First Time Loading...
P

Power Logics
KOSDAQ:047310

Watchlist Manager
Power Logics
KOSDAQ:047310
Watchlist
Price: 7 910 KRW -1.13% Market Closed
Updated: May 12, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

773.2B
+6%
Revenue
Growth Rates:
1 Year
+4%
3 Years
-17%
5 Years
+3%
7 Years
+42%
10 Years
+44%
15.6B
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-41%
7 Years
+23%
10 Years
+835%
16.4B
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-31%
7 Years
+148%
10 Years
+313%

Earnings Waterfall
Power Logics

Revenue
773.2B KRW
Cost of Revenue
-714.1B KRW
Gross Profit
59.1B KRW
Operating Expenses
-43.5B KRW
Operating Income
15.6B KRW
Other Expenses
855.7m KRW
Net Income
16.4B KRW

Income Statement
Power Logics

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
535 821
N/A
575 297
+7%
533 711
-7%
529 002
-1%
552 313
+4%
547 230
-1%
560 435
+2%
590 247
+5%
581 431
-1%
563 456
-3%
578 688
+3%
532 787
-8%
545 480
+2%
572 947
+5%
628 893
+10%
700 069
+11%
705 665
+1%
723 036
+2%
704 672
-3%
684 585
-3%
753 903
+10%
872 021
+16%
972 745
+12%
1 123 154
+15%
1 107 914
-1%
1 012 144
-9%
960 502
-5%
936 527
-2%
927 236
-1%
949 256
+2%
930 752
-2%
875 509
-6%
908 324
+4%
927 714
+2%
936 017
+1%
850 074
-9%
743 873
-12%
720 546
-3%
673 426
-7%
727 441
+8%
773 181
+6%
Gross Profit
Cost of Revenue
(509 498)
(543 383)
(505 785)
(500 245)
(515 801)
(515 467)
(531 977)
(554 948)
(537 224)
(516 818)
(522 109)
(483 623)
(499 222)
(528 237)
(578 273)
(640 755)
(651 927)
(664 408)
(647 535)
(625 094)
(681 015)
(783 376)
(870 385)
(1 009 799)
(999 788)
(936 822)
(902 424)
(896 504)
(909 615)
(922 458)
(908 252)
(852 485)
(874 578)
(893 399)
(902 645)
(827 719)
(734 347)
(697 949)
(641 553)
(683 866)
(714 061)
Gross Profit
26 326
N/A
31 916
+21%
27 927
-12%
28 757
+3%
36 511
+27%
31 762
-13%
28 458
-10%
35 300
+24%
44 206
+25%
46 640
+6%
56 581
+21%
49 165
-13%
46 258
-6%
44 711
-3%
50 620
+13%
59 314
+17%
53 739
-9%
58 628
+9%
57 137
-3%
59 491
+4%
72 888
+23%
88 645
+22%
102 360
+15%
113 354
+11%
108 126
-5%
75 320
-30%
58 078
-23%
40 024
-31%
17 621
-56%
26 799
+52%
22 500
-16%
23 024
+2%
33 746
+47%
34 316
+2%
33 372
-3%
22 355
-33%
9 527
-57%
22 598
+137%
31 873
+41%
43 575
+37%
59 120
+36%
Operating Income
Operating Expenses
(24 657)
(28 442)
(25 651)
(24 088)
(24 898)
(27 929)
(23 336)
(26 689)
(34 791)
(37 307)
(40 481)
(40 181)
(33 555)
(33 033)
(36 587)
(34 101)
(34 255)
(42 582)
(43 724)
(44 079)
(46 671)
(51 452)
(54 424)
(56 864)
(57 552)
(57 091)
(51 613)
(50 111)
(43 782)
(41 657)
(44 415)
(45 773)
(47 829)
(54 028)
(50 953)
(48 335)
(48 671)
(63 502)
(64 208)
(63 180)
(43 540)
Selling, General & Administrative
(23 857)
(27 659)
(24 523)
(22 988)
(23 405)
(20 259)
(21 577)
(24 398)
(24 189)
(24 216)
(24 790)
(22 121)
(20 935)
(20 299)
(21 199)
(21 455)
(21 587)
(21 892)
(20 461)
(20 476)
(22 502)
(26 458)
(28 250)
(28 874)
(27 050)
(25 673)
(22 984)
(23 259)
(21 782)
(21 238)
(24 370)
(25 450)
(27 082)
(28 218)
(27 267)
(26 463)
(27 450)
(26 110)
(27 214)
(26 839)
(25 239)
Research & Development
0
0
0
0
0
0
(62)
(279)
(8 016)
(10 245)
(12 272)
(14 433)
(8 876)
(9 045)
(9 392)
(9 336)
(9 507)
(10 735)
0
(11 536)
(21 406)
(17 477)
(23 945)
(25 985)
(28 652)
(29 140)
(27 171)
(24 139)
(19 021)
(17 301)
(16 725)
(16 786)
(17 083)
(17 298)
(17 135)
(16 703)
(17 959)
(17 242)
(16 993)
(16 467)
(15 558)
Depreciation & Amortization
0
(782)
(1 128)
(1 100)
(1 492)
(1 583)
(1 696)
(2 012)
(2 585)
(2 847)
(3 420)
(3 627)
(3 744)
(3 689)
(3 475)
(3 311)
(3 162)
(3 041)
(8 049)
(7 949)
(2 763)
(7 517)
(2 229)
(2 005)
(1 849)
(2 279)
(2 490)
(2 715)
(2 979)
(3 108)
(3 319)
(3 536)
(3 664)
(3 519)
(3 381)
(3 311)
(3 262)
(3 142)
(2 995)
(2 867)
(2 743)
Other Operating Expenses
(800)
0
0
0
0
(6 087)
0
0
0
0
0
0
0
0
(2 521)
0
0
(6 914)
(15 214)
(4 118)
0
0
0
0
0
0
1 032
0
0
(10)
0
0
0
(4 993)
(3 170)
(1 859)
0
(17 007)
(17 007)
(17 007)
0
Operating Income
1 667
N/A
3 473
+108%
2 276
-34%
4 669
+105%
11 614
+149%
3 835
-67%
5 123
+34%
8 611
+68%
9 415
+9%
9 331
-1%
16 098
+73%
8 983
-44%
12 703
+41%
11 677
-8%
14 033
+20%
25 213
+80%
19 483
-23%
16 046
-18%
13 413
-16%
15 412
+15%
26 217
+70%
37 193
+42%
47 936
+29%
56 491
+18%
50 574
-10%
18 231
-64%
6 466
-65%
(10 087)
N/A
(26 161)
-159%
(14 858)
+43%
(21 915)
-47%
(22 750)
-4%
(14 082)
+38%
(19 712)
-40%
(17 581)
+11%
(25 981)
-48%
(39 145)
-51%
(40 904)
-4%
(32 336)
+21%
(19 605)
+39%
15 580
N/A
Pre-Tax Income
Interest Income Expense
1 011
(3 092)
(3 560)
(1 759)
936
1 481
1 626
(1 170)
(3 727)
(4 512)
(3 045)
(3 802)
(107)
(1 260)
(607)
3 299
(2 681)
(109)
770
(811)
2 049
3 598
4 064
9 825
5 613
8 033
6 304
926
(961)
(10 984)
(10 755)
(5 162)
11 880
10 303
16 654
19 899
6 432
7 290
(1 224)
(9 486)
3 112
Non-Reccuring Items
0
(113)
(571)
(2 604)
(6 092)
0
(6 637)
(5 899)
(1 693)
(4 426)
(4 114)
(2 837)
(4 830)
(3 218)
0
(5 193)
(8 036)
0
0
0
(2 498)
(5 370)
(5 407)
(5 416)
(1 825)
993
0
1 031
(62)
0
(1 832)
(3 135)
(4 993)
0
0
0
(17 007)
0
0
0
0
Gain/Loss on Disposition of Assets
0
(1 008)
(698)
(83)
(131)
934
916
1 056
(373)
(963)
(2 232)
(2 224)
(1 702)
(973)
(816)
(1 111)
(13)
(488)
(277)
(61)
(1 133)
(1 900)
47
(1 860)
(3 415)
(2 704)
(3 571)
(2 823)
(742)
0
(1 519)
(391)
(736)
(990)
(859)
(474)
(619)
(357)
(481)
(820)
(163)
Total Other Income
1 363
2 111
(3 389)
(2 618)
(544)
(837)
(456)
(147)
(759)
(772)
(934)
(1 247)
(406)
(464)
(16)
15
68
209
188
290
277
174
(222)
(118)
2 419
2 736
3 223
3 055
439
9 458
10 436
10 396
(123)
213
174
(129)
(230)
(569)
(527)
(344)
70
Pre-Tax Income
4 041
N/A
1 372
-66%
(5 943)
N/A
(2 396)
+60%
5 782
N/A
5 412
-6%
573
-89%
2 452
+328%
2 864
+17%
(1 342)
N/A
5 771
N/A
(1 128)
N/A
5 657
N/A
5 760
+2%
12 592
+119%
22 223
+76%
8 821
-60%
15 659
+78%
14 096
-10%
14 831
+5%
24 912
+68%
33 696
+35%
46 418
+38%
58 923
+27%
53 365
-9%
27 288
-49%
12 422
-54%
(7 898)
N/A
(27 488)
-248%
(16 385)
+40%
(25 586)
-56%
(21 043)
+18%
(8 054)
+62%
(10 187)
-26%
(1 612)
+84%
(6 684)
-315%
(50 569)
-657%
(34 540)
+32%
(34 568)
0%
(30 254)
+12%
18 598
N/A
Net Income
Tax Provision
(359)
(1 308)
(1 455)
(1 430)
(970)
(41)
250
185
356
478
528
399
(850)
(954)
(1 396)
(1 862)
348
136
(304)
383
(983)
(1 725)
(3 811)
(3 763)
1 630
2 987
3 626
3 459
1 768
1 184
1 017
1 312
(2 603)
(2 537)
(2 159)
(2 858)
880
923
3 070
3 337
(2 461)
Income from Continuing Operations
3 682
65
(7 397)
(3 826)
4 813
5 369
821
2 636
3 220
(864)
6 299
(729)
4 807
4 806
11 196
20 361
9 169
15 793
13 790
15 212
23 928
31 971
42 607
55 160
54 995
30 274
16 047
(4 440)
(25 720)
(15 200)
(24 567)
(19 730)
(10 657)
(12 724)
(3 771)
(9 543)
(49 689)
(33 618)
(31 498)
(26 918)
16 137
Income to Minority Interest
303
0
0
45
125
192
245
609
1 479
2 379
2 928
2 604
1 827
1 017
729
1 517
1 381
1 178
832
(36)
(64)
58
185
287
429
596
785
807
933
916
1 411
2 126
2 475
2 273
1 549
593
213
179
131
392
298
Net Income (Common)
3 984
N/A
180
-95%
(7 397)
N/A
(3 781)
+49%
4 938
N/A
5 561
+13%
1 065
-81%
3 244
+205%
4 699
+45%
1 514
-68%
9 227
+509%
1 875
-80%
6 634
+254%
5 822
-12%
11 924
+105%
21 877
+83%
10 551
-52%
16 973
+61%
14 624
-14%
15 178
+4%
23 865
+57%
32 028
+34%
42 790
+34%
55 444
+30%
55 424
0%
30 869
-44%
16 831
-45%
(3 633)
N/A
(24 786)
-582%
(14 285)
+42%
(23 157)
-62%
(17 604)
+24%
(8 182)
+54%
(10 451)
-28%
(2 222)
+79%
(8 950)
-303%
(49 476)
-453%
(33 439)
+32%
(31 367)
+6%
(26 526)
+15%
16 436
N/A
EPS (Diluted)
142.28
N/A
6.42
-95%
-264.17
N/A
-135.03
+49%
176.35
N/A
185.36
+5%
36.72
-80%
108.13
+194%
156.63
+45%
47.31
-70%
288.34
+509%
58.59
-80%
207.31
+254%
181.93
-12%
350.7
+93%
643.44
+83%
310.32
-52%
499.2
+61%
430.11
-14%
446.41
+4%
701.91
+57%
942
+34%
1 258.52
+34%
1 630.7
+30%
1 630.11
0%
907.91
-44%
495.02
-45%
-106.85
N/A
-729
-582%
-415
+43%
-672.75
-62%
-486.18
+28%
-237.7
+51%
-303.61
-28%
-64.55
+79%
-260
-303%
-1 437.37
-453%
-913.36
+36%
-856.77
+6%
-724.53
+15%
448.92
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
Join more than 136,600+ 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.