Fursys Inc
KRX:016800

Watchlist Manager
Fursys Inc Logo
Fursys Inc
KRX:016800
Watchlist
Price: 46 600 KRW 0.98% Market Closed
Market Cap: 417B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+4%
5Y
+31%
10Y
+66%
Operating Income
+
3Y
-69%
5Y
-64%
10Y
-56%
Net Income
+
3Y
+141%
5Y
-23%
10Y
-2%

Earnings Waterfall
Fursys Inc

Revenue
378.5B KRW
Cost of Revenue
-255.5B KRW
Gross Profit
123B KRW
Operating Expenses
-113.8B KRW
Operating Income
9.2B KRW
Other Expenses
17.2B KRW
Net Income
26.5B KRW

Income Statement
Fursys Inc

Rotate your device to view
Income Statement
Currency: KRW
Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 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 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51
78
118
149
123
119
98
86
76
67
60
52
73
92
175
257
315
370
359
341
323
312
302
0
0
Revenue
221 952
N/A
208 381
-6%
202 202
-3%
213 537
+6%
217 081
+2%
220 372
+2%
224 465
+2%
214 364
-5%
219 920
+3%
222 918
+1%
227 885
+2%
235 666
+3%
243 625
+3%
241 467
-1%
241 717
+0%
233 348
-3%
231 595
-1%
244 189
+5%
258 218
+6%
279 374
+8%
289 461
+4%
298 837
+3%
304 014
+2%
306 307
+1%
315 669
+3%
308 771
-2%
311 316
+1%
304 127
-2%
304 750
+0%
301 897
-1%
289 173
-4%
290 917
+1%
286 853
-1%
294 678
+3%
313 552
+6%
316 672
+1%
326 505
+3%
341 327
+5%
362 321
+6%
377 604
+4%
381 251
+1%
378 020
-1%
364 820
-3%
363 202
0%
362 906
0%
374 471
+3%
370 597
-1%
379 047
+2%
385 705
+2%
382 135
-1%
378 526
-1%
Gross Profit
Cost of Revenue
(157 557)
(152 840)
(150 558)
(155 581)
(157 976)
(157 271)
(160 583)
(156 164)
(160 771)
(164 499)
(168 145)
(173 946)
(179 706)
(181 016)
(181 564)
(176 399)
(174 471)
(180 562)
(188 280)
(202 637)
(211 831)
(218 900)
(224 207)
(226 435)
(229 241)
(225 829)
(226 840)
(221 486)
(223 053)
(219 448)
(210 945)
(210 472)
(208 273)
(215 907)
(227 861)
(231 666)
(236 620)
(246 355)
(262 807)
(271 735)
(278 206)
(274 141)
(261 549)
(257 361)
(253 236)
(256 126)
(251 129)
(254 611)
(258 764)
(256 202)
(255 541)
Gross Profit
64 395
N/A
55 541
-14%
51 644
-7%
57 957
+12%
59 104
+2%
63 102
+7%
63 883
+1%
58 200
-9%
59 149
+2%
58 419
-1%
59 740
+2%
61 720
+3%
63 919
+4%
60 452
-5%
60 154
0%
56 950
-5%
57 124
+0%
63 627
+11%
69 938
+10%
76 738
+10%
77 630
+1%
79 938
+3%
79 808
0%
79 871
+0%
86 428
+8%
82 941
-4%
84 475
+2%
82 641
-2%
81 697
-1%
82 450
+1%
78 229
-5%
80 447
+3%
78 580
-2%
78 772
+0%
85 693
+9%
85 006
-1%
89 886
+6%
94 972
+6%
99 514
+5%
105 868
+6%
103 045
-3%
103 879
+1%
103 270
-1%
105 841
+2%
109 670
+4%
118 345
+8%
119 468
+1%
124 436
+4%
126 942
+2%
125 933
-1%
122 985
-2%
Operating Income
Operating Expenses
(40 479)
(43 960)
(43 769)
(45 517)
(41 186)
(40 736)
(40 209)
(38 445)
(38 750)
(39 185)
(38 786)
(39 260)
(40 215)
(39 797)
(40 306)
(40 342)
(40 317)
(41 742)
(45 495)
(50 591)
(54 610)
(56 582)
(57 684)
(55 978)
(58 708)
(60 338)
(60 459)
(60 312)
(56 573)
(55 117)
(52 933)
(51 954)
(52 861)
(53 103)
(53 351)
(54 981)
(61 232)
(63 662)
(69 565)
(71 907)
(70 386)
(71 750)
(70 956)
(72 404)
(74 434)
(77 997)
(86 323)
(96 067)
(105 465)
(113 273)
(113 762)
Selling, General & Administrative
(36 265)
(38 393)
(38 201)
(39 949)
(36 338)
(38 395)
(36 975)
(34 252)
(35 057)
(35 789)
(35 529)
(36 249)
(37 192)
(37 509)
(38 770)
(39 521)
(37 187)
(40 137)
(43 011)
(47 196)
(50 936)
(52 678)
(53 046)
(50 890)
(53 394)
(54 485)
(54 727)
(54 272)
(49 766)
(48 292)
(46 123)
(45 377)
(46 438)
(46 700)
(47 146)
(48 779)
(53 803)
(56 256)
(61 841)
(64 222)
(63 793)
(65 175)
(64 666)
(66 110)
(68 423)
(71 851)
(79 966)
(89 397)
(98 251)
(105 567)
(105 344)
Research & Development
(1 967)
0
0
0
(2 693)
(1 250)
(1 609)
(2 031)
(1 549)
(1 267)
(1 107)
(846)
(822)
0
0
0
(960)
(505)
(723)
(961)
(1 086)
(1 169)
(1 817)
(2 180)
(2 386)
(2 709)
(2 412)
(2 421)
(2 554)
(2 353)
(2 304)
(2 034)
(1 899)
(1 915)
(1 784)
(1 873)
(1 974)
(1 920)
(1 913)
(1 848)
(1 699)
(1 711)
(1 717)
(1 752)
(1 725)
(1 857)
(2 028)
(2 236)
(2 572)
(2 810)
(2 998)
Depreciation & Amortization
(2 247)
0
0
0
(2 155)
(1 090)
(1 624)
(2 161)
(2 143)
(2 127)
(2 146)
(2 163)
(2 200)
0
0
0
(2 170)
(1 100)
(1 760)
(2 433)
(2 589)
(2 734)
(2 771)
(2 906)
(2 928)
(2 933)
(3 517)
(3 816)
(4 253)
(4 669)
(4 506)
(4 545)
(4 524)
(4 488)
(4 421)
(4 329)
(5 455)
(5 486)
(5 812)
(5 837)
(4 894)
(4 863)
(4 573)
(4 542)
(4 287)
(4 290)
(4 328)
(4 434)
(4 643)
(4 896)
(5 122)
Other Operating Expenses
0
(5 567)
(5 568)
(5 568)
0
0
0
0
0
0
(4)
0
0
(2 288)
(1 536)
(821)
0
0
0
0
0
0
(50)
0
0
(211)
197
197
0
197
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(298)
Operating Income
23 916
N/A
11 579
-52%
7 873
-32%
12 438
+58%
17 918
+44%
22 365
+25%
23 673
+6%
19 755
-17%
20 399
+3%
19 234
-6%
20 953
+9%
22 458
+7%
23 704
+6%
20 653
-13%
19 847
-4%
16 608
-16%
16 807
+1%
21 885
+30%
24 444
+12%
26 148
+7%
23 020
-12%
23 358
+1%
22 125
-5%
23 895
+8%
27 720
+16%
22 603
-18%
24 016
+6%
22 328
-7%
25 124
+13%
27 332
+9%
25 295
-7%
28 491
+13%
25 719
-10%
25 668
0%
32 341
+26%
30 025
-7%
28 653
-5%
31 309
+9%
29 949
-4%
33 961
+13%
32 659
-4%
32 129
-2%
32 314
+1%
33 437
+3%
35 236
+5%
40 348
+15%
33 145
-18%
28 369
-14%
21 476
-24%
12 660
-41%
9 223
-27%
Pre-Tax Income
Interest Income Expense
7 840
6 603
7 467
4 678
5 677
5 612
4 804
5 655
5 665
5 980
7 388
8 669
7 166
5 407
4 180
(1 370)
4 541
(13)
2 134
5 979
(5 218)
(81)
2 212
424
4 127
8 269
6 056
11 199
10 372
6 013
10 736
10 869
12 056
19 711
19 568
13 701
22 236
4 806
(25 370)
(31 543)
(37 000)
(14 907)
12 563
31 002
36 837
31 021
40 513
27 335
29 256
20 294
14 632
Non-Reccuring Items
(24)
0
0
0
(37)
(61)
(99)
(101)
(75)
(41)
0
0
(31)
0
0
0
(18)
0
0
0
(47)
(49)
0
(49)
(212)
0
(210)
(228)
104
(313)
(335)
(328)
(738)
(514)
(504)
(511)
(388)
(211)
(199)
(183)
(123)
(143)
(204)
(206)
(511)
(488)
(478)
(580)
(354)
(351)
0
Gain/Loss on Disposition of Assets
20
0
0
0
(6)
12
12
18
11
12
0
0
35
0
0
0
0
(15)
63
64
27
32
(16)
0
15 092
15 096
15 066
15 094
42
35
37
17
1 368
755
838
1 099
(271)
360
316
4 306
4 340
4 325
4 282
24
24
65
36
268
272
224
0
Total Other Income
6 741
11 818
11 676
9 539
5 833
5 922
6 102
7 507
5 838
6 042
6 480
7 451
7 958
7 680
6 921
6 336
6 254
7 278
8 757
10 064
10 588
11 262
11 719
11 763
12 232
11 740
10 661
10 270
10 081
9 894
10 390
10 842
8 312
7 771
7 290
7 002
9 510
9 705
10 222
10 540
10 995
12 836
12 577
12 310
12 220
11 089
11 141
10 816
10 635
10 515
10 597
Pre-Tax Income
38 492
N/A
30 000
-22%
27 016
-10%
26 656
-1%
29 384
+10%
33 851
+15%
34 493
+2%
32 834
-5%
31 838
-3%
31 226
-2%
34 821
+12%
38 578
+11%
38 832
+1%
33 740
-13%
30 947
-8%
21 574
-30%
27 584
+28%
29 137
+6%
35 400
+21%
42 257
+19%
28 369
-33%
34 523
+22%
36 041
+4%
36 033
0%
58 959
+64%
57 707
-2%
55 587
-4%
58 661
+6%
45 723
-22%
42 959
-6%
46 122
+7%
49 890
+8%
46 717
-6%
53 391
+14%
59 533
+12%
51 316
-14%
59 741
+16%
45 969
-23%
14 917
-68%
17 081
+15%
10 869
-36%
34 241
+215%
61 531
+80%
76 567
+24%
83 806
+9%
82 035
-2%
84 357
+3%
66 207
-22%
61 286
-7%
43 342
-29%
34 452
-21%
Net Income
Tax Provision
(9 092)
(7 126)
(6 265)
(6 116)
(8 634)
(9 644)
(9 822)
(9 428)
(7 086)
(6 862)
(7 842)
(8 852)
(8 837)
(5 977)
(5 962)
(2 743)
(4 397)
(6 550)
(7 234)
(9 841)
(6 308)
(7 792)
(8 011)
(7 879)
(13 464)
(13 156)
(12 763)
(13 619)
(11 765)
(11 125)
(11 903)
(12 828)
(12 669)
(14 277)
(15 825)
(13 832)
(14 640)
(11 286)
(3 929)
(4 514)
(4 992)
(11 334)
(16 576)
(19 579)
(16 910)
(14 798)
(16 291)
(12 182)
(13 565)
(10 239)
(7 988)
Income from Continuing Operations
29 400
22 875
20 751
20 539
20 750
24 205
24 671
23 406
24 752
24 365
26 979
29 727
29 995
27 764
24 986
18 831
23 187
22 587
28 166
32 416
22 061
26 732
28 031
28 154
45 495
44 550
42 823
45 042
33 958
31 835
34 220
37 063
34 049
39 114
43 709
37 483
45 101
34 684
10 988
12 567
5 877
22 907
44 955
56 989
66 896
67 238
68 066
54 025
47 721
33 103
26 464
Net Income (Common)
29 400
N/A
22 875
-22%
20 751
-9%
20 539
-1%
20 750
+1%
24 205
+17%
24 671
+2%
23 406
-5%
24 752
+6%
24 365
-2%
26 979
+11%
29 727
+10%
29 995
+1%
27 764
-7%
24 986
-10%
18 831
-25%
23 187
+23%
22 587
-3%
28 166
+25%
32 416
+15%
22 061
-32%
26 732
+21%
28 031
+5%
28 154
+0%
45 495
+62%
44 550
-2%
42 823
-4%
45 042
+5%
33 958
-25%
31 835
-6%
34 220
+7%
37 063
+8%
34 049
-8%
39 114
+15%
43 709
+12%
37 483
-14%
45 101
+20%
34 684
-23%
10 988
-68%
12 567
+14%
5 877
-53%
22 907
+290%
44 955
+96%
56 989
+27%
66 896
+17%
67 238
+1%
68 066
+1%
54 025
-21%
47 721
-12%
33 103
-31%
26 464
-20%
EPS (Diluted)
2 940
N/A
2 287.5
-22%
2 075.1
-9%
2 053.9
-1%
2 075
+1%
2 689.44
+30%
2 741.22
+2%
2 600.66
-5%
2 750.22
+6%
2 436.5
-11%
2 697.9
+11%
2 972.7
+10%
2 999.5
+1%
2 776.4
-7%
2 498.6
-10%
2 092.33
-16%
2 576.33
+23%
2 509.66
-3%
3 129.55
+25%
3 601.77
+15%
2 451.22
-32%
2 970.22
+21%
3 114.55
+5%
3 128.22
+0%
5 055
+62%
4 950
-2%
4 758.11
-4%
5 004.66
+5%
3 773.11
-25%
3 537.22
-6%
3 802.22
+7%
4 118.11
+8%
3 783.22
-8%
4 263.48
+13%
4 766.03
+12%
4 087.19
-14%
4 917.41
+20%
3 786.67
-23%
1 200.76
-68%
1 385.4
+15%
646.39
-53%
2 557.39
+296%
5 019.14
+96%
6 363.47
+27%
7 469.78
+17%
7 513.46
+1%
7 606
+1%
6 037.02
-21%
5 332.53
-12%
3 699.11
-31%
2 957.2
-20%

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 301,800+ 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

© 2025 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.