First Time Loading...
B

Bluecom Co Ltd
KOSDAQ:033560

Watchlist Manager
Bluecom Co Ltd
KOSDAQ:033560
Watchlist
Price: 3 535 KRW -0.42% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

32.8B
-11%
Revenue
Growth Rates:
1 Year
-44%
3 Years
-39%
5 Years
-56%
7 Years
-86%
10 Years
-62%
-7.7B
-10%
Operating Income
Growth Rates:
1 Year
-482%
3 Years
-84%
5 Years
-
7 Years
-
10 Years
-
-2.7B
+20%
Net Income
Growth Rates:
1 Year
-937%
3 Years
-430%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Bluecom Co Ltd

Revenue
32.8B KRW
Cost of Revenue
-32.2B KRW
Gross Profit
607.5m KRW
Operating Expenses
-8.3B KRW
Operating Income
-7.7B KRW
Other Expenses
5B KRW
Net Income
-2.7B KRW

Income Statement
Bluecom Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
85 508
N/A
108 990
+27%
149 117
+37%
169 769
+14%
196 513
+16%
205 882
+5%
209 584
+2%
218 734
+4%
217 060
-1%
211 702
-2%
235 622
+11%
242 949
+3%
238 790
-2%
241 760
+1%
190 831
-21%
144 865
-24%
116 599
-20%
96 906
-17%
80 709
-17%
82 544
+2%
73 867
-11%
58 578
-21%
46 857
-20%
34 322
-27%
28 563
-17%
26 996
-5%
24 778
-8%
38 212
+54%
53 549
+40%
64 581
+21%
73 811
+14%
73 235
-1%
71 492
-2%
71 575
+0%
68 267
-5%
65 526
-4%
58 618
-11%
50 923
-13%
46 251
-9%
36 708
-21%
32 770
-11%
Gross Profit
Cost of Revenue
(62 436)
(78 145)
(107 289)
(125 863)
(148 301)
(157 168)
(163 024)
(168 825)
(168 503)
(165 282)
(182 078)
(191 267)
(182 133)
(184 443)
(146 852)
(106 518)
(88 992)
(75 063)
(62 770)
(65 492)
(58 833)
(47 309)
(38 838)
(30 651)
(27 723)
(25 479)
(23 910)
(33 044)
(46 517)
(55 613)
(62 413)
(63 205)
(60 231)
(59 636)
(57 495)
(55 073)
(50 561)
(45 279)
(41 383)
(33 219)
(32 163)
Gross Profit
23 072
N/A
30 845
+34%
41 828
+36%
43 907
+5%
48 212
+10%
48 714
+1%
46 558
-4%
49 907
+7%
48 558
-3%
46 418
-4%
53 543
+15%
51 681
-3%
56 657
+10%
57 317
+1%
43 979
-23%
38 347
-13%
27 607
-28%
21 844
-21%
17 939
-18%
17 052
-5%
15 034
-12%
11 268
-25%
8 018
-29%
3 670
-54%
840
-77%
1 516
+80%
869
-43%
5 168
+495%
7 032
+36%
8 969
+28%
11 398
+27%
10 031
-12%
11 261
+12%
11 939
+6%
10 772
-10%
10 454
-3%
8 058
-23%
5 644
-30%
4 868
-14%
3 489
-28%
607
-83%
Operating Income
Operating Expenses
(9 506)
(9 032)
(10 813)
(12 165)
(14 675)
(15 031)
(15 013)
(15 498)
(16 216)
(17 134)
(24 156)
(23 990)
(29 656)
(29 182)
(22 192)
(22 300)
(15 993)
(14 683)
(14 078)
(14 443)
(14 951)
(16 187)
(16 627)
(15 434)
(12 941)
(9 705)
(8 868)
(9 251)
(11 218)
(10 713)
(10 311)
(9 536)
(9 840)
(13 997)
(13 663)
(13 464)
(9 383)
(10 700)
(10 808)
(10 469)
(8 320)
Selling, General & Administrative
(7 070)
(7 251)
(8 192)
(8 630)
(10 581)
(10 790)
(10 408)
(11 006)
(11 796)
(12 407)
(16 567)
(16 730)
(17 765)
(17 221)
(12 920)
(12 174)
(8 452)
(7 678)
(9 403)
(11 094)
(8 030)
(12 695)
(10 870)
(8 852)
(8 379)
(7 938)
(7 362)
(7 264)
(6 998)
(7 027)
(7 283)
(7 266)
(7 108)
(5 620)
(5 525)
(5 396)
(6 876)
(6 857)
(6 622)
(6 253)
(6 268)
Research & Development
(2 207)
(1 505)
(2 186)
(2 948)
(3 348)
(3 492)
(3 853)
(3 722)
(3 697)
(3 908)
(6 681)
(6 266)
(10 884)
(10 946)
(8 250)
(9 095)
(6 517)
(6 005)
0
0
(5 934)
(3 948)
(5 031)
(5 660)
(3 717)
(3 585)
(3 396)
(3 922)
(3 602)
(3 099)
(2 450)
(554)
(2 145)
(2 648)
(2 431)
(3 527)
(2 004)
(1 511)
(1 911)
(1 996)
(1 786)
Depreciation & Amortization
(230)
(276)
(435)
(588)
(747)
(749)
(753)
(770)
(723)
(819)
(907)
(994)
(1 008)
(1 015)
(1 022)
(1 030)
(1 025)
(1 001)
0
0
(988)
(497)
(725)
(922)
(845)
(766)
(695)
(650)
(618)
(588)
(579)
(1 715)
(588)
(2 042)
(2 018)
(853)
(504)
(445)
(389)
(335)
(266)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 675)
(3 349)
0
953
0
0
0
2 584
2 585
2 585
0
0
0
0
0
(3 688)
(3 688)
(3 688)
0
(1 886)
(1 886)
(1 886)
0
Operating Income
13 567
N/A
21 814
+61%
31 015
+42%
31 741
+2%
33 537
+6%
33 684
+0%
31 547
-6%
34 411
+9%
32 342
-6%
29 284
-9%
29 387
+0%
27 691
-6%
27 001
-2%
28 135
+4%
21 787
-23%
16 047
-26%
11 614
-28%
7 160
-38%
3 861
-46%
2 610
-32%
83
-97%
(4 919)
N/A
(8 609)
-75%
(11 766)
-37%
(12 102)
-3%
(8 189)
+32%
(8 001)
+2%
(4 084)
+49%
(4 187)
-3%
(1 746)
+58%
1 086
N/A
495
-54%
1 421
+187%
(2 059)
N/A
(2 891)
-40%
(3 011)
-4%
(1 326)
+56%
(5 055)
-281%
(5 941)
-18%
(6 981)
-18%
(7 712)
-10%
Pre-Tax Income
Interest Income Expense
1 623
1 060
(44)
833
2 517
2 612
4 100
5 671
4 082
3 344
3 575
(2 131)
4 259
739
(97)
3 187
(6 840)
(3 410)
(2 642)
(2 685)
2 057
2 806
3 182
5 930
7 532
3 891
4 257
1 763
244
1 888
187
352
1 534
1 371
2 223
3 388
334
417
(312)
(2 222)
(450)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 584
0
0
0
0
0
0
0
(3 688)
0
0
0
(1 886)
0
0
0
0
Gain/Loss on Disposition of Assets
(574)
(800)
(873)
(277)
197
3 663
5 296
4 687
4 616
1 424
(172)
(187)
22
(22)
562
697
878
893
0
0
230
132
803
889
4 582
4 616
3 945
3 859
11
0
43
689
689
0
694
35
92
578
549
915
854
Total Other Income
(789)
(772)
(1 320)
(71)
(69)
(362)
(514)
(530)
(467)
(161)
(97)
38
30
282
438
464
497
206
2 918
774
(1 557)
(1 882)
(4 740)
(2 846)
(2 649)
573
1 700
2 649
3 193
3 403
3 353
3 274
1 130
1 841
(147)
20
3 996
4 184
5 447
5 868
4 375
Pre-Tax Income
13 826
N/A
21 300
+54%
28 777
+35%
32 225
+12%
36 182
+12%
39 598
+9%
40 429
+2%
44 239
+9%
40 573
-8%
33 893
-16%
32 693
-4%
25 413
-22%
31 312
+23%
29 134
-7%
22 690
-22%
20 395
-10%
6 149
-70%
4 848
-21%
4 137
-15%
699
-83%
812
+16%
(3 863)
N/A
(9 363)
-142%
(7 793)
+17%
(53)
+99%
891
N/A
1 902
+113%
4 187
+120%
(738)
N/A
3 546
N/A
4 670
+32%
4 809
+3%
1 085
-77%
1 153
+6%
(121)
N/A
433
N/A
1 210
+179%
123
-90%
(257)
N/A
(2 419)
-841%
(2 932)
-21%
Net Income
Tax Provision
(1 499)
(2 374)
(4 653)
(5 555)
(7 665)
(9 298)
(9 786)
(11 910)
(9 574)
(7 990)
(7 631)
(5 109)
(7 947)
(7 329)
(5 616)
(5 597)
(3 008)
(2 974)
(1 610)
74
1 109
1 757
1 504
776
1 871
1 954
1 883
1 674
220
(479)
(586)
(1 070)
(1 021)
(869)
(800)
(803)
(1 474)
(1 648)
(1 385)
(994)
187
Income from Continuing Operations
12 327
18 926
24 123
26 670
28 517
30 299
30 643
32 329
30 999
25 904
25 062
20 303
23 365
21 805
17 074
14 800
3 141
1 875
2 528
773
1 920
(2 106)
(7 859)
(7 017)
1 819
2 843
3 783
5 858
(518)
3 066
4 083
3 739
65
285
(922)
(370)
(265)
(1 526)
(1 642)
(3 413)
(2 746)
Net Income (Common)
12 327
N/A
18 926
+54%
24 123
+27%
26 670
+11%
28 517
+7%
30 299
+6%
30 643
+1%
32 329
+6%
30 999
-4%
25 904
-16%
25 062
-3%
20 303
-19%
23 365
+15%
21 805
-7%
17 074
-22%
14 800
-13%
3 141
-79%
1 875
-40%
2 528
+35%
773
-69%
1 920
+148%
(2 106)
N/A
(7 859)
-273%
(7 017)
+11%
1 819
N/A
2 843
+56%
3 783
+33%
5 858
+55%
(518)
N/A
3 066
N/A
4 083
+33%
3 739
-8%
65
-98%
285
+341%
(922)
N/A
(370)
+60%
(265)
+28%
(1 526)
-476%
(1 642)
-8%
(3 413)
-108%
(2 746)
+20%
EPS (Diluted)
648.78
N/A
996.1
+54%
1 048.82
+5%
1 403.68
+34%
1 500.89
+7%
1 594.68
+6%
1 612.78
+1%
1 701.52
+6%
1 631.52
-4%
1 363.36
-16%
1 089.65
-20%
1 068.57
-2%
1 229.73
+15%
1 147.63
-7%
898.63
-22%
822.22
-9%
165.31
-80%
104.16
-37%
140.44
+35%
42.94
-69%
106.66
+148%
-117
N/A
-436.61
-273%
-389.83
+11%
101.05
N/A
157.94
+56%
210.16
+33%
325.44
+55%
-28.77
N/A
172.58
N/A
234.46
+36%
216.16
-8%
3.74
-98%
16.64
+345%
-54.01
N/A
-21.61
+60%
-15.51
+28%
-91.46
-490%
-94.09
-3%
-200.01
-113%
-160.88
+20%

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
Join more than 135,700+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.