A

AzTech WB Co Ltd
KOSDAQ:032080

Watchlist Manager
AzTech WB Co Ltd
KOSDAQ:032080
Watchlist
Price: 1 271 KRW -0.78% Market Closed
Market Cap: 27.3B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-25%
5Y
-16%
10Y
-32%
Operating Income
+
3Y
-
5Y
-105%
10Y
-
Net Income
+
3Y
-93%
5Y
-74%
10Y
-74%

Earnings Waterfall
AzTech WB Co Ltd

Revenue
31.7B KRW
Cost of Revenue
-25.2B KRW
Gross Profit
6.6B KRW
Operating Expenses
-7.5B KRW
Operating Income
-952.2m KRW
Other Expenses
1.7B KRW
Net Income
747.3m KRW

Income Statement
AzTech WB Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2006 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
Revenue
Interest Expense
872
903
1 227
1 233
1 374
1 491
1 626
1 791
2 472
3 096
3 320
3 841
3 332
0
0
0
1 894
0
0
0
1 183
0
0
0
1 608
0
0
0
975
0
245
269
553
552
578
663
457
452
242
168
130
127
83
82
119
161
198
246
266
270
314
338
370
417
0
0
454
103
197
290
792
1 027
1 315
1 633
1 542
1 604
1 596
1 568
1 347
1 065
813
528
404
0
0
Revenue
56 348
N/A
56 444
+0%
52 041
-8%
52 515
+1%
50 711
-3%
48 943
-3%
51 566
+5%
48 531
-6%
48 373
0%
45 995
-5%
44 171
-4%
42 651
-3%
41 172
-3%
41 687
+1%
41 495
0%
44 733
+8%
46 928
+5%
47 264
+1%
54 274
+15%
57 931
+7%
59 150
+2%
58 557
-1%
54 375
-7%
52 754
-3%
50 467
-4%
48 822
-3%
48 760
0%
50 019
+3%
49 026
-2%
48 653
-1%
47 978
-1%
48 420
+1%
47 575
-2%
48 140
+1%
46 647
-3%
44 880
-4%
52 181
+16%
51 994
0%
52 727
+1%
57 525
+9%
52 568
-9%
49 924
-5%
48 393
-3%
37 661
-22%
34 437
-9%
39 020
+13%
39 847
+2%
43 217
+8%
47 006
+9%
49 334
+5%
47 775
-3%
46 827
-2%
44 574
-5%
41 763
-6%
37 872
-9%
35 100
-7%
36 046
+3%
34 142
-5%
34 575
+1%
37 409
+8%
36 354
-3%
37 777
+4%
42 087
+11%
45 003
+7%
45 474
+1%
45 530
+0%
43 969
-3%
38 951
-11%
37 089
-5%
37 735
+2%
36 548
-3%
35 484
-3%
35 366
0%
33 017
-7%
31 721
-4%
Gross Profit
Cost of Revenue
(45 690)
(45 483)
(40 056)
(41 000)
(39 380)
(37 077)
(40 291)
(36 017)
(36 704)
(34 942)
(33 873)
(33 629)
(32 995)
(33 523)
(32 653)
(33 318)
(33 500)
(33 179)
(37 804)
(40 643)
(43 402)
(43 362)
(41 696)
(42 946)
(42 059)
(40 245)
(41 784)
(41 513)
(44 541)
(45 314)
(42 967)
(43 498)
(38 389)
(38 666)
(37 260)
(36 589)
(41 969)
(42 009)
(43 013)
(47 155)
(42 638)
(40 387)
(41 838)
(33 660)
(32 304)
(35 633)
(34 846)
(35 855)
(38 086)
(39 862)
(38 297)
(38 726)
(36 340)
(34 528)
(33 041)
(30 095)
(30 903)
(29 137)
(28 577)
(30 771)
(28 734)
(29 605)
(31 722)
(34 496)
(35 798)
(36 066)
(35 945)
(31 706)
(30 058)
(30 488)
(28 450)
(27 650)
(27 977)
(26 430)
(25 160)
Gross Profit
10 658
N/A
10 961
+3%
11 985
+9%
11 515
-4%
11 331
-2%
11 865
+5%
11 274
-5%
12 513
+11%
11 669
-7%
11 053
-5%
10 297
-7%
9 021
-12%
8 177
-9%
8 164
0%
8 843
+8%
11 415
+29%
13 428
+18%
14 084
+5%
16 469
+17%
17 288
+5%
15 748
-9%
15 195
-4%
12 679
-17%
9 809
-23%
8 407
-14%
8 578
+2%
6 976
-19%
8 505
+22%
4 486
-47%
3 339
-26%
5 012
+50%
4 923
-2%
9 186
+87%
9 474
+3%
9 387
-1%
8 290
-12%
10 211
+23%
9 984
-2%
9 713
-3%
10 370
+7%
9 930
-4%
9 537
-4%
6 555
-31%
4 001
-39%
2 133
-47%
3 387
+59%
5 001
+48%
7 362
+47%
8 920
+21%
9 471
+6%
9 477
+0%
8 100
-15%
8 234
+2%
7 236
-12%
4 832
-33%
5 006
+4%
5 144
+3%
5 005
-3%
5 998
+20%
6 639
+11%
7 620
+15%
8 173
+7%
10 365
+27%
10 508
+1%
9 676
-8%
9 464
-2%
8 024
-15%
7 245
-10%
7 031
-3%
7 247
+3%
8 098
+12%
7 834
-3%
7 389
-6%
6 587
-11%
6 561
0%
Operating Income
Operating Expenses
(4 407)
(4 458)
(4 907)
(4 388)
(5 251)
(5 248)
(4 810)
(4 593)
(4 891)
(4 642)
(4 422)
(4 949)
(4 467)
(4 543)
(5 154)
(5 069)
(6 900)
(6 051)
(7 373)
(7 870)
(6 706)
(7 585)
(6 029)
(5 945)
(5 399)
(5 461)
(5 313)
(5 797)
(6 377)
(6 707)
(7 417)
(7 380)
(7 768)
(7 756)
(7 299)
(7 766)
(6 562)
(6 817)
(6 429)
(5 612)
(6 467)
(6 226)
(6 669)
(6 508)
(4 894)
(5 588)
(5 811)
(6 154)
(6 874)
(7 503)
(6 595)
(5 918)
(5 309)
(4 571)
(5 295)
(5 719)
(7 276)
(7 551)
(7 865)
(7 994)
(7 997)
(8 525)
(8 413)
(8 530)
(7 527)
(7 629)
(7 745)
(7 601)
(7 106)
(6 639)
(6 632)
(6 604)
(6 844)
(7 601)
(7 514)
Selling, General & Administrative
(2 216)
(2 254)
(2 352)
(1 809)
(2 817)
(2 829)
(2 622)
(2 348)
(2 578)
(2 685)
(2 526)
(2 993)
(2 346)
(2 771)
(4 093)
(4 865)
(3 761)
(7 571)
(8 116)
(8 405)
(2 866)
(6 373)
(5 041)
(4 633)
(2 971)
(4 433)
(4 300)
(4 587)
(4 415)
(5 109)
(5 759)
(5 587)
(5 837)
(5 449)
(5 081)
(5 903)
(4 958)
(4 941)
(4 416)
(3 539)
(4 550)
(4 351)
(4 947)
(4 845)
(3 790)
(4 300)
(4 512)
(4 888)
(5 785)
(6 398)
(5 435)
(4 711)
(3 993)
(3 070)
(4 139)
(4 879)
(5 052)
(7 133)
(6 975)
(6 535)
(5 353)
(5 852)
(5 654)
(5 770)
(5 482)
(5 254)
(5 349)
(5 255)
(4 609)
(4 495)
(4 608)
(4 634)
(5 313)
(5 128)
(5 149)
Research & Development
(2 022)
(2 084)
(2 461)
(2 508)
(2 330)
(2 309)
(2 073)
(2 122)
(2 238)
(1 892)
(1 821)
(1 873)
(2 066)
0
0
0
(3 548)
0
0
0
(3 773)
(634)
(960)
(1 276)
(2 375)
(995)
(985)
(1 176)
(1 910)
0
(1 621)
(1 756)
(1 882)
(1 995)
(1 890)
(1 535)
(1 520)
(1 537)
(1 682)
(1 730)
(1 849)
(1 527)
(1 378)
(1 337)
(1 072)
(1 077)
(1 096)
(1 037)
(1 044)
(1 034)
(1 057)
(1 101)
(1 175)
(1 312)
0
0
(1 627)
(261)
(592)
(996)
(2 028)
(2 065)
(2 143)
(2 159)
(1 449)
(1 457)
(1 482)
(1 429)
(1 880)
(1 851)
(1 706)
(1 633)
(858)
(797)
(689)
Depreciation & Amortization
(167)
(120)
(94)
(71)
(100)
(108)
(115)
(122)
(73)
(67)
(76)
(84)
(55)
0
0
0
(100)
0
0
0
(66)
(14)
(28)
(36)
(53)
(34)
(28)
(34)
(52)
0
(37)
(37)
(49)
(42)
(59)
(59)
(85)
(90)
(81)
(93)
(68)
(65)
(61)
(43)
(33)
(48)
0
(65)
(44)
(69)
(103)
(105)
(142)
(190)
0
0
(597)
(157)
(299)
(463)
(617)
(609)
(616)
(601)
(596)
(596)
(592)
(594)
(617)
(632)
(656)
(675)
(673)
(676)
(675)
Other Operating Expenses
(2)
0
0
0
(4)
0
0
0
(2)
0
0
0
0
(1 772)
(1 061)
(204)
509
1 519
743
535
0
(564)
0
0
0
0
0
0
0
(1 598)
0
0
0
(270)
(269)
(269)
0
(249)
(250)
(250)
0
(283)
(283)
(283)
0
(163)
(203)
(164)
0
0
0
0
0
0
(1 156)
(840)
0
0
0
0
0
0
0
0
0
(322)
(322)
(322)
0
339
339
339
0
(1 000)
(1 000)
Operating Income
6 252
N/A
6 504
+4%
7 078
+9%
7 127
+1%
6 080
-15%
6 619
+9%
6 466
-2%
7 922
+23%
6 778
-14%
6 411
-5%
5 876
-8%
4 073
-31%
3 710
-9%
3 621
-2%
3 688
+2%
6 345
+72%
6 528
+3%
8 033
+23%
9 096
+13%
9 418
+4%
9 043
-4%
7 611
-16%
6 650
-13%
3 864
-42%
3 009
-22%
3 117
+4%
1 665
-47%
2 710
+63%
(1 892)
N/A
(3 368)
-78%
(2 406)
+29%
(2 458)
-2%
1 418
N/A
1 718
+21%
2 088
+22%
525
-75%
3 650
+595%
3 168
-13%
3 285
+4%
4 758
+45%
3 463
-27%
3 311
-4%
(114)
N/A
(2 506)
-2 098%
(2 762)
-10%
(2 200)
+20%
(808)
+63%
1 210
N/A
2 046
+69%
1 971
-4%
2 884
+46%
2 183
-24%
2 925
+34%
2 663
-9%
(465)
N/A
(715)
-54%
(2 133)
-198%
(2 546)
-19%
(1 867)
+27%
(1 355)
+27%
(377)
+72%
(353)
+6%
1 952
N/A
1 978
+1%
2 149
+9%
1 836
-15%
279
-85%
(356)
N/A
(75)
+79%
608
N/A
1 466
+141%
1 230
-16%
545
-56%
(1 014)
N/A
(952)
+6%
Pre-Tax Income
Interest Income Expense
709
197
323
638
(289)
(1 964)
(4 058)
(9 691)
(13 357)
(16 895)
(9 849)
(217)
4 986
12 188
3 636
2 026
2 491
818
5 737
(1 647)
(1 120)
(794)
(2 519)
3 084
2 368
735
234
47
(117)
(2 445)
(1 399)
(1 903)
991
875
1 090
222
745
328
221
1 151
1 172
1 253
1 429
1 232
1 736
2 058
2 329
2 445
2 133
2 737
2 782
2 583
3 110
2 042
3 452
3 333
5 759
7 535
7 392
10 489
14 281
16 264
10 526
8 449
(2 184)
(4 049)
3 645
(1 054)
2 983
1 930
(2 208)
2 219
(2 634)
(1 896)
(1 158)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(19)
0
0
0
(700)
0
0
0
0
0
0
0
0
0
0
0
(269)
0
0
0
(249)
0
0
0
(282)
0
0
0
(163)
0
0
0
0
0
0
0
0
0
0
0
(277)
0
0
0
0
0
0
0
(425)
0
0
0
339
0
0
0
(1 000)
0
0
Gain/Loss on Disposition of Assets
7
0
23
0
23
0
0
0
0
0
7
7
7
0
0
0
0
0
0
0
10
0
0
0
80
0
0
0
(15)
0
0
0
1
0
0
0
(2)
6
6
22
30
40
52
36
30
106
0
105
105
0
0
0
0
0
0
0
18
0
0
0
0
0
0
5
(23)
(20)
(13)
(14)
14
17
12
3
20
14
13
Total Other Income
(56)
(146)
(116)
22
597
655
741
843
680
878
818
1 138
1 018
719
528
(14)
0
2
0
0
712
(346)
237
53
141
799
728
(2 222)
(1 860)
1 100
1 033
4 289
35
175
277
(189)
388
558
240
171
870
993
868
1 278
320
399
219
78
153
(70)
(198)
(41)
(392)
(929)
70
329
205
(723)
(1 326)
(1 563)
387
334
35
28
(1 773)
(1 486)
(1 135)
(1 240)
(5 433)
(5 553)
(5 482)
(5 491)
202
192
2 748
Pre-Tax Income
6 912
N/A
6 555
-5%
7 307
+11%
7 787
+7%
6 412
-18%
5 310
-17%
3 148
-41%
(927)
N/A
(5 899)
-536%
(9 607)
-63%
(3 149)
+67%
5 001
N/A
9 720
+94%
16 528
+70%
7 852
-52%
8 357
+6%
9 000
+8%
8 853
-2%
14 834
+68%
7 771
-48%
7 944
+2%
6 471
-19%
4 369
-32%
7 002
+60%
5 598
-20%
4 652
-17%
2 626
-44%
534
-80%
(3 884)
N/A
(4 714)
-21%
(2 772)
+41%
(71)
+97%
2 175
N/A
2 769
+27%
3 457
+25%
558
-84%
4 532
+712%
4 060
-10%
3 751
-8%
6 102
+63%
5 252
-14%
5 596
+7%
2 235
-60%
40
-98%
(839)
N/A
364
N/A
1 740
+378%
3 837
+121%
4 437
+16%
4 638
+5%
5 468
+18%
4 725
-14%
5 643
+19%
3 778
-33%
3 059
-19%
2 947
-4%
3 572
+21%
4 266
+19%
4 199
-2%
7 572
+80%
14 291
+89%
16 246
+14%
12 514
-23%
10 459
-16%
(2 255)
N/A
(3 719)
-65%
2 776
N/A
(2 664)
N/A
(2 172)
+18%
(2 998)
-38%
(6 211)
-107%
(2 038)
+67%
(2 867)
-41%
(2 704)
+6%
651
N/A
Net Income
Tax Provision
(1 153)
(1 254)
(1 177)
(1 061)
(928)
(765)
(78)
(541)
1 918
2 603
880
1 536
(1 889)
(3 154)
(1 139)
(2 679)
(857)
(663)
(2 485)
(472)
(584)
(461)
(111)
(785)
(1 096)
(811)
(168)
280
1 377
1 343
1 054
857
(223)
(141)
(532)
(682)
(734)
(734)
(679)
(711)
(934)
(1 026)
83
204
474
485
(9)
(267)
(512)
(598)
(874)
(695)
(880)
(796)
(194)
(70)
68
(69)
(226)
(1 212)
(2 750)
(3 085)
(2 284)
(1 838)
835
1 139
(243)
1 064
854
1 070
1 553
803
823
860
96
Income from Continuing Operations
5 759
5 302
6 131
6 727
5 484
4 546
3 071
(1 467)
(3 981)
(7 003)
(2 268)
6 537
7 831
13 374
6 712
5 677
8 143
8 189
12 349
7 298
7 360
6 009
4 257
6 217
4 502
3 842
2 459
815
(2 507)
(3 371)
(1 718)
786
1 953
2 628
2 925
(124)
3 798
3 326
3 072
5 391
4 318
4 570
2 318
244
(365)
849
1 730
3 569
3 925
4 039
4 594
4 029
4 763
2 979
2 862
2 875
3 640
4 196
3 973
6 359
11 541
13 161
10 230
8 621
(1 421)
(2 580)
2 532
(1 600)
(1 318)
(1 928)
(4 659)
(1 235)
(2 044)
(1 844)
747
Net Income (Common)
5 759
N/A
5 302
-8%
6 131
+16%
6 727
+10%
5 484
-18%
4 546
-17%
3 071
-32%
(1 467)
N/A
(3 981)
-171%
(7 003)
-76%
(2 268)
+68%
6 537
N/A
7 831
+20%
13 374
+71%
6 712
-50%
5 677
-15%
8 143
+43%
8 189
+1%
12 349
+51%
7 298
-41%
7 360
+1%
6 009
-18%
4 257
-29%
6 217
+46%
4 502
-28%
3 842
-15%
2 459
-36%
815
-67%
(2 507)
N/A
(3 371)
-34%
(1 718)
+49%
786
N/A
1 953
+148%
2 628
+35%
2 925
+11%
(124)
N/A
3 798
N/A
3 326
-12%
3 072
-8%
5 391
+75%
4 318
-20%
4 570
+6%
2 318
-49%
244
-89%
(365)
N/A
849
N/A
1 730
+104%
3 569
+106%
3 925
+10%
4 039
+3%
4 594
+14%
4 029
-12%
4 763
+18%
2 979
-37%
2 862
-4%
2 875
+0%
3 640
+27%
4 196
+15%
3 973
-5%
6 359
+60%
11 541
+81%
13 161
+14%
10 230
-22%
8 621
-16%
(1 421)
N/A
(2 580)
-82%
2 532
N/A
(1 600)
N/A
(1 318)
+18%
(1 928)
-46%
(4 659)
-142%
(1 235)
+73%
(2 044)
-65%
(1 844)
+10%
747
N/A
EPS (Diluted)
411.35
N/A
378.71
-8%
437.92
+16%
480.5
+10%
391.71
-18%
324.71
-17%
219.35
-32%
-104.78
N/A
-284.35
-171%
-500.21
-76%
-162
+68%
466.92
N/A
559.35
+20%
955.28
+71%
479.42
-50%
405.5
-15%
581.64
+43%
584.92
+1%
882.07
+51%
521.28
-41%
525.71
+1%
375.56
-29%
266.06
-29%
194.28
-27%
281.37
+45%
240.12
-15%
163.93
-32%
50.93
-69%
-156.68
N/A
-210.68
-34%
-81.8
+61%
37.42
N/A
93
+149%
125.14
+35%
139.28
+11%
-7.75
N/A
180.85
N/A
195.64
+8%
146.28
-25%
283.73
+94%
205.61
-28%
228.5
+11%
115.9
-49%
12.2
-89%
-18.25
N/A
40.42
N/A
82.38
+104%
169.95
+106%
186.9
+10%
192.33
+3%
218.76
+14%
191.85
-12%
226.8
+18%
141.85
-37%
136.28
-4%
0
N/A
173.33
N/A
199.89
+15%
189.27
-5%
261.74
+38%
513.72
+96%
626.98
+22%
487.37
-22%
410.71
-16%
-67.68
N/A
-100.34
-48%
120.64
N/A
-76.23
N/A
-62.77
+18%
-91.87
-46%
-221.95
-142%
-58.85
+73%
-97.36
-65%
-87.85
+10%
35.6
N/A

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.