First Time Loading...
m

mPlus Corp
KOSDAQ:259630

Watchlist Manager
mPlus Corp
KOSDAQ:259630
Watchlist
Price: 10 370 KRW 1.17%
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

254.9B
-6%
Revenue
Growth Rates:
1 Year
+269%
3 Years
+86%
5 Years
+325%
7 Years
-
10 Years
-
16.1B
+47%
Operating Income
Growth Rates:
1 Year
-
3 Years
+226%
5 Years
+440%
7 Years
-
10 Years
-
17.8B
+262%
Net Income
Growth Rates:
1 Year
-
3 Years
+461%
5 Years
+934%
7 Years
-
10 Years
-

Earnings Waterfall
mPlus Corp

Revenue
254.9B KRW
Cost of Revenue
-223.8B KRW
Gross Profit
31.1B KRW
Operating Expenses
-15B KRW
Operating Income
16.1B KRW
Other Expenses
1.7B KRW
Net Income
17.8B KRW

Income Statement
mPlus Corp

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
49 631
N/A
60 325
+22%
72 110
+20%
77 906
+8%
64 301
-17%
60 047
-7%
78 115
+30%
72 471
-7%
102 025
+41%
115 914
+14%
104 344
-10%
127 498
+22%
122 518
-4%
136 802
+12%
158 541
+16%
183 840
+16%
148 734
-19%
115 917
-22%
76 482
-34%
31 698
-59%
31 009
-2%
69 155
+123%
116 612
+69%
124 251
+7%
270 904
+118%
254 928
-6%
Gross Profit
Cost of Revenue
(38 588)
(47 337)
(59 797)
(65 581)
(54 253)
(51 276)
(71 292)
(65 917)
(91 877)
(104 500)
(89 346)
(110 375)
(106 508)
(117 481)
(135 638)
(159 872)
(131 081)
(104 402)
(75 844)
(32 131)
(33 223)
(71 496)
(112 670)
(118 638)
(246 188)
(223 819)
Gross Profit
11 042
N/A
12 988
+18%
12 312
-5%
12 324
+0%
10 048
-18%
8 769
-13%
6 823
-22%
6 553
-4%
10 147
+55%
11 414
+12%
14 998
+31%
17 122
+14%
16 009
-7%
19 319
+21%
22 903
+19%
23 966
+5%
17 653
-26%
11 515
-35%
638
-94%
(433)
N/A
(2 214)
-411%
(2 341)
-6%
3 942
N/A
5 613
+42%
24 715
+340%
31 109
+26%
Operating Income
Operating Expenses
(3 368)
(3 806)
(4 351)
(4 824)
(5 165)
(5 794)
(4 893)
(5 620)
(6 002)
(6 307)
(12 260)
(12 852)
(14 042)
(14 381)
(12 856)
(13 338)
(13 639)
(14 107)
(14 657)
(14 799)
(14 941)
(15 657)
(13 798)
(13 883)
(13 750)
(15 025)
Selling, General & Administrative
(2 058)
(2 441)
(2 570)
(3 113)
(3 548)
(3 803)
(3 145)
(3 544)
(3 389)
(3 782)
(9 649)
(9 687)
(10 940)
(10 902)
(8 757)
(9 057)
(9 265)
(10 005)
(10 889)
(11 253)
(11 361)
(12 080)
(10 022)
(9 848)
(9 682)
(10 653)
Research & Development
(942)
(987)
(1 379)
(1 300)
(1 239)
(1 623)
(1 385)
(1 666)
(2 138)
(2 007)
(2 057)
(2 592)
(2 538)
(2 904)
(3 522)
(3 423)
(3 504)
(3 483)
(3 141)
(2 913)
(2 943)
(2 941)
(3 154)
(3 433)
(3 484)
(3 780)
Depreciation & Amortization
(368)
(378)
(402)
(409)
(376)
(365)
(362)
(409)
(474)
(518)
(555)
(574)
(565)
(576)
(577)
(594)
(606)
(619)
(626)
(634)
(637)
(636)
(622)
(601)
(583)
(591)
Other Operating Expenses
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
(264)
(264)
0
0
0
0
0
0
0
0
0
Operating Income
7 675
N/A
9 183
+20%
7 962
-13%
7 502
-6%
4 884
-35%
2 977
-39%
1 930
-35%
934
-52%
4 146
+344%
5 107
+23%
2 738
-46%
4 270
+56%
1 967
-54%
4 939
+151%
10 047
+103%
10 630
+6%
4 014
-62%
(2 592)
N/A
(14 019)
-441%
(15 232)
-9%
(17 155)
-13%
(17 998)
-5%
(9 857)
+45%
(8 270)
+16%
10 966
N/A
16 084
+47%
Pre-Tax Income
Interest Income Expense
(168)
548
(2 042)
(1 070)
(854)
(1 195)
(429)
2
(2 323)
(3 094)
(2 270)
(4 823)
(3 442)
(3 430)
(5 541)
(1 933)
(1 625)
(320)
1 482
(87)
(3 687)
(11 365)
(11 327)
(10 198)
(6 364)
1 510
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(264)
(264)
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
3
3
3
0
0
0
0
0
(0)
1
(26)
13
(70)
(71)
(174)
(214)
(119)
(119)
Total Other Income
24
30
32
22
1
5
100
208
244
276
308
492
621
708
558
492
489
395
518
302
168
305
378
437
451
357
Pre-Tax Income
7 531
N/A
9 761
+30%
5 951
-39%
6 454
+8%
4 031
-38%
1 787
-56%
1 602
-10%
1 144
-29%
2 070
+81%
2 292
+11%
780
-66%
(61)
N/A
(854)
-1 300%
1 953
N/A
4 800
+146%
9 188
+91%
2 877
-69%
(2 517)
N/A
(12 045)
-379%
(15 004)
-25%
(20 743)
-38%
(29 128)
-40%
(20 981)
+28%
(18 245)
+13%
4 934
N/A
17 831
+261%
Net Income
Tax Provision
(1 487)
(2 207)
(1 035)
(665)
(952)
(64)
(21)
(97)
250
215
1 227
1 101
1 740
1 224
1 050
1 071
331
785
3 973
3 952
7 901
7 962
5 751
5 746
(7)
(8)
Income from Continuing Operations
6 044
7 555
4 916
5 790
3 080
1 724
1 580
1 047
2 321
2 507
2 007
1 041
885
3 176
5 850
10 258
3 208
(1 732)
(8 072)
(11 052)
(12 842)
(21 166)
(15 229)
(12 499)
4 927
17 823
Net Income (Common)
6 044
N/A
7 555
+25%
4 916
-35%
5 790
+18%
3 080
-47%
1 724
-44%
1 580
-8%
1 047
-34%
2 321
+122%
2 507
+8%
2 007
-20%
1 041
-48%
885
-15%
3 176
+259%
5 850
+84%
10 258
+75%
3 208
-69%
(1 732)
N/A
(8 072)
-366%
(11 052)
-37%
(12 842)
-16%
(21 166)
-65%
(15 229)
+28%
(12 499)
+18%
4 927
N/A
17 823
+262%
EPS (Diluted)
755.5
N/A
839.44
+11%
546.22
-35%
579
+6%
308
-47%
172.4
-44%
158
-8%
104.7
-34%
232.1
+122%
250.7
+8%
200.7
-20%
104.1
-48%
88.5
-15%
317.6
+259%
531.81
+67%
904.17
+70%
282.76
-69%
-152.63
N/A
-711.38
-366%
-909.36
-28%
-1 051.57
-16%
-1 727.54
-64%
-1 254.91
+27%
-1 029.92
+18%
401.31
N/A
1 514.68
+277%

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 137,300+ 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.