M
Mr Blue Corp
KOSDAQ:207760
Mr Blue Corp
KOSDAQ:207760
Price:
1 045
KRW
-1.79%
Market Cap:
₩86.8B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
Mr Blue Corp
KOSDAQ:207760
|
KR |
|
Zimplats Holdings Ltd
ASX:ZIM
|
GG |
|
Softwareone Holding AG
OTC:SWONF
|
CH |
|
Marshall Machines Ltd
NSE:MARSHALL
|
IN |
|
Minera Alamos Inc
XTSX:MAI
|
CA |
|
Modern Internasional Tbk PT
IDX:MDRN
|
ID |
|
Darden Restaurants Inc
NYSE:DRI
|
US |
|
R
|
Rane (Madras) Ltd
NSE:RML
|
IN |
|
S
|
Shen You Holdings Ltd
HKEX:8377
|
HK |
|
Francotyp Postalia Holding AG
XETRA:FPH
|
DE |
|
Assa Abloy AB
OTC:ASAZF
|
SE |
|
R
|
RLF AgTech Ltd
ASX:RLF
|
AU |
|
Beijing Sinnet Technology Co Ltd
SZSE:300383
|
CN |
|
Unite Group PLC
LSE:UTG
|
UK |
|
Sungshin Cement Co Ltd
KRX:004980
|
KR |
|
K
|
Kiwoom Securities Co Ltd
KRX:039490
|
KR |
|
Technical Olympic SA
F:TQZA
|
GR |
Income Statement
Earnings Waterfall
Mr Blue Corp
Mr Blue Corp
Income Statement
Mr Blue Corp
Mr Blue Corp
Currency: KRW
| 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
89
|
85
|
88
|
84
|
98
|
66
|
61
|
63
|
68
|
71
|
75
|
77
|
85
|
94
|
106
|
134
|
160
|
163
|
160
|
141
|
107
|
87
|
62
|
37
|
23
|
16
|
577
|
627
|
1 388
|
1 482
|
1 826
|
1 862
|
2 032
|
2 348
|
1 756
|
1 767
|
1 349
|
1 025
|
1 185
|
1 142
|
0
|
|
| Revenue |
17 091
N/A
|
21 621
+27%
|
27 238
+26%
|
33 164
+22%
|
24 032
-28%
|
27 074
+13%
|
28 754
+6%
|
30 051
+5%
|
30 161
+0%
|
29 271
-3%
|
29 567
+1%
|
30 863
+4%
|
30 977
+0%
|
32 268
+4%
|
32 843
+2%
|
49 331
+50%
|
63 889
+30%
|
72 482
+13%
|
81 566
+13%
|
86 388
+6%
|
80 688
-7%
|
82 005
+2%
|
80 783
-1%
|
65 664
-19%
|
61 455
-6%
|
59 414
-3%
|
62 382
+5%
|
69 226
+11%
|
77 157
+11%
|
80 679
+5%
|
80 466
0%
|
77 461
-4%
|
74 126
-4%
|
70 473
-5%
|
67 848
-4%
|
68 764
+1%
|
70 342
+2%
|
71 684
+2%
|
71 961
+0%
|
69 962
-3%
|
67 463
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(59)
|
4
|
(11)
|
(41)
|
(77)
|
(107)
|
(315)
|
133
|
(114)
|
58
|
244
|
(188)
|
96
|
62
|
148
|
143
|
(75)
|
(45)
|
(130)
|
(116)
|
(24)
|
(63)
|
(67)
|
(91)
|
(129)
|
(112)
|
(466)
|
(466)
|
(513)
|
(642)
|
(79)
|
32
|
190
|
234
|
49
|
(49)
|
(236)
|
(82)
|
(120)
|
(146)
|
(163)
|
|
| Gross Profit |
17 033
N/A
|
4 533
-73%
|
10 136
+124%
|
16 032
+58%
|
23 955
+49%
|
26 968
+13%
|
28 439
+5%
|
30 184
+6%
|
30 047
0%
|
29 330
-2%
|
29 813
+2%
|
30 677
+3%
|
31 073
+1%
|
32 332
+4%
|
32 992
+2%
|
49 475
+50%
|
63 813
+29%
|
72 437
+14%
|
81 436
+12%
|
86 271
+6%
|
80 663
-7%
|
81 941
+2%
|
80 715
-1%
|
65 573
-19%
|
61 326
-6%
|
59 302
-3%
|
61 916
+4%
|
68 760
+11%
|
76 644
+11%
|
80 037
+4%
|
80 387
+0%
|
77 493
-4%
|
74 316
-4%
|
70 707
-5%
|
67 897
-4%
|
68 715
+1%
|
70 106
+2%
|
71 602
+2%
|
71 842
+0%
|
69 816
-3%
|
67 301
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13 348)
|
(17 073)
|
(21 439)
|
(26 398)
|
(19 237)
|
(21 681)
|
(23 313)
|
(25 222)
|
(26 426)
|
(26 684)
|
(27 029)
|
(27 330)
|
(27 120)
|
(28 378)
|
(29 234)
|
(37 640)
|
(49 952)
|
(56 634)
|
(62 995)
|
(70 015)
|
(66 269)
|
(66 692)
|
(69 322)
|
(59 336)
|
(54 557)
|
(54 282)
|
(56 198)
|
(61 950)
|
(69 203)
|
(74 041)
|
(74 066)
|
(74 338)
|
(73 621)
|
(74 467)
|
(75 206)
|
(80 768)
|
(83 659)
|
(91 704)
|
(80 952)
|
(85 281)
|
(69 758)
|
|
| Selling, General & Administrative |
(12 675)
|
(16 120)
|
(20 148)
|
(24 624)
|
(17 743)
|
(19 791)
|
(21 269)
|
(22 738)
|
(24 424)
|
(24 691)
|
(25 057)
|
(25 824)
|
(25 265)
|
(25 992)
|
(26 711)
|
(34 862)
|
(46 872)
|
(52 900)
|
(58 688)
|
(65 003)
|
(61 446)
|
(61 590)
|
(64 332)
|
(54 673)
|
(50 306)
|
(50 297)
|
(52 222)
|
(57 917)
|
(64 979)
|
(69 246)
|
(68 916)
|
(68 560)
|
(66 896)
|
(67 274)
|
(67 899)
|
(72 368)
|
(74 891)
|
(72 798)
|
(71 824)
|
(66 981)
|
(63 316)
|
|
| Research & Development |
(484)
|
(166)
|
(332)
|
(550)
|
(741)
|
(833)
|
(914)
|
(941)
|
(962)
|
(895)
|
(802)
|
(726)
|
(679)
|
(699)
|
(734)
|
(768)
|
(889)
|
(1 092)
|
(1 272)
|
(1 403)
|
(1 440)
|
(1 383)
|
(1 480)
|
(1 506)
|
(1 543)
|
(1 596)
|
(1 669)
|
(1 630)
|
(1 596)
|
(1 607)
|
(1 584)
|
(1 788)
|
(2 113)
|
(2 343)
|
(2 378)
|
(2 419)
|
(2 299)
|
(2 239)
|
(2 372)
|
(2 446)
|
(2 472)
|
|
| Depreciation & Amortization |
(165)
|
(51)
|
(220)
|
(402)
|
(645)
|
(836)
|
(912)
|
(975)
|
(1 021)
|
(1 040)
|
(1 111)
|
(1 153)
|
(1 165)
|
(1 203)
|
(1 306)
|
(1 528)
|
(2 191)
|
(2 694)
|
(3 087)
|
(3 437)
|
(3 382)
|
(3 426)
|
(3 440)
|
(3 158)
|
(2 707)
|
(2 390)
|
(2 309)
|
(2 402)
|
(2 628)
|
(3 188)
|
(3 568)
|
(3 991)
|
(4 612)
|
(5 078)
|
(5 157)
|
(6 209)
|
(6 468)
|
(5 963)
|
(5 806)
|
(4 663)
|
(3 970)
|
|
| Other Operating Expenses |
(24)
|
(736)
|
(739)
|
(822)
|
(109)
|
(221)
|
(217)
|
(567)
|
(18)
|
(59)
|
(61)
|
371
|
(10)
|
(484)
|
(483)
|
(482)
|
0
|
51
|
51
|
(172)
|
0
|
(293)
|
(69)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
(0)
|
(0)
|
228
|
228
|
228
|
0
|
(10 704)
|
(950)
|
(11 190)
|
(0)
|
|
| Operating Income |
3 684
N/A
|
4 552
+24%
|
5 788
+27%
|
6 725
+16%
|
4 718
-30%
|
5 286
+12%
|
5 126
-3%
|
4 962
-3%
|
3 621
-27%
|
2 646
-27%
|
2 783
+5%
|
3 346
+20%
|
3 953
+18%
|
3 953
N/A
|
3 758
-5%
|
11 835
+215%
|
13 862
+17%
|
15 802
+14%
|
18 440
+17%
|
16 256
-12%
|
14 395
-11%
|
15 250
+6%
|
11 394
-25%
|
6 237
-45%
|
6 768
+9%
|
5 020
-26%
|
5 717
+14%
|
6 810
+19%
|
7 441
+9%
|
5 996
-19%
|
6 321
+5%
|
3 156
-50%
|
695
-78%
|
(3 760)
N/A
|
(7 309)
-94%
|
(12 053)
-65%
|
(13 553)
-12%
|
(20 101)
-48%
|
(9 110)
+55%
|
(15 465)
-70%
|
(2 457)
+84%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
22
|
0
|
(18)
|
(61)
|
20
|
(3)
|
(4)
|
5
|
82
|
86
|
26
|
25
|
(152)
|
(16)
|
73
|
126
|
333
|
84
|
136
|
118
|
204
|
482
|
460
|
565
|
544
|
344
|
3 911
|
4 292
|
(3 486)
|
(2 738)
|
(2 674)
|
(3 240)
|
2 010
|
3 953
|
2 116
|
2 127
|
6 830
|
10 148
|
1 879
|
2 808
|
7 737
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(477)
|
0
|
0
|
0
|
0
|
0
|
(224)
|
0
|
(293)
|
0
|
0
|
(68)
|
1
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
(12 651)
|
(12 652)
|
(12 194)
|
(12 194)
|
(9 755)
|
0
|
(10 240)
|
0
|
(24 960)
|
|
| Gain/Loss on Disposition of Assets |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(44)
|
0
|
(40)
|
(37)
|
(57)
|
(66)
|
0
|
(72)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(44)
|
|
| Total Other Income |
(9 268)
|
(9 263)
|
(9 259)
|
(9 238)
|
60
|
69
|
85
|
118
|
109
|
115
|
93
|
79
|
68
|
38
|
35
|
(9)
|
(22)
|
(33)
|
(27)
|
52
|
96
|
201
|
222
|
155
|
170
|
188
|
269
|
373
|
225
|
178
|
121
|
165
|
122
|
57
|
22
|
(231)
|
(377)
|
(321)
|
(317)
|
(291)
|
(58)
|
|
| Pre-Tax Income |
(5 566)
N/A
|
(4 711)
+15%
|
(3 489)
+26%
|
(2 574)
+26%
|
4 799
N/A
|
5 352
+12%
|
5 207
-3%
|
5 083
-2%
|
3 812
-25%
|
2 847
-25%
|
2 901
+2%
|
3 449
+19%
|
3 392
-2%
|
3 975
+17%
|
3 867
-3%
|
11 953
+209%
|
14 172
+19%
|
15 853
+12%
|
18 326
+16%
|
16 426
-10%
|
14 401
-12%
|
15 934
+11%
|
12 075
-24%
|
6 889
-43%
|
7 483
+9%
|
5 508
-26%
|
9 898
+80%
|
11 437
+16%
|
4 144
-64%
|
3 381
-18%
|
3 703
+10%
|
80
-98%
|
(9 897)
N/A
|
(12 411)
-25%
|
(17 366)
-40%
|
(22 352)
-29%
|
(16 855)
+25%
|
(10 274)
+39%
|
(17 789)
-73%
|
(12 992)
+27%
|
(19 782)
-52%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(492)
|
(657)
|
(826)
|
(962)
|
(797)
|
(848)
|
(848)
|
(908)
|
(703)
|
(730)
|
(597)
|
(635)
|
(633)
|
(536)
|
(674)
|
(1 863)
|
(2 132)
|
(2 499)
|
(2 648)
|
(2 741)
|
(2 153)
|
(2 386)
|
(2 530)
|
(1 625)
|
(736)
|
(498)
|
(1 341)
|
(1 840)
|
(1 009)
|
(807)
|
(544)
|
429
|
(1 332)
|
(1 530)
|
(1 036)
|
(1 071)
|
112
|
1 185
|
1 587
|
1 756
|
1 224
|
|
| Income from Continuing Operations |
(6 058)
|
(5 370)
|
(4 316)
|
(3 536)
|
4 001
|
4 504
|
4 359
|
4 176
|
3 109
|
2 118
|
2 306
|
2 815
|
2 760
|
3 440
|
3 193
|
10 090
|
12 041
|
13 353
|
15 677
|
13 684
|
12 248
|
13 549
|
9 546
|
5 265
|
6 747
|
5 010
|
8 557
|
9 597
|
3 135
|
2 574
|
3 159
|
509
|
(11 229)
|
(13 940)
|
(18 402)
|
(23 422)
|
(16 743)
|
(9 089)
|
(16 202)
|
(11 236)
|
(18 559)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(19)
|
(82)
|
(202)
|
(298)
|
(378)
|
(315)
|
(197)
|
(102)
|
(4)
|
(5)
|
(2)
|
(2)
|
(2)
|
2
|
1
|
2
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(64)
|
(9)
|
(17)
|
(16)
|
44
|
(13)
|
1
|
4
|
22
|
40
|
63
|
106
|
90
|
80
|
59
|
3
|
|
| Net Income (Common) |
(6 058)
N/A
|
(5 370)
+11%
|
(4 316)
+20%
|
(3 555)
+18%
|
3 919
N/A
|
4 302
+10%
|
4 061
-6%
|
3 797
-7%
|
2 795
-26%
|
1 920
-31%
|
2 202
+15%
|
2 810
+28%
|
2 755
-2%
|
3 436
+25%
|
3 191
-7%
|
10 088
+216%
|
12 042
+19%
|
13 356
+11%
|
15 680
+17%
|
13 688
-13%
|
12 248
-11%
|
13 549
+11%
|
9 546
-30%
|
5 263
-45%
|
6 745
+28%
|
4 947
-27%
|
8 548
+73%
|
9 579
+12%
|
3 120
-67%
|
2 617
-16%
|
3 146
+20%
|
509
-84%
|
(11 225)
N/A
|
(13 918)
-24%
|
(18 361)
-32%
|
(23 360)
-27%
|
(16 638)
+29%
|
(8 999)
+46%
|
(16 121)
-79%
|
(11 177)
+31%
|
(18 556)
-66%
|
|
| EPS (Diluted) |
-378.62
N/A
|
-233.47
+38%
|
-196.18
+16%
|
-154.56
+21%
|
170.39
N/A
|
179.25
+5%
|
184.59
+3%
|
180.8
-2%
|
116.45
-36%
|
80
-31%
|
88.08
+10%
|
117.08
+33%
|
114.79
-2%
|
143.16
+25%
|
127.64
-11%
|
403.52
+216%
|
481.68
+19%
|
580.69
+21%
|
746.66
+29%
|
570.33
-24%
|
510.33
-11%
|
554.87
+9%
|
407.65
-27%
|
70.85
-83%
|
91.36
+29%
|
66.58
-27%
|
114.65
+72%
|
143.06
+25%
|
41.96
-71%
|
35.05
-16%
|
42.07
+20%
|
6.81
-84%
|
-150.19
N/A
|
-187.26
-25%
|
-190.67
-2%
|
-297.79
-56%
|
-205.68
+31%
|
-109.71
+47%
|
-196.7
-79%
|
-137.65
+30%
|
-225.24
-64%
|
|
Switch to:
Switch to:
See Also
Discover More
