First Time Loading...
U

UniTest Inc
KOSDAQ:086390

Watchlist Manager
UniTest Inc
KOSDAQ:086390
Watchlist
Price: 13 370 KRW -1.18% Market Closed
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

167.8B
-18%
Revenue
Growth Rates:
1 Year
+36%
3 Years
+36%
5 Years
-41%
7 Years
+44%
10 Years
+926%
7.1B
-64%
Operating Income
Growth Rates:
1 Year
-
3 Years
+167%
5 Years
-90%
7 Years
-38%
10 Years
-
6.8B
-63%
Net Income
Growth Rates:
1 Year
-
3 Years
+307%
5 Years
-87%
7 Years
-19%
10 Years
-

Earnings Waterfall
UniTest Inc

Revenue
167.8B KRW
Cost of Revenue
-125.3B KRW
Gross Profit
42.4B KRW
Operating Expenses
-35.3B KRW
Operating Income
7.1B KRW
Other Expenses
-392.5m KRW
Net Income
6.8B KRW

Income Statement
UniTest Inc

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
16 345
N/A
19 214
+18%
31 198
+62%
44 939
+44%
62 546
+39%
102 723
+64%
131 628
+28%
132 519
+1%
133 524
+1%
102 200
-23%
67 737
-34%
101 903
+50%
116 772
+15%
152 605
+31%
191 142
+25%
155 271
-19%
168 554
+9%
199 056
+18%
235 308
+18%
302 952
+29%
282 306
-7%
225 828
-20%
204 152
-10%
184 466
-10%
198 326
+8%
194 938
-2%
159 958
-18%
111 212
-30%
123 472
+11%
130 443
+6%
125 464
-4%
144 912
+16%
114 579
-21%
105 106
-8%
96 785
-8%
93 733
-3%
123 780
+32%
142 156
+15%
199 615
+40%
205 201
+3%
167 769
-18%
Gross Profit
Cost of Revenue
(11 939)
(13 017)
(19 832)
(26 287)
(37 836)
(60 683)
(75 852)
(78 098)
(81 275)
(68 214)
(48 606)
(73 200)
(80 648)
(98 655)
(128 661)
(101 312)
(107 033)
(121 465)
(135 219)
(181 733)
(174 100)
(144 098)
(138 055)
(124 059)
(131 462)
(133 150)
(111 841)
(79 330)
(88 871)
(94 571)
(91 750)
(110 625)
(89 034)
(78 421)
(71 438)
(68 418)
(92 280)
(108 302)
(154 449)
(152 627)
(125 349)
Gross Profit
4 407
N/A
6 198
+41%
11 366
+83%
18 652
+64%
24 710
+32%
42 039
+70%
55 776
+33%
54 420
-2%
52 249
-4%
33 986
-35%
19 131
-44%
28 704
+50%
36 124
+26%
53 950
+49%
62 481
+16%
53 959
-14%
61 520
+14%
77 592
+26%
100 090
+29%
121 220
+21%
108 206
-11%
81 730
-24%
66 098
-19%
60 408
-9%
66 864
+11%
61 789
-8%
48 117
-22%
31 883
-34%
34 602
+9%
35 873
+4%
33 716
-6%
34 288
+2%
25 544
-26%
26 686
+4%
25 347
-5%
25 315
0%
31 500
+24%
33 855
+7%
45 166
+33%
52 574
+16%
42 420
-19%
Operating Income
Operating Expenses
(12 078)
(11 890)
(12 807)
(14 007)
(16 482)
(19 257)
(21 797)
(22 420)
(22 184)
(21 230)
(21 459)
(24 113)
(24 544)
(27 400)
(29 274)
(28 543)
(28 950)
(30 507)
(34 056)
(35 111)
(36 722)
(35 708)
(34 202)
(34 851)
(36 892)
(38 821)
(35 969)
(35 372)
(31 923)
(30 476)
(31 816)
(32 651)
(34 594)
(35 556)
(39 005)
(41 116)
(37 492)
(37 521)
(35 215)
(32 655)
(35 277)
Selling, General & Administrative
(11 498)
(9 912)
(9 575)
(9 332)
(10 230)
(12 353)
(13 277)
(12 716)
(13 155)
(11 814)
(12 595)
(15 613)
(15 238)
(18 262)
(19 571)
(18 401)
(18 004)
(17 469)
(23 901)
(27 659)
(18 858)
(35 709)
(34 203)
(34 851)
(17 488)
(38 821)
(35 969)
(35 372)
(15 828)
(30 476)
(31 816)
(32 651)
(19 334)
(35 556)
(39 005)
(41 116)
(17 834)
(37 521)
(35 215)
(32 655)
(17 412)
Research & Development
(557)
(1 322)
(1 943)
(2 724)
(2 494)
(4 837)
(6 993)
(8 701)
(7 224)
(8 507)
(7 444)
(6 600)
(5 307)
(6 663)
(7 211)
(7 650)
(8 916)
(10 612)
0
0
(16 277)
0
0
0
(17 802)
0
0
0
(14 553)
0
0
0
(13 636)
0
0
0
(17 640)
0
0
0
(16 067)
Depreciation & Amortization
(23)
(656)
(1 289)
(1 952)
(3 758)
(1 969)
(1 430)
(905)
(1 804)
(911)
(1 421)
(1 901)
(4 000)
(2 474)
(2 492)
(2 492)
(2 029)
(1 827)
0
0
(1 588)
0
0
0
(1 601)
0
0
0
(1 542)
0
0
0
(1 624)
0
0
0
(2 018)
0
0
0
(1 798)
Other Operating Expenses
0
0
0
0
0
(98)
(97)
(98)
0
0
0
0
0
0
0
0
0
(599)
(10 155)
(7 452)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
(7 672)
N/A
(5 693)
+26%
(1 442)
+75%
4 645
N/A
8 228
+77%
22 782
+177%
33 978
+49%
31 999
-6%
30 066
-6%
12 755
-58%
(2 328)
N/A
4 591
N/A
11 580
+152%
26 551
+129%
33 208
+25%
25 417
-23%
32 571
+28%
47 085
+45%
66 034
+40%
86 109
+30%
71 484
-17%
46 021
-36%
31 894
-31%
25 555
-20%
29 972
+17%
22 967
-23%
12 148
-47%
(3 490)
N/A
2 679
N/A
5 396
+101%
1 898
-65%
1 637
-14%
(9 050)
N/A
(8 870)
+2%
(13 658)
-54%
(15 801)
-16%
(5 992)
+62%
(3 667)
+39%
9 951
N/A
19 919
+100%
7 143
-64%
Pre-Tax Income
Interest Income Expense
(962)
(949)
(1 028)
(995)
(728)
(673)
(534)
(469)
520
(414)
(227)
(280)
644
(1 793)
(1 847)
(1 526)
(3 182)
(170)
(198)
(352)
861
122
246
209
661
58
39
70
(1 028)
(40)
(225)
(99)
3 194
(293)
(356)
(543)
(586)
(625)
(1 323)
(1 749)
(128)
Non-Reccuring Items
0
0
0
0
(100)
0
0
0
(1 437)
0
0
0
(206)
0
0
0
(600)
0
0
0
(1 166)
0
0
0
(223)
0
0
0
0
0
0
0
(1 583)
0
0
0
(2 318)
0
0
0
(3 294)
Gain/Loss on Disposition of Assets
0
0
48
48
48
0
0
0
7
0
0
0
(301)
9
0
0
1
0
0
0
0
0
0
0
780
0
0
0
(10)
0
0
0
154
0
0
0
(85)
0
0
0
317
Total Other Income
503
(39)
(73)
365
(614)
(188)
182
912
139
(402)
(1 431)
(3 066)
(124)
344
1 047
3 009
(81)
(2 067)
(1 342)
(3 933)
(48)
183
(288)
3 510
(394)
2 310
1 149
(1 441)
(90)
(883)
(131)
1 313
171
211
447
833
32
(1 943)
(1 891)
(2 852)
(33)
Pre-Tax Income
(8 132)
N/A
(6 683)
+18%
(2 495)
+63%
4 061
N/A
6 834
+68%
21 921
+221%
33 626
+53%
32 444
-4%
29 295
-10%
11 940
-59%
(3 986)
N/A
1 245
N/A
11 594
+831%
25 110
+117%
32 408
+29%
26 900
-17%
28 708
+7%
44 848
+56%
64 494
+44%
81 824
+27%
71 131
-13%
46 326
-35%
31 852
-31%
29 274
-8%
30 797
+5%
25 334
-18%
13 336
-47%
(4 860)
N/A
1 551
N/A
4 475
+189%
1 543
-66%
2 851
+85%
(7 114)
N/A
(8 952)
-26%
(13 567)
-52%
(15 511)
-14%
(8 949)
+42%
(6 235)
+30%
6 738
N/A
15 317
+127%
4 005
-74%
Net Income
Tax Provision
(242)
(287)
(386)
(298)
(366)
(1 010)
(3 942)
(4 364)
(3 354)
(2 767)
(893)
(450)
(3 366)
(5 507)
(4 672)
(5 115)
(4 662)
(7 954)
(13 773)
(17 600)
(18 647)
(14 362)
(10 612)
(8 611)
(5 378)
(4 154)
(1 647)
1 030
(322)
(195)
455
(267)
516
89
850
762
2 735
2 571
1 747
2 016
2 105
Income from Continuing Operations
(8 373)
(6 969)
(2 881)
3 762
6 468
20 909
29 681
28 078
25 941
9 172
(4 878)
796
8 228
19 604
27 736
21 785
24 046
36 894
50 721
64 224
52 484
31 964
21 240
20 663
25 419
21 180
11 689
(3 830)
1 229
4 280
1 998
2 584
(6 598)
(8 863)
(12 718)
(14 749)
(6 214)
(3 663)
8 485
17 333
6 109
Income to Minority Interest
20
31
21
(20)
21
(42)
(113)
(120)
(66)
(32)
53
121
143
187
221
149
118
46
(31)
(117)
(109)
(101)
(935)
(746)
107
496
1 441
1 096
430
316
280
531
610
576
664
1 083
897
939
1 039
708
641
Net Income (Common)
(8 352)
N/A
(6 937)
+17%
(2 859)
+59%
3 742
N/A
6 488
+73%
20 867
+222%
29 568
+42%
27 958
-5%
25 875
-7%
9 140
-65%
(4 825)
N/A
917
N/A
8 370
+813%
19 791
+136%
27 957
+41%
21 934
-22%
24 164
+10%
36 939
+53%
50 689
+37%
64 106
+26%
52 375
-18%
31 864
-39%
20 306
-36%
19 918
-2%
25 525
+28%
21 676
-15%
13 130
-39%
(2 734)
N/A
1 659
N/A
4 596
+177%
2 278
-50%
3 115
+37%
(5 988)
N/A
(8 286)
-38%
(12 054)
-45%
(13 666)
-13%
(5 317)
+61%
(2 725)
+49%
9 524
N/A
18 042
+89%
6 750
-63%
EPS (Diluted)
-556.79
N/A
-462.46
+17%
-168.17
+64%
196.94
N/A
360.44
+83%
1 043.34
+189%
1 478.4
+42%
1 397.9
-5%
1 361.84
-3%
507.77
-63%
-268.05
N/A
41.68
N/A
398.57
+856%
989.55
+148%
1 397.85
+41%
1 096.7
-22%
1 208.2
+10%
1 846.95
+53%
2 534.44
+37%
3 205.3
+26%
2 618.75
-18%
1 593.2
-39%
1 015.3
-36%
995.9
-2%
1 276.25
+28%
1 083.8
-15%
656.5
-39%
-136.69
N/A
82.95
N/A
229.8
+177%
111.79
-51%
157.05
+40%
-294.51
N/A
-412.53
-40%
-645.16
-56%
-687.11
-7%
-261.51
+62%
-134
+49%
468.42
N/A
887.32
+89%
331.99
-63%

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 136,900+ 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.