P

PSMC Co Ltd
KOSDAQ:024850

Watchlist Manager
PSMC Co Ltd
KOSDAQ:024850
Watchlist
Price: 2 090 KRW 2.45%
Market Cap: 302.1B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-32%
5Y
-22%
10Y
-56%
Operating Income
+
3Y
-
5Y
-2 656%
10Y
-643%
Net Income
+
3Y
-10 626%
5Y
-34 270%
10Y
-285%

Earnings Waterfall
PSMC Co Ltd

Revenue
29.6B KRW
Cost of Revenue
-26.3B KRW
Gross Profit
3.3B KRW
Operating Expenses
-34B KRW
Operating Income
-30.8B KRW
Other Expenses
-832.6m KRW
Net Income
-31.6B KRW

Income Statement
PSMC Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Interest Expense
1 008
0
596
495
655
574
465
367
289
241
225
234
257
272
288
277
252
53
160
155
153
206
211
219
227
235
248
251
251
244
231
203
180
163
127
104
80
60
68
0
0
0
0
562
1 674
0
0
0
1 332
0
0
Revenue
94 935
N/A
95 833
+1%
94 776
-1%
95 079
+0%
95 514
+0%
91 478
-4%
87 627
-4%
85 267
-3%
80 554
-6%
75 854
-6%
67 563
-11%
57 782
-14%
50 009
-13%
43 804
-12%
42 683
-3%
40 001
-6%
40 855
+2%
10 617
-74%
42 270
+298%
46 266
+9%
48 555
+5%
50 020
+3%
50 430
+1%
49 425
-2%
46 962
-5%
43 799
-7%
40 012
-9%
37 374
-7%
36 800
-2%
38 027
+3%
37 872
0%
36 883
-3%
36 983
+0%
38 320
+4%
42 534
+11%
43 006
+1%
45 847
+7%
34 403
-25%
43 470
+26%
41 758
-4%
36 686
-12%
31 429
-14%
29 118
-7%
28 746
-1%
20 581
-28%
26 714
+30%
26 246
-2%
25 149
-4%
25 356
+1%
26 773
+6%
29 561
+10%
Gross Profit
Cost of Revenue
(87 979)
(87 956)
(87 027)
(87 155)
(88 747)
(85 614)
(82 606)
(81 318)
(77 799)
(74 200)
(66 883)
(60 373)
(54 247)
(48 996)
(47 901)
(43 587)
(43 674)
(10 715)
(43 243)
(45 380)
(45 678)
(46 181)
(47 136)
(46 886)
(44 630)
(42 120)
(38 178)
(35 111)
(34 680)
(35 238)
(35 389)
(34 865)
(35 134)
(37 337)
(40 392)
(39 748)
(41 487)
(28 919)
(38 333)
(37 003)
(32 191)
(26 411)
(24 576)
(24 155)
(17 635)
(22 706)
(22 422)
(21 947)
(22 558)
(24 187)
(26 303)
Gross Profit
6 956
N/A
7 875
+13%
7 747
-2%
7 923
+2%
6 766
-15%
5 864
-13%
5 021
-14%
3 948
-21%
2 755
-30%
1 653
-40%
679
-59%
(2 591)
N/A
(4 238)
-64%
(5 192)
-23%
(5 217)
0%
(3 585)
+31%
(2 820)
+21%
(97)
+97%
(972)
-902%
887
N/A
2 878
+224%
3 839
+33%
3 294
-14%
2 540
-23%
2 333
-8%
1 679
-28%
1 834
+9%
2 261
+23%
2 118
-6%
2 788
+32%
2 480
-11%
2 016
-19%
1 847
-8%
984
-47%
2 142
+118%
3 257
+52%
4 361
+34%
5 484
+26%
5 137
-6%
4 756
-7%
4 495
-5%
5 018
+12%
4 542
-9%
4 591
+1%
2 946
-36%
4 008
+36%
3 824
-5%
3 202
-16%
2 798
-13%
2 586
-8%
3 258
+26%
Operating Income
Operating Expenses
(5 056)
(5 208)
(5 358)
(5 359)
(5 206)
(5 097)
(4 963)
(4 961)
(5 061)
(4 956)
(4 826)
(4 798)
(4 560)
(4 765)
(5 113)
(5 308)
(5 755)
(1 028)
(4 795)
(3 652)
(3 127)
(2 737)
(2 872)
(3 077)
(3 123)
(3 671)
(3 824)
(3 843)
(3 958)
(3 698)
(3 599)
(3 568)
(3 543)
(3 713)
(4 673)
(4 445)
(4 688)
(2 901)
(4 996)
(5 319)
(4 468)
(4 616)
(4 759)
(5 237)
(3 884)
(5 193)
(4 954)
(4 840)
(14 681)
(24 046)
(34 046)
Selling, General & Administrative
(4 894)
(5 123)
(5 232)
(5 225)
(5 040)
(4 935)
(4 804)
(4 804)
(4 905)
(4 800)
(4 672)
(4 650)
(4 410)
(4 457)
(4 851)
(5 407)
(5 540)
(999)
(4 586)
(3 483)
(3 004)
(2 614)
(2 747)
(2 955)
(3 006)
(3 557)
(3 711)
(3 729)
(3 841)
(3 581)
(3 482)
(3 454)
(3 433)
(3 611)
(3 894)
(3 681)
(3 929)
(2 853)
(3 638)
(3 961)
(4 394)
(4 567)
(4 689)
(5 137)
(3 764)
(5 028)
(4 905)
(4 833)
(11 114)
(24 046)
(34 046)
Research & Development
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
(3 177)
0
0
Depreciation & Amortization
(162)
0
(125)
(134)
(166)
(162)
(159)
(156)
(155)
(154)
(151)
(146)
(150)
(146)
(143)
(181)
(215)
(30)
(210)
(170)
(124)
(123)
(125)
(123)
(118)
(113)
(115)
(114)
(117)
(117)
(115)
(113)
(109)
(102)
(99)
(83)
(79)
(48)
(85)
(85)
(75)
(49)
(70)
(100)
(120)
(165)
0
0
(390)
0
0
Other Operating Expenses
0
(85)
0
0
0
0
0
0
0
0
(3)
0
0
(162)
(119)
280
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(681)
(681)
(681)
0
(1 273)
(1 273)
0
0
0
0
0
0
(49)
(7)
0
0
0
Operating Income
1 900
N/A
2 669
+40%
2 391
-10%
2 565
+7%
1 560
-39%
768
-51%
60
-92%
(1 010)
N/A
(2 306)
-128%
(3 301)
-43%
(4 146)
-26%
(7 389)
-78%
(8 798)
-19%
(9 957)
-13%
(10 331)
-4%
(8 894)
+14%
(8 574)
+4%
(1 125)
+87%
(5 767)
-413%
(2 765)
+52%
(249)
+91%
1 102
N/A
423
-62%
(537)
N/A
(790)
-47%
(1 992)
-152%
(1 990)
+0%
(1 580)
+21%
(1 838)
-16%
(909)
+51%
(1 117)
-23%
(1 551)
-39%
(1 695)
-9%
(2 729)
-61%
(2 531)
+7%
(1 188)
+53%
(328)
+72%
2 583
N/A
140
-95%
(563)
N/A
27
N/A
402
+1 418%
(217)
N/A
(646)
-198%
(938)
-45%
(1 185)
-26%
(1 130)
+5%
(1 638)
-45%
(11 883)
-626%
(21 460)
-81%
(30 788)
-43%
Pre-Tax Income
Interest Income Expense
(820)
(760)
(543)
(598)
(354)
(163)
(256)
81
146
73
186
399
358
(56)
(143)
(851)
(104)
(579)
(196)
251
(762)
(230)
(266)
(342)
(23)
38
(134)
6
(66)
58
(35)
(272)
(634)
(506)
(432)
122
582
505
1 024
1 967
326
862
520
(759)
198
513
167
(2 261)
(544)
(494)
(1 639)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(3 749)
(3 791)
(4 190)
(3 912)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(681)
0
0
0
0
0
0
10 716
0
0
0
0
84
0
0
0
0
0
Gain/Loss on Disposition of Assets
746
0
167
(1)
5
6
21
903
975
1 116
1 847
1 180
1 197
2 115
1 446
3 921
4 614
(144)
3 329
0
(144)
9
0
0
10
(156)
0
(182)
(142)
41
0
182
142
118
0
(608)
(693)
(611)
(692)
(77)
3
5
2
0
(15)
0
0
0
104
0
0
Total Other Income
(788)
(786)
(3 573)
(4 121)
(5 632)
(6 076)
(4 312)
(4 245)
(3 368)
(2 797)
(2 210)
(1 154)
(508)
(46)
212
(79)
885
78
855
970
(34)
(155)
(509)
(337)
(405)
1 338
1 136
2 207
2 637
934
1 074
333
(6)
39
133
(9)
31
66
79
157
292
(162)
(220)
(256)
24
(6)
(28)
(6)
10
84
(66)
Pre-Tax Income
1 038
N/A
1 123
+8%
(1 559)
N/A
(2 157)
-38%
(4 420)
-105%
(5 465)
-24%
(4 487)
+18%
(4 272)
+5%
(4 553)
-7%
(8 658)
-90%
(8 114)
+6%
(11 153)
-37%
(11 664)
-5%
(7 945)
+32%
(8 817)
-11%
(5 904)
+33%
(3 179)
+46%
(1 770)
+44%
(1 779)
-1%
(1 544)
+13%
(1 189)
+23%
726
N/A
(352)
N/A
(1 216)
-245%
(1 208)
+1%
(772)
+36%
(988)
-28%
451
N/A
591
+31%
123
-79%
(78)
N/A
(1 307)
-1 576%
(2 192)
-68%
(3 759)
-71%
(2 830)
+25%
(1 683)
+41%
(408)
+76%
2 543
N/A
551
-78%
1 484
+169%
11 364
+666%
1 107
-90%
85
-92%
(1 660)
N/A
(731)
+56%
(595)
+19%
(991)
-67%
(3 905)
-294%
(12 313)
-215%
(21 870)
-78%
(32 493)
-49%
Net Income
Tax Provision
(64)
(123)
(119)
(135)
(119)
(77)
(86)
(77)
(79)
(73)
(91)
(90)
(87)
(82)
(77)
(78)
(94)
(23)
(95)
(103)
(111)
(127)
(122)
(127)
(125)
(92)
(77)
(37)
(39)
(28)
(13)
(19)
10
(45)
(55)
(52)
(51)
(1)
(1)
(1)
(1)
0
0
0
(24)
(24)
0
0
(56)
(56)
772
Income from Continuing Operations
974
1 000
(1 678)
(2 292)
(4 539)
(5 543)
(4 575)
(4 349)
(4 631)
(8 731)
(8 204)
(11 244)
(11 751)
(8 028)
(8 895)
(5 982)
(3 273)
(1 793)
(1 875)
(1 647)
(1 300)
599
(473)
(1 343)
(1 332)
(864)
(1 065)
414
551
96
(92)
(1 326)
(2 182)
(3 805)
(2 883)
(1 734)
(459)
2 542
551
1 484
11 363
1 107
85
(1 660)
(755)
(619)
(1 016)
(3 929)
(12 370)
(21 926)
(31 721)
Income to Minority Interest
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
53
101
Net Income (Common)
(1 375)
N/A
(473)
+66%
(1 744)
-269%
(2 358)
-35%
(4 539)
-92%
(5 543)
-22%
(4 575)
+17%
(4 349)
+5%
(4 631)
-6%
(8 731)
-89%
(8 204)
+6%
(11 244)
-37%
(11 751)
-5%
(8 028)
+32%
(8 895)
-11%
(5 982)
+33%
(3 273)
+45%
(1 793)
+45%
(1 875)
-5%
(1 647)
+12%
(1 300)
+21%
599
N/A
(473)
N/A
(1 343)
-184%
(1 332)
+1%
(864)
+35%
(1 065)
-23%
414
N/A
551
+33%
96
-83%
(92)
N/A
(1 326)
-1 341%
(2 182)
-65%
(3 805)
-74%
(2 883)
+24%
(2 143)
+26%
(867)
+60%
(844)
+3%
(295)
+65%
2 670
N/A
12 203
+357%
13 960
+14%
13 375
-4%
10 006
-25%
(755)
N/A
(619)
+18%
(1 016)
-64%
(3 929)
-287%
(12 370)
-215%
(21 873)
-77%
(31 620)
-45%
EPS (Diluted)
-38.19
N/A
-13.13
+66%
-45.89
-250%
-63.72
-39%
-122.67
-93%
-145.86
-19%
-120.39
+17%
-114.44
+5%
-121.86
-6%
-229.76
-89%
-215.89
+6%
-288.3
-34%
-309.23
-7%
-205.84
+33%
-228.07
-11%
-153.38
+33%
-83.92
+45%
-45.97
+45%
-48.07
-5%
-42.23
+12%
-33.33
+21%
15.35
N/A
-12.12
N/A
-34.43
-184%
-34.15
+1%
-22.15
+35%
-27.3
-23%
10.35
N/A
13.77
+33%
2.4
-83%
-2.29
N/A
-33.14
-1 347%
-54.55
-65%
-95.09
-74%
-71.37
+25%
-52.82
+26%
-21.37
+60%
-20.82
+3%
-7.26
+65%
65.82
N/A
300.8
+357%
333.04
+11%
201.13
-40%
150.47
-25%
-11.36
N/A
-8.74
+23%
-14.03
-61%
-43.07
-207%
-144.11
-235%
-151.58
-5%
-219.13
-45%

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 307,400+ 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.