V
VitzroCell Co Ltd
KOSDAQ:082920
VitzroCell Co Ltd
KOSDAQ:082920
Price:
21 900 KRW
-1.35%
Market Closed
Updated:
Jun 12, 2024
Add
Note
Why Create Notes?
Capture your thoughts
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
Abbvie Inc
NYSE:ABBV
|
Biotechnology
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Realty Income Corp
NYSE:O
|
Real Estate
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Walt Disney Co
NYSE:DIS
|
Media
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
This note will be permanently deleted.
Ask me anything about
VitzroCell Co Ltd
Income Statement
Earnings Waterfall
VitzroCell Co Ltd
VitzroCell Co Ltd
|
Revenue
|
176.2B
KRW
|
|
Cost of Revenue
|
-124.2B
KRW
|
|
Gross Profit
|
52B
KRW
|
|
Operating Expenses
|
-14.3B
KRW
|
|
Operating Income
|
37.7B
KRW
|
|
Other Expenses
|
-1.6B
KRW
|
|
Net Income
|
36.1B
KRW
|
Income Statement
VitzroCell Co Ltd
VitzroCell Co Ltd
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 |
68 290
N/A
|
70 569
+3%
|
72 936
+3%
|
73 465
+1%
|
75 537
+3%
|
74 567
-1%
|
82 163
+10%
|
81 221
-1%
|
85 396
+5%
|
85 870
+1%
|
91 020
+6%
|
99 381
+9%
|
104 390
+5%
|
112 935
+8%
|
105 352
-7%
|
86 130
-18%
|
25 219
-71%
|
68 702
+172%
|
71 682
+4%
|
91 537
+28%
|
112 597
+23%
|
118 419
+5%
|
127 720
+8%
|
135 362
+6%
|
133 438
-1%
|
134 098
+0%
|
131 631
-2%
|
119 608
-9%
|
113 180
-5%
|
106 394
-6%
|
109 845
+3%
|
115 629
+5%
|
113 250
-2%
|
110 740
-2%
|
111 620
+1%
|
118 640
+6%
|
140 981
+19%
|
155 853
+11%
|
172 381
+11%
|
182 378
+6%
|
176 220
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(51 699)
|
(52 916)
|
(54 852)
|
(54 109)
|
(55 650)
|
(53 831)
|
(59 629)
|
(58 474)
|
(60 680)
|
(61 477)
|
(62 661)
|
(68 365)
|
(71 532)
|
(77 132)
|
(76 915)
|
(63 846)
|
(20 311)
|
(55 667)
|
(56 675)
|
(69 024)
|
(84 241)
|
(88 757)
|
(92 539)
|
(98 871)
|
(97 546)
|
(96 333)
|
(94 035)
|
(85 782)
|
(81 971)
|
(76 775)
|
(80 128)
|
(83 777)
|
(80 030)
|
(78 879)
|
(80 116)
|
(82 722)
|
(99 387)
|
(108 588)
|
(115 971)
|
(128 157)
|
(124 217)
|
|
| Gross Profit |
16 591
N/A
|
17 654
+6%
|
18 085
+2%
|
19 357
+7%
|
19 888
+3%
|
20 736
+4%
|
22 534
+9%
|
22 747
+1%
|
24 715
+9%
|
24 392
-1%
|
28 360
+16%
|
31 016
+9%
|
32 860
+6%
|
35 806
+9%
|
28 436
-21%
|
22 286
-22%
|
4 908
-78%
|
13 035
+166%
|
15 007
+15%
|
22 513
+50%
|
28 356
+26%
|
29 664
+5%
|
35 182
+19%
|
36 492
+4%
|
35 892
-2%
|
37 764
+5%
|
37 596
0%
|
33 826
-10%
|
31 209
-8%
|
29 619
-5%
|
29 717
+0%
|
31 852
+7%
|
33 219
+4%
|
31 861
-4%
|
31 505
-1%
|
35 918
+14%
|
41 594
+16%
|
47 265
+14%
|
56 410
+19%
|
54 221
-4%
|
52 004
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 806)
|
(10 319)
|
(10 428)
|
(11 159)
|
(11 877)
|
(11 452)
|
(11 712)
|
(11 750)
|
(11 298)
|
(12 001)
|
(12 255)
|
(11 995)
|
(12 239)
|
(11 153)
|
(10 400)
|
(10 052)
|
(4 549)
|
(51 230)
|
(8 633)
|
(9 042)
|
(8 718)
|
(10 215)
|
(10 905)
|
(10 208)
|
(10 559)
|
(10 846)
|
(12 251)
|
(12 715)
|
(13 051)
|
(13 086)
|
(12 101)
|
(13 551)
|
(15 797)
|
(15 731)
|
(16 631)
|
(16 645)
|
(12 768)
|
(12 979)
|
(12 368)
|
(11 929)
|
(14 313)
|
|
| Selling, General & Administrative |
(9 373)
|
(9 911)
|
(10 066)
|
(10 840)
|
(11 604)
|
(11 202)
|
(11 456)
|
(11 489)
|
(11 031)
|
(11 728)
|
(11 974)
|
(11 711)
|
(11 677)
|
(10 585)
|
(10 119)
|
(9 798)
|
(4 453)
|
(8 883)
|
(8 437)
|
(8 865)
|
(8 384)
|
(9 152)
|
(9 777)
|
(9 032)
|
(10 162)
|
(9 897)
|
(11 282)
|
(11 676)
|
(12 500)
|
(12 488)
|
(11 474)
|
(12 929)
|
(15 047)
|
(14 952)
|
(15 822)
|
(15 807)
|
(11 994)
|
(12 181)
|
(11 551)
|
(11 032)
|
(13 045)
|
|
| 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
|
(401)
|
|
| Depreciation & Amortization |
(434)
|
(410)
|
(363)
|
(319)
|
(275)
|
(251)
|
(256)
|
(262)
|
(268)
|
(275)
|
(282)
|
(287)
|
(289)
|
(293)
|
(280)
|
(256)
|
(95)
|
(200)
|
(182)
|
(180)
|
(334)
|
(335)
|
(399)
|
(447)
|
(396)
|
(465)
|
(485)
|
(555)
|
(551)
|
(598)
|
(627)
|
(622)
|
(750)
|
(779)
|
(809)
|
(838)
|
(775)
|
(798)
|
(809)
|
(891)
|
(868)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(273)
|
(275)
|
0
|
0
|
0
|
(42 147)
|
(14)
|
3
|
0
|
(728)
|
(729)
|
(729)
|
0
|
(484)
|
(484)
|
(484)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(7)
|
0
|
|
| Operating Income |
6 785
N/A
|
7 334
+8%
|
7 656
+4%
|
8 197
+7%
|
8 010
-2%
|
9 284
+16%
|
10 822
+17%
|
10 997
+2%
|
13 417
+22%
|
12 390
-8%
|
16 104
+30%
|
19 019
+18%
|
20 618
+8%
|
24 651
+20%
|
18 037
-27%
|
12 233
-32%
|
359
-97%
|
(38 195)
N/A
|
6 373
N/A
|
13 470
+111%
|
19 638
+46%
|
19 446
-1%
|
24 276
+25%
|
26 284
+8%
|
25 333
-4%
|
26 920
+6%
|
25 346
-6%
|
21 111
-17%
|
18 157
-14%
|
16 534
-9%
|
17 617
+7%
|
18 302
+4%
|
17 422
-5%
|
16 130
-7%
|
14 873
-8%
|
19 273
+30%
|
28 825
+50%
|
34 286
+19%
|
44 043
+28%
|
42 291
-4%
|
37 690
-11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
703
|
380
|
(1 184)
|
(357)
|
145
|
(38)
|
972
|
1 339
|
840
|
713
|
694
|
(1 095)
|
1 740
|
(376)
|
641
|
1 935
|
(497)
|
843
|
61
|
(242)
|
260
|
618
|
225
|
1 064
|
529
|
1 556
|
965
|
(20)
|
(2 151)
|
(1 764)
|
(1 670)
|
872
|
3 552
|
2 820
|
6 104
|
8 684
|
(605)
|
578
|
4 778
|
1 947
|
7 489
|
|
| Non-Reccuring Items |
(281)
|
(924)
|
(1 041)
|
(1 071)
|
(1 041)
|
(161)
|
(441)
|
(398)
|
(397)
|
(388)
|
(262)
|
(281)
|
0
|
0
|
(42 132)
|
(42 149)
|
(16)
|
0
|
0
|
0
|
(731)
|
0
|
0
|
0
|
(484)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(520)
|
(584)
|
(520)
|
(520)
|
0
|
57
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
26
|
53
|
0
|
0
|
10
|
(17)
|
0
|
0
|
(190)
|
(190)
|
35
|
0
|
50
|
46
|
35
|
0
|
0
|
238
|
149
|
(422)
|
(656)
|
0
|
(814)
|
(303)
|
(135)
|
(141)
|
(132)
|
(325)
|
(28)
|
(23)
|
0
|
0
|
0
|
139
|
0
|
139
|
51
|
(88)
|
(88)
|
0
|
0
|
|
| Total Other Income |
87
|
(34)
|
80
|
102
|
(1)
|
81
|
141
|
130
|
(168)
|
(71)
|
79
|
62
|
130
|
86
|
40 936
|
41 177
|
1 438
|
42 570
|
1 431
|
1 191
|
(119)
|
(801)
|
(539)
|
(674)
|
(594)
|
(593)
|
(119)
|
385
|
177
|
261
|
255
|
(492)
|
(397)
|
(492)
|
(388)
|
216
|
244
|
287
|
249
|
87
|
(1 161)
|
|
| Pre-Tax Income |
7 321
N/A
|
6 810
-7%
|
5 511
-19%
|
6 871
+25%
|
7 123
+4%
|
9 149
+28%
|
11 495
+26%
|
12 068
+5%
|
13 503
+12%
|
12 456
-8%
|
16 649
+34%
|
17 705
+6%
|
22 538
+27%
|
24 405
+8%
|
17 517
-28%
|
13 196
-25%
|
1 284
-90%
|
5 456
+325%
|
8 014
+47%
|
13 998
+75%
|
18 392
+31%
|
19 263
+5%
|
23 148
+20%
|
26 372
+14%
|
24 650
-7%
|
27 742
+13%
|
26 059
-6%
|
21 149
-19%
|
16 155
-24%
|
15 007
-7%
|
16 202
+8%
|
18 682
+15%
|
20 057
+7%
|
18 013
-10%
|
20 069
+11%
|
27 793
+38%
|
28 515
+3%
|
35 120
+23%
|
48 982
+39%
|
44 326
-10%
|
44 018
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(501)
|
(569)
|
(424)
|
(562)
|
(618)
|
(924)
|
(1 416)
|
(1 668)
|
(1 934)
|
(1 815)
|
(2 515)
|
(2 268)
|
(3 475)
|
(3 737)
|
(994)
|
(733)
|
(50)
|
922
|
(1 215)
|
(2 206)
|
(3 021)
|
(3 124)
|
(3 550)
|
(4 443)
|
(4 568)
|
(5 267)
|
(4 975)
|
(3 758)
|
(2 026)
|
(1 796)
|
(2 164)
|
(2 666)
|
(3 036)
|
(2 499)
|
(2 788)
|
(4 302)
|
(5 403)
|
(7 071)
|
(10 891)
|
(10 137)
|
(7 963)
|
|
| Income from Continuing Operations |
6 820
|
6 240
|
5 087
|
6 309
|
6 505
|
8 226
|
10 078
|
10 400
|
11 568
|
10 640
|
14 134
|
15 437
|
19 065
|
20 671
|
16 523
|
12 464
|
1 234
|
6 376
|
6 798
|
11 790
|
15 372
|
16 137
|
19 596
|
21 928
|
20 082
|
22 475
|
21 085
|
17 392
|
14 129
|
13 213
|
14 039
|
16 017
|
17 021
|
15 514
|
17 281
|
23 491
|
23 112
|
28 049
|
38 091
|
34 189
|
36 055
|
|
| Net Income (Common) |
6 820
N/A
|
6 240
-9%
|
5 087
-18%
|
6 309
+24%
|
6 505
+3%
|
8 226
+26%
|
10 078
+23%
|
10 400
+3%
|
11 568
+11%
|
10 640
-8%
|
14 134
+33%
|
15 437
+9%
|
19 065
+24%
|
20 671
+8%
|
16 523
-20%
|
12 464
-25%
|
1 234
-90%
|
6 376
+417%
|
6 798
+7%
|
11 790
+73%
|
15 372
+30%
|
16 137
+5%
|
19 596
+21%
|
21 928
+12%
|
20 082
-8%
|
22 475
+12%
|
21 085
-6%
|
17 392
-18%
|
14 129
-19%
|
13 213
-6%
|
14 039
+6%
|
16 017
+14%
|
17 021
+6%
|
15 514
-9%
|
17 281
+11%
|
23 491
+36%
|
23 112
-2%
|
28 049
+21%
|
38 091
+36%
|
34 189
-10%
|
36 055
+5%
|
|
| EPS (Diluted) |
324.76
N/A
|
297.14
-9%
|
242.23
-18%
|
300.42
+24%
|
295.68
-2%
|
373.9
+26%
|
479.9
+28%
|
495.23
+3%
|
550.85
+11%
|
483.63
-12%
|
706.7
+46%
|
771.85
+9%
|
866.59
+12%
|
939.59
+8%
|
917.94
-2%
|
566.54
-38%
|
56.09
-90%
|
289.81
+417%
|
309
+7%
|
535.9
+73%
|
698.72
+30%
|
768.42
+10%
|
933.14
+21%
|
1 044.19
+12%
|
956.28
-8%
|
1 021.59
+7%
|
958.4
-6%
|
790.54
-18%
|
642.22
-19%
|
600.59
-6%
|
657.62
+9%
|
751.83
+14%
|
796.39
+6%
|
728.22
-9%
|
763.39
+5%
|
1 043.32
+37%
|
1 089.31
+4%
|
1 324.66
+22%
|
1 720.82
+30%
|
1 525.19
-11%
|
1 646.83
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
