First Time Loading...
K

Kakao Games Corp
KOSDAQ:293490

Watchlist Manager
Kakao Games Corp
KOSDAQ:293490
Watchlist
Price: 22 250 KRW 1.6% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1T
+0.4%
Revenue
Growth Rates:
1 Year
-11%
3 Years
+107%
5 Years
-
7 Years
-
10 Years
-
74.5B
+7%
Operating Income
Growth Rates:
1 Year
-58%
3 Years
+12%
5 Years
-
7 Years
-
10 Years
-
-228.7B
+20%
Net Income
Growth Rates:
1 Year
+2%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Kakao Games Corp

Revenue
1T KRW
Cost of Revenue
-132.6B KRW
Gross Profit
892.4B KRW
Operating Expenses
-817.9B KRW
Operating Income
74.5B KRW
Other Expenses
-303.3B KRW
Net Income
-228.7B KRW

Income Statement
Kakao Games Corp

Rotate your device to view
Income Statement
Currency: KRW
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
395 405
N/A
406 357
+3%
556 892
+37%
495 521
-11%
529 210
+7%
552 162
+4%
867 814
+57%
1 012 481
+17%
1 148 705
+13%
1 358 034
+18%
1 198 734
-12%
1 147 693
-4%
1 130 506
-1%
1 062 799
-6%
1 020 610
-4%
1 025 086
+0%
Gross Profit
Cost of Revenue
(23 316)
(24 510)
(31 868)
(27 935)
(31 137)
(36 670)
(44 800)
(57 199)
(82 612)
(122 591)
(147 217)
(156 459)
(158 352)
(142 686)
(133 726)
(132 639)
Gross Profit
372 089
N/A
381 846
+3%
525 023
+37%
467 586
-11%
498 072
+7%
515 492
+3%
823 015
+60%
955 283
+16%
1 066 092
+12%
1 235 443
+16%
1 051 517
-15%
991 233
-6%
972 153
-2%
920 113
-5%
886 884
-4%
892 447
+1%
Operating Income
Operating Expenses
(334 075)
(335 658)
(457 601)
(401 066)
(428 643)
(453 995)
(740 006)
(843 365)
(927 690)
(1 024 105)
(839 197)
(815 416)
(827 087)
(829 608)
(817 544)
(817 930)
Selling, General & Administrative
(312 158)
(312 417)
(427 245)
(374 768)
(401 051)
(426 151)
(709 982)
(787 077)
(850 801)
(924 740)
(718 050)
(696 646)
(705 583)
(707 182)
(694 542)
(694 195)
Depreciation & Amortization
(13 809)
(15 323)
(20 446)
(18 125)
(18 914)
(18 452)
(19 299)
(43 263)
(61 166)
(80 307)
(98 245)
(93 284)
(94 251)
(94 542)
(94 510)
(96 021)
Other Operating Expenses
(8 106)
(7 917)
(9 909)
(8 173)
(8 678)
(9 392)
(10 726)
(13 026)
(15 724)
(19 058)
(22 901)
(25 487)
(27 253)
(27 884)
(28 493)
(27 714)
Operating Income
38 014
N/A
46 188
+22%
67 422
+46%
66 521
-1%
69 430
+4%
61 497
-11%
83 009
+35%
111 917
+35%
138 402
+24%
211 338
+53%
212 320
+0%
175 817
-17%
145 066
-17%
90 505
-38%
69 340
-23%
74 517
+7%
Pre-Tax Income
Interest Income Expense
4 861
8 758
12 282
32 634
32 734
26 898
35 535
(34 101)
(39 708)
(55 155)
(76 788)
(243 665)
(250 797)
(241 671)
(241 188)
(24 280)
Non-Reccuring Items
0
0
0
(23 147)
0
0
0
646 910
0
0
0
(124 572)
0
0
0
(408 856)
Gain/Loss on Disposition of Assets
0
0
0
(121)
0
0
0
1 129
0
0
0
1 827
0
0
0
(475)
Total Other Income
(18 522)
(10 206)
(9 448)
2 050
(19 099)
(23 495)
(17 404)
(3 781)
637 493
693 901
679 266
(4 101)
(120 453)
(173 897)
(165 938)
(6 028)
Pre-Tax Income
24 354
N/A
44 740
+84%
70 256
+57%
77 936
+11%
83 063
+7%
64 899
-22%
101 140
+56%
722 074
+614%
736 187
+2%
850 084
+15%
814 797
-4%
(194 694)
N/A
(226 183)
-16%
(325 062)
-44%
(337 787)
-4%
(365 122)
-8%
Net Income
Tax Provision
(12 029)
(15 705)
(14 266)
(10 425)
(8 169)
(6 476)
(25 347)
(201 919)
(206 096)
(256 384)
(254 145)
(1 420)
6 048
49 605
54 757
42 716
Income from Continuing Operations
12 324
29 036
55 991
67 511
74 896
58 424
75 794
520 155
530 091
593 700
560 653
(196 114)
(220 135)
(275 457)
(283 030)
(322 406)
Income to Minority Interest
4 453
6 174
7 158
18 460
18 379
16 785
21 071
8 502
(8 643)
(28 150)
(41 544)
(37 527)
(24 811)
(11 215)
(3 800)
93 660
Net Income (Common)
16 776
N/A
35 209
+110%
63 148
+79%
85 971
+36%
93 275
+8%
75 209
-19%
96 865
+29%
528 656
+446%
521 448
-1%
565 550
+8%
519 109
-8%
(233 641)
N/A
(244 947)
-5%
(286 672)
-17%
(286 829)
0%
(228 746)
+20%
EPS (Diluted)
294.3
N/A
607.04
+106%
1 002.34
+65%
1 364.61
+36%
1 260.47
-8%
1 009.31
-20%
1 277.34
+27%
6 352.89
+397%
6 042.93
-5%
6 448.37
+7%
6 091.34
-6%
-2 951.51
N/A
-2 695.2
+9%
-3 153.05
-17%
-3 157.34
0%
-2 803.44
+11%

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 134,000+ 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.