First Time Loading...
S

Showbox Corp
KOSDAQ:086980

Watchlist Manager
Showbox Corp
KOSDAQ:086980
Watchlist
Price: 3 600 KRW -0.14% Market Closed
Updated: May 11, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

40.2B
-18%
Revenue
Growth Rates:
1 Year
-29%
3 Years
-14%
5 Years
-41%
7 Years
-68%
10 Years
-63%
-28.3B
-39%
Operating Income
Growth Rates:
1 Year
-786%
3 Years
-1 350%
5 Years
-
7 Years
-
10 Years
-
-30.3B
-87%
Net Income
Growth Rates:
1 Year
-1 326%
3 Years
-1 053%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Showbox Corp

Revenue
40.2B KRW
Cost of Revenue
-59B KRW
Gross Profit
-18.8B KRW
Operating Expenses
-9.5B KRW
Operating Income
-28.3B KRW
Other Expenses
-2B KRW
Net Income
-30.3B KRW

Income Statement
Showbox Corp

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
108 149
N/A
104 762
-3%
93 430
-11%
88 987
-5%
72 003
-19%
83 333
+16%
81 509
-2%
115 549
+42%
142 003
+23%
161 929
+14%
157 502
-3%
125 473
-20%
125 932
+0%
90 831
-28%
96 123
+6%
115 516
+20%
102 707
-11%
110 377
+7%
107 763
-2%
54 853
-49%
68 511
+25%
81 845
+19%
80 253
-2%
104 963
+31%
78 650
-25%
81 192
+3%
75 739
-7%
53 502
-29%
46 800
-13%
17 812
-62%
14 585
-18%
36 808
+152%
50 934
+38%
53 570
+5%
57 755
+8%
61 457
+6%
56 684
-8%
63 049
+11%
60 621
-4%
49 099
-19%
40 170
-18%
Gross Profit
Cost of Revenue
(92 533)
(93 098)
(83 591)
(75 506)
(61 977)
(70 547)
(69 102)
(97 097)
(117 450)
(132 774)
(128 248)
(99 185)
(100 579)
(72 747)
(78 631)
(93 503)
(82 468)
(89 582)
(84 386)
(43 976)
(54 843)
(66 623)
(67 900)
(88 625)
(68 012)
(69 571)
(64 346)
(47 511)
(40 157)
(14 279)
(11 724)
(26 304)
(40 230)
(43 442)
(47 371)
(57 236)
(50 827)
(54 924)
(51 988)
(59 924)
(58 961)
Gross Profit
15 616
N/A
11 664
-25%
9 839
-16%
13 482
+37%
10 026
-26%
12 787
+28%
12 408
-3%
18 452
+49%
24 553
+33%
29 156
+19%
29 255
+0%
26 289
-10%
25 353
-4%
18 082
-29%
17 490
-3%
22 011
+26%
20 238
-8%
20 795
+3%
23 377
+12%
10 877
-53%
13 667
+26%
15 222
+11%
12 353
-19%
16 338
+32%
10 638
-35%
11 622
+9%
11 394
-2%
5 991
-47%
6 643
+11%
3 531
-47%
2 859
-19%
10 502
+267%
10 704
+2%
10 128
-5%
10 384
+3%
4 222
-59%
5 858
+39%
8 125
+39%
8 633
+6%
(10 825)
N/A
(18 791)
-74%
Operating Income
Operating Expenses
(9 282)
(9 792)
(8 563)
(8 766)
(8 257)
(12 383)
(8 725)
(9 166)
(10 494)
(10 378)
(10 515)
(10 665)
(10 058)
(11 381)
(10 798)
(12 346)
(9 841)
(10 086)
(9 730)
(8 982)
(8 425)
(8 602)
(8 287)
(8 526)
(8 696)
(9 042)
(9 038)
(8 881)
(8 595)
(10 425)
(10 218)
(10 457)
(8 780)
(8 909)
(9 179)
(9 214)
(9 052)
(9 152)
(8 904)
(9 472)
(9 504)
Selling, General & Administrative
(9 237)
(9 323)
(8 480)
(8 685)
(8 172)
(8 334)
(8 633)
(9 063)
(10 361)
(10 168)
(10 253)
(10 516)
(9 648)
(10 138)
(10 350)
(10 394)
(9 345)
(9 254)
(9 223)
(8 804)
(7 920)
(7 940)
(7 573)
(7 438)
(7 656)
(7 792)
(8 038)
(7 882)
(7 692)
(7 444)
(7 309)
(7 625)
(8 190)
(8 208)
(8 490)
(8 497)
(8 470)
(8 481)
(8 225)
(8 521)
(8 839)
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
(9)
(20)
(28)
0
Depreciation & Amortization
(47)
(66)
(86)
(84)
(85)
(89)
(91)
(101)
(132)
(211)
(289)
(355)
(410)
(423)
(449)
(481)
(496)
(509)
(509)
(504)
(505)
(629)
(714)
(803)
(1 040)
(1 004)
(1 008)
(1 007)
(903)
(828)
(755)
(679)
(590)
(571)
(559)
(586)
(582)
(623)
(659)
(663)
(666)
Other Operating Expenses
0
(403)
3
3
0
(3 960)
0
0
0
0
27
206
0
(820)
0
(1 471)
0
(323)
0
326
0
(33)
0
(285)
0
(246)
8
8
0
(2 153)
(2 154)
(2 154)
0
(130)
(130)
(130)
0
(38)
0
(260)
0
Operating Income
6 334
N/A
1 872
-70%
1 276
-32%
4 715
+270%
1 769
-62%
403
-77%
3 682
+814%
9 286
+152%
14 059
+51%
18 777
+34%
18 738
0%
15 622
-17%
15 295
-2%
6 702
-56%
6 694
0%
9 667
+44%
10 398
+8%
10 709
+3%
13 647
+27%
1 894
-86%
5 242
+177%
6 619
+26%
4 065
-39%
7 812
+92%
1 942
-75%
2 580
+33%
2 356
-9%
(2 889)
N/A
(1 952)
+32%
(6 892)
-253%
(7 357)
-7%
46
N/A
1 924
+4 060%
1 219
-37%
1 205
-1%
(4 992)
N/A
(3 194)
+36%
(1 027)
+68%
(271)
+74%
(20 297)
-7 402%
(28 295)
-39%
Pre-Tax Income
Interest Income Expense
612
35
8
876
1 387
982
906
1 604
(961)
(514)
(373)
(676)
1 419
1 460
864
1 109
429
692
1 666
1 121
295
573
59
673
2 075
1 721
1 621
1 107
824
631
364
174
603
385
355
571
297
567
826
353
(265)
Non-Reccuring Items
(405)
0
(2 214)
(1 917)
(3 960)
0
(2 903)
(3 220)
(726)
(727)
0
0
(821)
0
(1 473)
0
(326)
0
325
0
(33)
0
(285)
0
(245)
0
0
0
(2 153)
0
0
0
(130)
0
0
0
(38)
0
(260)
0
(3 098)
Gain/Loss on Disposition of Assets
(3)
0
(3)
0
0
0
0
0
(47)
0
0
0
0
0
0
0
1
0
0
0
(1)
0
0
0
0
0
0
0
0
1
0
396
396
0
0
(1)
(0)
0
0
(4)
(4)
Total Other Income
(342)
(250)
(268)
(134)
12
333
202
202
198
(158)
(56)
(67)
(26)
(42)
(13)
(22)
228
231
931
925
847
846
365
388
466
483
364
380
306
393
307
320
161
486
470
109
93
89
151
122
726
Pre-Tax Income
6 196
N/A
1 657
-73%
(1 201)
N/A
3 539
N/A
(793)
N/A
1 719
N/A
1 889
+10%
7 874
+317%
12 524
+59%
17 378
+39%
18 309
+5%
14 879
-19%
15 867
+7%
8 118
-49%
6 070
-25%
10 753
+77%
10 728
0%
11 631
+8%
16 568
+42%
3 939
-76%
6 350
+61%
8 037
+27%
4 203
-48%
8 872
+111%
4 239
-52%
4 783
+13%
4 339
-9%
(1 404)
N/A
(2 975)
-112%
(5 869)
-97%
(6 685)
-14%
937
N/A
2 955
+215%
2 091
-29%
2 030
-3%
(4 314)
N/A
(2 842)
+34%
(372)
+87%
446
N/A
(19 826)
N/A
(30 937)
-56%
Net Income
Tax Provision
(470)
(470)
0
0
0
0
0
0
(1 054)
(2 840)
(2 507)
(4 108)
(2 496)
(923)
(1 395)
102
5 117
5 202
4 680
5 133
(1 998)
(2 399)
(1 571)
(2 514)
(979)
(963)
(1 047)
195
346
942
1 140
(461)
(707)
(469)
(8)
1 353
717
66
(551)
3 580
638
Income from Continuing Operations
5 727
1 188
(1 201)
3 539
(793)
1 719
1 889
7 874
11 470
14 538
15 802
10 771
13 371
7 195
4 675
10 854
15 846
16 832
21 247
9 072
4 352
5 640
2 633
6 358
3 259
3 818
3 291
(1 209)
(2 629)
(4 928)
(5 546)
474
2 248
1 622
2 022
(2 960)
(2 125)
(306)
(105)
(16 246)
(30 300)
Income to Minority Interest
(500)
1
5
14
33
28
22
20
(7)
0
0
0
1
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
Net Income (Common)
5 226
N/A
1 188
-77%
(1 196)
N/A
3 553
N/A
(760)
N/A
1 746
N/A
1 909
+9%
7 893
+313%
11 463
+45%
14 537
+27%
15 801
+9%
10 770
-32%
13 372
+24%
7 195
-46%
4 675
-35%
10 854
+132%
15 846
+46%
16 832
+6%
21 247
+26%
9 072
-57%
4 352
-52%
5 640
+30%
2 633
-53%
6 358
+141%
3 259
-49%
3 818
+17%
3 291
-14%
(1 209)
N/A
(2 629)
-117%
(4 928)
-87%
(5 546)
-13%
474
N/A
2 248
+374%
1 622
-28%
2 022
+25%
(2 960)
N/A
(2 125)
+28%
(306)
+86%
(105)
+66%
(16 246)
-15 378%
(30 300)
-87%
EPS (Diluted)
84.29
N/A
19.16
-77%
-19.29
N/A
57.3
N/A
-12.25
N/A
28.16
N/A
30.79
+9%
127.3
+313%
184.88
+45%
234.46
+27%
254.85
+9%
173.7
-32%
215.67
+24%
116.04
-46%
75.4
-35%
175.06
+132%
255.58
+46%
271.48
+6%
342.69
+26%
146.32
-57%
70.19
-52%
90.96
+30%
42.46
-53%
102.54
+141%
52.56
-49%
61.58
+17%
53.08
-14%
-19.5
N/A
-42.4
-117%
-78.96
-86%
-88.87
-13%
7.57
N/A
36.03
+376%
25.99
-28%
32.4
+25%
-47.44
N/A
-34.04
+28%
-4.91
+86%
-1.69
+66%
-260.2
-15 296%
-485.27
-86%

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 136,300+ 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.