)
-232%
(3 675)
-65%
(10 752)
-193%
(12 656)
-18%
(9 952)
+21%
(11 247)
-13%
(13 899)
-24%
(15 833)
-14%
(16 223)
-2%
(14 918)
+8%
(12 115)
+19%
(9 883)
+18%
(11 744)
-19%
(11 569)
+1%
(13 389)
-16%
(19 210)
-43%
(15 763)
+18%
(15 155)
+4%
(12 385)
+18%
10 417
N/A
14 247
+37%
14 303
+0%
13 155
-8%
(334)
N/A
(4 629)
-1 286%
(5 121)
-11%
(3 363)
+34%
(5 723)
-70%
(2 813)
+51%
(3 216)
-14%
(6 148)
-91%
(5 945)
+3%
(8 385)
-41%
(7 235)
+14%
(2 508)
+65%
(13 446)
-436%
(11 125)
+17%
(11 537)
-4%
(8 975)
+22%
(10 171)
-13%
7 289
N/A
6 651
-9%
15 774
+137%
14 570
-8%
(11 800)
N/A
(11 236)
+5%
(25 453)
-127%
(26 702)
-5%
(22 239)
+17%
(21 425)
+4%
(15 960)
+26%
(15 712)
+2%
(14 940)
+5%
(15 105)
-1%
(13 490)
+11%
(10 887)
+19%
(8 115)
+25%
(5 111)
+37%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(47)
0
0
(163)
(116)
(99)
(104)
54
52
202
202
207
210
(2)
(3)
(5)
(5)
(3)
0
(0)
(0)
Income from Continuing Operations
(2 680)
(4 096)
(3 903)
(4 067)
(7 299)
(7 018)
(8 013)
(7 825)
(8 691)
(8 204)
(6 505)
(6 438)
(2 499)
(4 603)
(4 408)
914
(671)
(2 225)
(3 675)
(10 752)
(12 656)
(9 952)
(11 247)
(13 899)
(15 833)
(16 223)
(14 918)
(12 115)
(9 883)
(11 744)
(11 569)
(13 389)
(19 210)
(15 763)
(15 155)
(12 385)
10 417
14 247
14 303
13 155
(334)
(4 629)
(5 121)
(3 363)
(5 723)
(2 813)
(3 216)
(6 148)
(5 945)
(8 385)
(7 235)
(2 508)
(13 446)
(11 125)
(11 583)
(8 975)
(10 170)
7 127
6 535
15 675
14 466
(11 746)
(11 184)
(25 250)
(26 500)
(22 032)
(21 216)
(15 962)
(15 715)
(14 945)
(15 110)
(13 492)
(10 889)
(8 115)
(5 111)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
222
0
0
0
779
(3)
335
1 148
840
889
603
(182)
179
195
185
169
610
558
586
582
143
144
145
609
845
934
1 175
719
668
1 143
1 533
2 104
2 462
2 421
2 347
1 792
1 244
728
113
39
52
83
178
447
577
756
709
350
422
252
245
231
178
183
145
139
630
570
567
Net Income (Common)
(2 680)
N/A
(4 096)
-53%
(3 903)
+5%
(4 067)
-4%
(7 299)
-79%
(7 018)
+4%
(8 013)
-14%
(7 825)
+2%
(8 691)
-11%
(8 204)
+6%
(6 505)
+21%
(6 438)
+1%
(2 335)
+64%
(4 420)
-89%
(4 235)
+4%
5 848
N/A
4 307
-26%
2 733
-37%
1 293
-53%
(10 545)
N/A
(11 877)
-13%
(9 177)
+23%
(10 134)
-10%
(11 973)
-18%
(14 993)
-25%
(16 078)
-7%
(16 399)
-2%
(14 802)
+10%
(11 243)
+24%
(13 469)
-20%
(11 965)
+11%
(13 381)
-12%
(19 726)
-47%
(15 207)
+23%
(13 775)
+9%
(11 008)
+20%
8 480
N/A
11 720
+38%
10 936
-7%
10 252
-6%
(442)
N/A
(4 058)
-818%
(4 262)
-5%
(2 960)
+31%
(5 055)
-71%
(1 668)
+67%
(1 682)
-1%
(4 043)
-140%
(5 962)
-47%
(9 223)
-55%
(9 106)
+1%
(4 934)
+46%
(12 465)
-153%
(11 619)
+7%
(11 734)
-1%
(8 936)
+24%
(10 118)
-13%
7 208
N/A
6 713
-7%
16 123
+140%
15 044
-7%
(10 990)
N/A
(10 475)
+5%
(24 900)
-138%
(26 078)
-5%
(21 779)
+16%
(20 970)
+4%
(15 731)
+25%
(15 537)
+1%
(14 762)
+5%
(14 965)
-1%
(13 354)
+11%
(10 259)
+23%
(7 545)
+26%
(4 544)
+40%
EPS (Diluted)
-670
N/A
-1 024
-53%
-975.75
+5%
-1 016.75
-4%
-1 824.75
-79%
-1 754.5
+4%
-2 003.25
-14%
-1 565
+22%
-2 172.75
-39%
-1 640.8
+24%
-1 301
+21%
-1 287.59
+1%
-467
+64%
-884
-89%
-847
+4%
1 169.59
N/A
861.4
-26%
390.42
-55%
184.71
-53%
-1 318.12
N/A
-1 696.71
-29%
-1 147.12
+32%
-1 126
+2%
-1 330.33
-18%
-1 665.88
-25%
-574.21
+66%
-546.63
+5%
-1 480.2
-171%
-1 124.3
+24%
-1 224.45
-9%
-1 087.72
+11%
-1 216.45
-12%
-1 793.27
-47%
-1 382.45
+23%
-1 252.27
+9%
-917.33
+27%
706.66
N/A
976.66
+38%
911.33
-7%
932
+2%
-36.83
N/A
-289.85
-687%
-304.42
-5%
-211.42
+31%
-361.07
-71%
-119.14
+67%
-105.12
+12%
-252.68
-140%
-372.62
-47%
-576.43
-55%
-569.12
+1%
-308.37
+46%
-779.06
-153%
-400.65
+49%
-404.62
-1%
-308.13
+24%
-351.59
-14%
250.22
N/A
233.26
-7%
525.44
+125%
436.96
-17%
-335.66
N/A
-323.13
+4%
-729.14
-126%
-757.48
-4%
-632.61
+16%
-609.11
+4%
-456.93
+25%
-451.29
+1%
-428.78
+5%
-434.67
-1%
-387.88
+11%
-288
+26%
-219.15
+24%
-131.98
+40%

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 318,300+ 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.