First Time Loading...
W

Wysiwyg Studios Co Ltd
KOSDAQ:299900

Watchlist Manager
Wysiwyg Studios Co Ltd
KOSDAQ:299900
Watchlist
Price: 2 160 KRW 0.7%
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

147.3B
-32%
Revenue
Growth Rates:
1 Year
-21%
3 Years
+34%
5 Years
+523%
7 Years
-
10 Years
-
-20.3B
+16%
Operating Income
Growth Rates:
1 Year
+19%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
50.9B
+154%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
+991%
7 Years
-
10 Years
-

Earnings Waterfall
Wysiwyg Studios Co Ltd

Revenue
147.3B KRW
Cost of Revenue
-3.9B KRW
Gross Profit
143.4B KRW
Operating Expenses
-163.7B KRW
Operating Income
-20.3B KRW
Other Expenses
71.2B KRW
Net Income
50.9B KRW

Income Statement
Wysiwyg Studios Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
22 979
N/A
25 837
+12%
23 649
-8%
24 484
+4%
27 284
+11%
31 233
+14%
46 404
+49%
50 230
+8%
64 871
+29%
75 948
+17%
110 194
+45%
111 531
+1%
107 896
-3%
120 100
+11%
120 284
+0%
138 480
+15%
164 855
+19%
176 137
+7%
186 345
+6%
207 011
+11%
223 160
+8%
217 007
-3%
147 335
-32%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
0
0
(89)
0
0
0
0
0
0
0
0
(3 890)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
32 583
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
143 445
N/A
Operating Income
Operating Expenses
(17 324)
(19 504)
(18 631)
(18 227)
(20 658)
(25 139)
(39 773)
(47 663)
(63 432)
(76 492)
(108 328)
(108 317)
(106 037)
(119 774)
(124 231)
(151 833)
(183 025)
(193 180)
(211 258)
(228 213)
(240 578)
(241 101)
(163 726)
Selling, General & Administrative
(16 779)
(18 648)
(17 626)
(17 091)
(19 202)
(23 382)
(37 345)
(44 340)
(59 439)
(71 681)
(101 834)
(72 024)
(68 858)
(81 616)
(114 501)
(139 097)
(168 744)
(178 635)
(194 860)
(210 348)
(222 378)
(221 674)
(151 185)
Depreciation & Amortization
(585)
(823)
(952)
(1 114)
(1 427)
(1 704)
(2 150)
(2 951)
(3 589)
(4 250)
(6 002)
(6 411)
(7 065)
(8 143)
(8 290)
(9 579)
(10 955)
(11 155)
(13 599)
(14 455)
(14 908)
(16 061)
(11 339)
Other Operating Expenses
42
(31)
(53)
(20)
(27)
(53)
(278)
(372)
(405)
(562)
(492)
(29 882)
(30 114)
(30 016)
(1 440)
(3 157)
(3 326)
(3 389)
(2 798)
(3 411)
(3 292)
(3 365)
(1 202)
Operating Income
5 656
N/A
6 334
+12%
5 018
-21%
6 259
+25%
6 627
+6%
6 095
-8%
6 631
+9%
2 567
-61%
1 440
-44%
(544)
N/A
1 867
N/A
3 212
+72%
1 857
-42%
234
-87%
(3 947)
N/A
(13 353)
-238%
(18 170)
-36%
(17 043)
+6%
(24 913)
-46%
(21 203)
+15%
(17 418)
+18%
(24 094)
-38%
(20 281)
+16%
Pre-Tax Income
Interest Income Expense
(1 407)
(1 018)
106
(31)
(20)
337
336
126
(976)
(1 427)
1 067
1 224
1 876
2 668
(2 460)
8 818
8 453
10 560
(548)
5 004
7 704
9 234
(8 186)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(243)
(247)
(247)
(324)
(93)
(89)
(844)
0
0
0
(167)
3 583
4 697
4 925
77 344
Gain/Loss on Disposition of Assets
0
0
(230)
(302)
(290)
0
(71)
(20)
(22)
(12)
21
49
39
(2)
(18)
(23)
45
114
(63)
5 780
6 370
19 317
19 537
Total Other Income
140
140
(36)
118
2
(290)
154
153
26
25
(87)
59
218
(11 541)
(10 886)
(22 257)
(22 409)
(10 481)
(508)
(150)
(996)
(1 211)
(4 457)
Pre-Tax Income
4 389
N/A
5 455
+24%
4 857
-11%
6 042
+24%
6 317
+5%
6 142
-3%
7 051
+15%
2 826
-60%
224
-92%
(2 204)
N/A
2 619
N/A
4 221
+61%
3 896
-8%
(8 728)
N/A
(18 156)
-108%
(26 815)
-48%
(32 081)
-20%
(16 850)
+47%
(26 198)
-55%
(6 985)
+73%
357
N/A
8 172
+2 188%
63 957
+683%
Net Income
Tax Provision
(273)
(414)
(191)
(369)
(342)
(448)
(542)
(233)
597
974
567
472
(371)
24
(116)
(162)
168
117
(993)
(563)
(7 723)
(12 355)
(15 705)
Income from Continuing Operations
4 116
5 041
4 666
5 672
5 974
5 692
6 510
2 592
821
(1 229)
3 187
4 694
3 525
(8 704)
(18 272)
(26 977)
(31 913)
(16 733)
(27 192)
(7 548)
(7 366)
(4 182)
48 252
Income to Minority Interest
0
0
0
8
13
(16)
(914)
(771)
(1 647)
(2 276)
(4 484)
(3 827)
(2 957)
5 055
9 866
12 428
12 015
5 620
14 896
11 890
21 527
24 195
4 233
Net Income (Common)
4 116
N/A
5 041
+22%
4 666
-7%
5 680
+22%
5 987
+5%
5 676
-5%
5 596
-1%
1 822
-67%
(825)
N/A
(3 504)
-325%
(1 297)
+63%
866
N/A
567
-34%
(3 650)
N/A
(8 406)
-130%
(14 549)
-73%
(19 897)
-37%
(11 113)
+44%
(12 296)
-11%
4 342
N/A
14 161
+226%
20 012
+41%
50 906
+154%
EPS (Diluted)
196
N/A
252.05
+29%
222.19
-12%
195.86
-12%
199.56
+2%
202.71
+2%
186.53
-8%
62.82
-66%
-27.5
N/A
-109.5
-298%
-43.23
+61%
27.93
N/A
15.75
-44%
-99.92
N/A
-57.3
+43%
-342.01
-497%
-116.91
+66%
-65.09
+44%
-72.15
-11%
25.44
N/A
82.81
+226%
117.86
+42%
299.04
+154%

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 133,700+ 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.