Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Wooriro Co Ltd banner
W

Wooriro Co Ltd
KOSDAQ:046970

Watchlist Manager
Wooriro Co Ltd
KOSDAQ:046970
Watchlist
Price: 1 163 KRW -1.19% Market Closed
Market Cap: ₩51B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-58%
5Y
-63%
10Y
+29%
Operating Income
+
3Y
-
5Y
+6%
10Y
-130%
Net Income
+
3Y
-
5Y
+39%
10Y
-200%

Earnings Waterfall
Wooriro Co Ltd

Income Statement
Wooriro 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
393
0
0
186
174
145
218
236
470
685
899
1 159
1 347
1 495
1 626
1 673
1 520
1 383
1 277
1 134
976
945
902
948
1 117
1 186
919
1 509
1 891
1 997
2 313
1 790
1 373
1 277
1 364
1 143
974
730
439
438
513
555
570
580
538
513
504
503
492
0
0
Revenue
18 847
N/A
15 145
-20%
12 209
-19%
14 630
+20%
17 932
+23%
18 634
+4%
17 652
-5%
15 850
-10%
15 189
-4%
26 309
+73%
33 840
+29%
41 706
+23%
53 211
+28%
48 366
-9%
47 128
-3%
45 033
-4%
42 224
-6%
44 736
+6%
44 906
+0%
45 316
+1%
41 059
-9%
37 551
-9%
39 396
+5%
38 759
-2%
55 854
+44%
74 944
+34%
92 325
+23%
112 890
+22%
115 365
+2%
120 667
+5%
116 529
-3%
112 576
-3%
110 975
-1%
102 890
-7%
106 649
+4%
103 555
-3%
107 380
+4%
107 813
+0%
104 138
-3%
106 676
+2%
99 007
-7%
93 021
-6%
78 940
-15%
64 124
-19%
54 610
-15%
44 329
-19%
45 534
+3%
47 745
+5%
47 372
-1%
46 160
-3%
43 588
-6%
Gross Profit
Cost of Revenue
(11 948)
(11 026)
(13 865)
(14 739)
(18 459)
(19 266)
(17 221)
(16 729)
(15 948)
(23 864)
(28 874)
(34 279)
(41 893)
(38 753)
(39 253)
(38 206)
(36 259)
(37 764)
(37 728)
(37 911)
(35 801)
(33 734)
(34 531)
(32 566)
(46 252)
(64 166)
(82 152)
(102 996)
(107 142)
(112 166)
(107 092)
(104 175)
(102 511)
(94 883)
(97 894)
(94 600)
(96 137)
(96 726)
(93 327)
(94 024)
(88 668)
(83 228)
(71 316)
(58 289)
(48 664)
(39 376)
(40 220)
(42 831)
(42 204)
(40 547)
(37 373)
Gross Profit
6 899
N/A
4 119
-40%
(1 656)
N/A
(109)
+93%
(528)
-384%
(632)
-20%
431
N/A
(879)
N/A
(759)
+14%
2 444
N/A
4 965
+103%
7 427
+50%
11 319
+52%
9 615
-15%
7 878
-18%
6 828
-13%
5 965
-13%
6 970
+17%
7 176
+3%
7 404
+3%
5 258
-29%
3 818
-27%
4 865
+27%
6 193
+27%
9 601
+55%
10 777
+12%
10 172
-6%
9 893
-3%
8 223
-17%
8 500
+3%
9 437
+11%
8 401
-11%
8 465
+1%
8 010
-5%
8 756
+9%
8 955
+2%
11 243
+26%
11 086
-1%
10 812
-2%
12 652
+17%
10 339
-18%
9 793
-5%
7 623
-22%
5 836
-23%
5 946
+2%
4 952
-17%
5 315
+7%
4 913
-8%
5 167
+5%
5 613
+9%
6 215
+11%
Operating Income
Operating Expenses
(4 634)
(3 918)
(5 489)
(5 374)
(11 175)
(13 489)
(9 160)
(9 297)
(4 501)
(5 665)
(6 724)
(7 611)
(8 826)
(9 174)
(9 516)
(8 914)
(7 985)
(8 606)
(8 656)
(9 731)
(11 113)
(13 895)
(12 175)
(11 651)
(6 901)
(6 971)
(8 156)
(10 376)
(10 227)
(13 499)
(13 747)
(13 833)
(10 507)
(10 377)
(10 566)
(9 404)
(8 772)
(8 950)
(9 080)
(10 136)
(9 015)
(9 934)
(9 685)
(10 204)
(9 396)
(10 472)
(8 711)
(8 101)
(8 169)
(10 048)
(10 250)
Selling, General & Administrative
(2 545)
(3 492)
(5 064)
(5 035)
(8 884)
(8 786)
(6 437)
(6 572)
(2 309)
(3 521)
(4 298)
(4 963)
(6 204)
(6 404)
(6 651)
(6 065)
(5 409)
(5 428)
(5 647)
(6 346)
(7 523)
(7 192)
(5 917)
(5 696)
(4 492)
(4 712)
(6 330)
(6 919)
(7 296)
(9 193)
(8 432)
(8 125)
(5 826)
(5 586)
(5 654)
(4 915)
(5 265)
(5 588)
(5 934)
(6 479)
(5 824)
(6 019)
(5 849)
(6 302)
(6 424)
(6 282)
(6 007)
(5 555)
(5 791)
(5 950)
(6 134)
Research & Development
(1 980)
0
0
(281)
(2 170)
(2 197)
(2 589)
(2 585)
(2 051)
(1 765)
(2 017)
(2 193)
(2 299)
(2 423)
(2 485)
(2 340)
(1 976)
(2 193)
(2 085)
(2 241)
(2 596)
(2 373)
(1 922)
(1 721)
(1 578)
(1 446)
0
0
(1 988)
(580)
(1 217)
(1 608)
(3 604)
(3 765)
(3 975)
(3 701)
(2 887)
(2 803)
(2 588)
(3 038)
(2 567)
(2 466)
(2 304)
(2 248)
(2 122)
(1 912)
(1 959)
(1 906)
(1 838)
(2 020)
(2 063)
Depreciation & Amortization
(109)
0
0
(60)
(121)
(97)
(134)
(139)
(142)
(170)
(205)
(252)
(323)
(349)
(381)
(408)
(600)
(734)
(774)
(994)
(994)
(974)
(979)
(877)
(830)
(811)
(908)
(903)
(943)
(961)
(948)
(950)
(1 076)
(1 027)
(937)
(842)
(621)
(626)
(624)
(633)
(623)
(627)
(705)
(804)
(850)
(854)
(745)
(655)
(540)
(504)
(490)
Other Operating Expenses
0
(426)
(425)
0
0
(2 409)
0
0
0
(209)
(204)
(203)
0
0
0
(101)
0
(251)
(150)
(150)
0
(3 356)
(3 357)
(3 357)
0
0
(918)
(2 554)
0
(2 765)
(3 150)
(3 150)
0
0
0
54
0
67
67
13
0
(822)
(827)
(849)
0
(1 424)
0
15
0
(1 572)
(1 564)
Operating Income
2 265
N/A
201
-91%
(7 145)
N/A
(5 483)
+23%
(11 702)
-113%
(14 122)
-21%
(8 730)
+38%
(10 176)
-17%
(5 260)
+48%
(3 218)
+39%
(1 756)
+45%
(183)
+90%
2 492
N/A
439
-82%
(1 641)
N/A
(2 087)
-27%
(2 019)
+3%
(1 635)
+19%
(1 479)
+10%
(2 327)
-57%
(5 855)
-152%
(10 078)
-72%
(7 309)
+27%
(5 456)
+25%
2 700
N/A
3 810
+41%
2 019
-47%
(481)
N/A
(2 004)
-317%
(4 998)
-149%
(4 309)
+14%
(5 431)
-26%
(2 043)
+62%
(2 369)
-16%
(1 811)
+24%
(450)
+75%
2 470
N/A
2 136
-14%
1 732
-19%
2 516
+45%
1 324
-47%
(140)
N/A
(2 062)
-1 368%
(4 368)
-112%
(3 450)
+21%
(5 520)
-60%
(3 396)
+38%
(3 188)
+6%
(3 002)
+6%
(4 435)
-48%
(4 036)
+9%
Pre-Tax Income
Interest Income Expense
(522)
(444)
(392)
(117)
490
172
55
251
124
25
(25)
(528)
(726)
2 907
3 407
2 568
390
(1 038)
(1 588)
(1 381)
(796)
5 969
1 035
811
(1 895)
(8 520)
(4 481)
(5 387)
(4 702)
(6 655)
(4 962)
669
4 084
5 394
5 885
1 610
(1 484)
(514)
(2 618)
(2 599)
625
308
1 714
2 168
56
452
(258)
(455)
(687)
(1 980)
(1 182)
Non-Reccuring Items
0
0
0
0
(2 410)
0
(2 413)
(2 413)
(207)
0
0
0
0
0
(102)
0
1 577
0
0
0
(3 356)
0
0
0
(2 706)
(2 006)
(2 003)
0
(2 447)
0
0
0
(9 403)
(9 201)
(6 758)
(6 853)
12 369
12 735
10 297
10 414
(848)
0
0
0
(1 424)
0
(1 432)
(1 432)
(1 587)
0
0
Gain/Loss on Disposition of Assets
1
0
0
0
13
6
0
6
6
0
0
15
15
0
32
17
17
0
9
0
(369)
0
0
(368)
9
32
14
0
(11)
(41)
(24)
(30)
140
287
248
304
0
43
87
37
31
10
9
9
25
62
0
57
39
(22)
(13)
Total Other Income
578
626
744
786
552
968
919
846
532
222
(4)
(33)
(62)
(16)
(87)
(99)
108
110
209
226
(169)
(2 009)
(263)
38
318
1 768
(6)
68
(787)
(756)
(879)
(847)
(3 077)
(3 073)
(3 090)
(2 950)
1 114
177
301
155
(2 085)
(1 760)
(1 800)
(1 862)
7
7
110
69
67
47
8
Pre-Tax Income
2 323
N/A
383
-84%
(6 793)
N/A
(4 813)
+29%
(13 057)
-171%
(12 976)
+1%
(10 169)
+22%
(11 487)
-13%
(4 805)
+58%
(2 972)
+38%
(1 787)
+40%
(730)
+59%
1 719
N/A
3 330
+94%
1 609
-52%
399
-75%
73
-82%
(2 563)
N/A
(2 848)
-11%
(3 482)
-22%
(10 544)
-203%
(6 118)
+42%
(6 537)
-7%
(4 977)
+24%
(1 573)
+68%
(4 916)
-213%
(4 459)
+9%
(5 798)
-30%
(9 952)
-72%
(12 452)
-25%
(10 176)
+18%
(5 640)
+45%
(10 299)
-83%
(8 961)
+13%
(5 526)
+38%
(8 339)
-51%
14 468
N/A
14 577
+1%
9 798
-33%
10 523
+7%
(953)
N/A
(1 583)
-66%
(2 138)
-35%
(4 052)
-90%
(4 785)
-18%
(4 998)
-4%
(4 977)
+0%
(4 948)
+1%
(5 170)
-4%
(6 390)
-24%
(5 222)
+18%
Net Income
Tax Provision
146
626
1 375
1 375
(33)
(385)
(777)
(777)
109
109
109
100
331
331
331
340
35
35
35
35
(77)
(77)
(77)
(77)
16
12
12
12
207
0
0
0
(36)
(36)
0
(36)
(133)
0
0
0
85
0
0
0
0
0
0
0
(54)
(51)
(51)
Income from Continuing Operations
2 469
1 009
(5 418)
(3 438)
(13 091)
(13 361)
(10 946)
(12 264)
(4 695)
(2 862)
(1 677)
(630)
2 050
3 661
1 940
740
107
(2 528)
(2 813)
(3 447)
(10 621)
(6 195)
(6 614)
(5 054)
(1 557)
(4 903)
(4 446)
(5 785)
(9 745)
(12 240)
(9 964)
(5 428)
(10 335)
(8 995)
(5 561)
(8 374)
14 335
14 443
9 665
10 390
(868)
(1 498)
(2 054)
(3 968)
(4 785)
(4 998)
(4 977)
(4 948)
(5 224)
(6 441)
(5 273)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(81)
(81)
(74)
(92)
147
84
72
89
(165)
(50)
13
666
592
743
765
379
631
559
605
1 366
1 358
1 307
1 275
1 410
1 452
0
1 370
0
(183)
0
(275)
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 469
N/A
1 009
-59%
(5 418)
N/A
(3 438)
+37%
(13 091)
-281%
(13 361)
-2%
(10 946)
+18%
(12 264)
-12%
(4 695)
+62%
(2 943)
+37%
(1 758)
+40%
(703)
+60%
1 958
N/A
3 808
+94%
2 024
-47%
811
-60%
196
-76%
(2 692)
N/A
(2 862)
-6%
(3 433)
-20%
(9 955)
-190%
(5 603)
+44%
(5 872)
-5%
(4 289)
+27%
(1 178)
+73%
(4 272)
-263%
(3 885)
+9%
(5 178)
-33%
(8 379)
-62%
(10 881)
-30%
(8 657)
+20%
(4 155)
+52%
(8 925)
-115%
(7 544)
+15%
(4 284)
+43%
(7 839)
-83%
13 725
N/A
13 542
-1%
8 832
-35%
10 206
+16%
(3 454)
N/A
(4 075)
-18%
(4 604)
-13%
(6 518)
-42%
(4 785)
+27%
(4 998)
-4%
(4 864)
+3%
(4 836)
+1%
(5 111)
-6%
(6 329)
-24%
(5 273)
+17%
EPS (Diluted)
246.9
N/A
72.07
-71%
-387
N/A
-245.57
+37%
-935.07
-281%
-954.35
-2%
-781.85
+18%
-876
-12%
-335.35
+62%
-154.89
+54%
-92.52
+40%
-50.21
+46%
93.23
N/A
165.56
+78%
126.5
-24%
47.7
-62%
11.54
-76%
-149.55
N/A
-150.63
-1%
-171.65
-14%
-474.04
-176%
-233.45
+51%
-234.88
-1%
-178.7
+24%
-49.08
+73%
-178
-263%
-155.4
+13%
-215.75
-39%
-335.16
-55%
-418.5
-25%
-320.62
+23%
-153.88
+52%
-330.55
-115%
-269.17
+19%
-143.54
+47%
-276.26
-92%
471.41
N/A
428.22
-9%
279.27
-35%
322.71
+16%
-109.2
N/A
-128.86
-18%
-145.58
-13%
-183.34
-26%
-134.6
+27%
-115.16
+14%
-112.07
+3%
-111.42
+1%
-117.77
-6%
-145.82
-24%
-121.51
+17%

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.