First Time Loading...
S

Silicon 2 Co Ltd
KOSDAQ:257720

Watchlist Manager
Silicon 2 Co Ltd
KOSDAQ:257720
Watchlist
Price: 20 200 KRW 29.82% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

283.8B
+24%
Revenue
Growth Rates:
1 Year
+86%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
37.1B
+38%
Operating Income
Growth Rates:
1 Year
+250%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
30.1B
+41%
Net Income
Growth Rates:
1 Year
+214%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Silicon 2 Co Ltd

Revenue
283.8B KRW
Cost of Revenue
-190.9B KRW
Gross Profit
92.9B KRW
Operating Expenses
-55.7B KRW
Operating Income
37.1B KRW
Other Expenses
-7B KRW
Net Income
30.1B KRW

Income Statement
Silicon 2 Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023
Revenue
Revenue
118 549
N/A
122 642
+3%
131 002
+7%
135 679
+4%
138 316
+2%
152 492
+10%
165 272
+8%
187 993
+14%
228 944
+22%
283 789
+24%
Gross Profit
Cost of Revenue
(84 668)
(87 484)
(92 316)
(95 121)
(95 887)
(105 613)
(112 513)
(127 310)
(154 809)
(190 922)
Gross Profit
33 882
N/A
35 158
+4%
38 686
+10%
40 559
+5%
42 430
+5%
46 879
+10%
52 760
+13%
60 683
+15%
74 135
+22%
92 867
+25%
Operating Income
Operating Expenses
(25 376)
(26 973)
(29 927)
(32 551)
(34 770)
(36 266)
(38 520)
(41 587)
(47 153)
(55 721)
Selling, General & Administrative
(23 530)
(24 899)
(27 511)
(29 977)
(32 132)
(33 562)
(35 814)
(38 562)
(43 970)
(52 279)
Depreciation & Amortization
(1 925)
(2 109)
(2 416)
(2 453)
(2 517)
(2 583)
(2 707)
(2 765)
(2 923)
(3 182)
Other Operating Expenses
78
35
0
(120)
(120)
(120)
0
(260)
(260)
(260)
Operating Income
8 505
N/A
8 185
-4%
8 759
+7%
8 008
-9%
7 660
-4%
10 614
+39%
14 239
+34%
19 096
+34%
26 982
+41%
37 146
+38%
Pre-Tax Income
Interest Income Expense
(1 469)
(363)
1 224
912
1 496
1 770
118
664
623
1 415
Non-Reccuring Items
0
0
(120)
0
0
0
(260)
0
0
0
Gain/Loss on Disposition of Assets
53
59
75
56
13
7
7
25
(166)
(165)
Total Other Income
140
330
326
298
335
173
163
182
139
183
Pre-Tax Income
7 229
N/A
8 211
+14%
10 263
+25%
9 274
-10%
9 504
+2%
12 564
+32%
14 267
+14%
19 966
+40%
27 579
+38%
38 579
+40%
Net Income
Tax Provision
(1 293)
(1 671)
(2 009)
(1 768)
(1 850)
(2 985)
(3 112)
(4 462)
(6 173)
(8 457)
Income from Continuing Operations
5 936
6 539
8 254
7 506
7 654
9 579
11 156
15 505
21 405
30 122
Net Income (Common)
5 936
N/A
6 539
+10%
8 254
+26%
7 506
-9%
7 654
+2%
9 579
+25%
11 156
+16%
15 505
+39%
21 405
+38%
30 122
+41%
EPS (Diluted)
98.68
N/A
108.72
+10%
138.02
+27%
125.23
-9%
129.12
+3%
162.13
+26%
183.66
+13%
254.87
+39%
351.59
+38%
494.09
+41%

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 135,800+ 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.