Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
OliPass Corp banner
O

OliPass Corp
KOSDAQ:244460

Watchlist Manager
OliPass Corp
KOSDAQ:244460
Watchlist
Price: 1 651 KRW -13.92% Market Closed
Market Cap: ₩9B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-62%
5Y
-80%
10Y
-
Operating Income
+
3Y
+66%
5Y
+65%
10Y
-
Net Income
+
3Y
+56%
5Y
+77%
10Y
-

Earnings Waterfall
OliPass Corp

Income Statement
OliPass Corp

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Interest Expense
3 660
2 879
2 777
2 827
3 082
2 824
2 606
2 395
2 635
2 272
1 849
1 387
935
769
776
681
426
331
153
79
193
241
365
562
770
969
4 325
4 194
Revenue
488
N/A
666
+36%
807
+21%
1 019
+26%
1 705
+67%
2 993
+75%
3 614
+21%
3 512
-3%
2 861
-19%
1 539
-46%
893
-42%
856
-4%
852
-1%
1 683
+98%
1 782
+6%
1 806
+1%
369
-80%
126
-66%
1 576
+1 154%
3 177
+102%
5 682
+79%
5 004
-12%
3 235
-35%
2 137
-34%
756
-65%
1 108
+47%
1 264
+14%
687
-46%
Gross Profit
Cost of Revenue
(117)
(221)
(355)
(466)
(913)
(1 338)
(1 427)
(1 413)
(1 005)
(513)
(324)
(255)
(376)
(562)
(815)
(809)
0
159
369
311
(555)
(501)
(418)
(493)
(479)
(706)
(727)
(567)
Gross Profit
371
N/A
445
+20%
452
+2%
553
+22%
793
+43%
1 655
+109%
2 187
+32%
2 100
-4%
1 855
-12%
1 025
-45%
569
-45%
601
+6%
476
-21%
1 121
+136%
966
-14%
997
+3%
369
-63%
285
-23%
1 946
+583%
3 488
+79%
5 127
+47%
4 503
-12%
2 817
-37%
1 644
-42%
277
-83%
654
+136%
789
+21%
372
-53%
Operating Income
Operating Expenses
(18 913)
(19 779)
(20 058)
(21 506)
(22 300)
(24 355)
(26 795)
(26 533)
(25 553)
(26 658)
(25 040)
(25 131)
(25 609)
(25 583)
(27 033)
(26 459)
(22 303)
(20 692)
(17 669)
(16 900)
(18 641)
(16 587)
(15 815)
(13 588)
(10 396)
(10 026)
(9 182)
(8 701)
Selling, General & Administrative
(7 939)
(8 557)
(8 829)
(9 575)
(10 882)
(12 239)
(13 174)
(12 030)
(10 531)
(9 092)
(8 210)
(9 016)
(9 495)
(10 503)
(10 481)
(9 995)
(6 111)
(4 158)
(3 151)
(2 496)
(4 954)
(4 723)
(4 576)
(4 121)
(3 546)
(3 337)
(3 872)
(3 774)
Research & Development
(9 461)
(9 586)
(9 457)
(10 062)
(9 693)
(9 752)
(11 282)
(12 173)
(13 127)
(14 886)
(14 182)
(13 500)
(14 347)
(13 391)
(14 941)
(14 914)
(14 928)
(15 533)
(13 757)
(13 885)
(13 170)
(11 364)
(10 766)
(9 012)
(6 413)
(5 070)
(3 436)
(2 525)
Depreciation & Amortization
(1 513)
(1 637)
(1 772)
(1 869)
(1 725)
(1 797)
(1 772)
(1 762)
(1 895)
(1 915)
(1 882)
(1 849)
(1 767)
(1 690)
(1 610)
(1 550)
(1 264)
(1 004)
(765)
(521)
(518)
(499)
(473)
(455)
(437)
(701)
(1 034)
(1 399)
Other Operating Expenses
0
0
0
0
0
(567)
(567)
(567)
0
(766)
(766)
(766)
0
0
0
0
0
3
5
2
0
0
0
0
0
(917)
(840)
(1 003)
Operating Income
(18 542)
N/A
(19 334)
-4%
(19 606)
-1%
(20 953)
-7%
(21 508)
-3%
(22 700)
-6%
(24 609)
-8%
(24 433)
+1%
(23 698)
+3%
(25 633)
-8%
(24 471)
+5%
(24 530)
0%
(25 133)
-2%
(24 462)
+3%
(26 066)
-7%
(25 462)
+2%
(21 934)
+14%
(20 408)
+7%
(15 723)
+23%
(13 412)
+15%
(13 514)
-1%
(12 084)
+11%
(12 997)
-8%
(11 945)
+8%
(10 119)
+15%
(9 624)
+5%
(8 644)
+10%
(8 580)
+1%
Pre-Tax Income
Interest Income Expense
(5 023)
(3 310)
1 677
(286)
(24 177)
(25 084)
(26 361)
(24 111)
35
519
959
1 122
(627)
(487)
(379)
(378)
(266)
(115)
(50)
79
(42)
(157)
(343)
(576)
(773)
(1 067)
(4 439)
(4 341)
Non-Reccuring Items
(34)
0
0
0
(567)
0
0
0
(766)
0
0
0
(10)
(3)
(5)
(3)
9
0
0
0
0
0
0
0
(77)
0
(163)
0
Gain/Loss on Disposition of Assets
0
0
9
9
9
8
(5)
0
(28)
0
(29)
(29)
(6)
0
0
19
(123)
0
17
(1)
(1)
(4)
3
3
3
(49)
(55)
(302)
Total Other Income
(98)
(1 075)
(1 056)
(1 010)
(183)
2
(266)
(163)
(123)
(94)
235
143
51
(12)
(40)
(51)
33
(90)
(108)
(115)
(3 530)
(3 544)
(3 545)
(3 538)
5 163
5 471
1 589
1 531
Pre-Tax Income
(23 697)
N/A
(23 719)
0%
(18 976)
+20%
(22 240)
-17%
(46 427)
-109%
(47 773)
-3%
(51 240)
-7%
(48 707)
+5%
(24 579)
+50%
(25 207)
-3%
(23 306)
+8%
(23 294)
+0%
(25 724)
-10%
(24 964)
+3%
(26 490)
-6%
(25 875)
+2%
(22 280)
+14%
(20 612)
+7%
(15 863)
+23%
(13 448)
+15%
(17 087)
-27%
(15 788)
+8%
(16 882)
-7%
(16 055)
+5%
(5 803)
+64%
(5 269)
+9%
(11 711)
-122%
(11 692)
+0%
Net Income
Tax Provision
(4 129)
(4 129)
(4 129)
(4 129)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
486
0
0
486
Income from Continuing Operations
(27 825)
(27 848)
(23 105)
(26 369)
(46 427)
(47 773)
(51 240)
(48 707)
(24 579)
(25 207)
(23 306)
(23 294)
(25 724)
(24 964)
(26 490)
(25 875)
(22 280)
(20 612)
(15 863)
(13 448)
(17 087)
(15 788)
(16 882)
(16 055)
(5 317)
(4 783)
(11 225)
(11 206)
Income to Minority Interest
776
781
691
705
786
873
941
805
396
328
269
386
590
668
729
632
0
(83)
(206)
(277)
276
0
0
0
0
0
0
0
Net Income (Common)
(27 049)
N/A
(27 067)
0%
(22 413)
+17%
(25 664)
-15%
(45 640)
-78%
(46 900)
-3%
(50 299)
-7%
(47 902)
+5%
(24 183)
+50%
(24 880)
-3%
(23 036)
+7%
(22 908)
+1%
(25 135)
-10%
(24 296)
+3%
(25 760)
-6%
(25 243)
+2%
(24 168)
+4%
(23 381)
+3%
(18 952)
+19%
(16 717)
+12%
(12 542)
+25%
(10 594)
+16%
(11 540)
-9%
(10 633)
+8%
(5 317)
+50%
(4 783)
+10%
(11 225)
-135%
(11 206)
+0%
EPS (Diluted)
-14 334.61
N/A
-13 711.78
+4%
-11 360.06
+17%
-12 704.82
-12%
-19 774.81
-56%
-15 367.12
+22%
-21 001.52
-37%
-20 000.85
+5%
-9 798.64
+51%
-14 473.34
-48%
-9 019.7
+38%
-8 868.56
+2%
-8 508.65
+4%
-8 194.25
+4%
-8 641.48
-5%
-8 411.59
+3%
-7 947.32
+6%
-7 481.86
+6%
-5 969.19
+20%
-5 337.45
+11%
-3 823.83
+28%
-2 963.32
+23%
-3 140.26
-6%
-2 579.56
+18%
-1 363.91
+47%
-994.05
+27%
-2 034.66
-105%
-2 031.24
+0%

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
Follow us
Join more than 317,100+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.