First Time Loading...
G

GIIR Inc
KRX:035000

Watchlist Manager
GIIR Inc
KRX:035000
Watchlist
Price: 6 460 KRW 0.78% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

548.3B
-7%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+46%
5 Years
+2%
7 Years
+34%
10 Years
+57%
26.4B
-10%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+5%
5 Years
+4%
7 Years
+35%
10 Years
+64%
16.2B
-13%
Net Income
Growth Rates:
1 Year
-11%
3 Years
+79%
5 Years
+6%
7 Years
+8%
10 Years
+35%

Earnings Waterfall
GIIR Inc

Revenue
548.3B KRW
Cost of Revenue
-328.6B KRW
Gross Profit
219.7B KRW
Operating Expenses
-193.3B KRW
Operating Income
26.4B KRW
Other Expenses
-10.2B KRW
Net Income
16.2B KRW

Income Statement
GIIR Inc

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
349 084
N/A
341 604
-2%
344 885
+1%
383 386
+11%
385 598
+1%
404 526
+5%
422 784
+5%
425 019
+1%
479 291
+13%
491 333
+3%
479 710
-2%
456 414
-5%
407 959
-11%
402 718
-1%
436 518
+8%
482 823
+11%
501 301
+4%
488 248
-3%
510 842
+5%
486 766
-5%
538 207
+11%
535 449
-1%
550 183
+3%
508 841
-8%
542 087
+7%
543 129
+0%
457 422
-16%
447 106
-2%
375 617
-16%
373 505
-1%
405 043
+8%
445 294
+10%
458 498
+3%
480 936
+5%
474 880
-1%
482 389
+2%
530 448
+10%
532 732
+0%
583 328
+9%
586 965
+1%
548 334
-7%
Gross Profit
Cost of Revenue
(234 974)
(228 152)
(229 858)
(261 769)
(266 008)
(281 992)
(297 274)
(294 781)
(344 460)
(353 831)
(341 220)
(318 259)
(263 343)
(256 653)
(291 194)
(332 072)
(346 130)
(328 922)
(349 727)
(322 976)
(368 411)
(367 154)
(376 583)
(342 287)
(375 247)
(377 689)
(296 807)
(282 126)
(210 920)
(200 507)
(227 563)
(259 842)
(274 039)
(292 163)
(279 540)
(285 359)
(326 044)
(328 759)
(370 308)
(366 390)
(328 614)
Gross Profit
114 109
N/A
113 451
-1%
115 026
+1%
121 617
+6%
119 590
-2%
122 535
+2%
125 511
+2%
130 239
+4%
134 832
+4%
137 502
+2%
138 491
+1%
138 156
0%
144 616
+5%
146 066
+1%
145 325
-1%
150 752
+4%
155 170
+3%
159 327
+3%
161 114
+1%
163 789
+2%
169 796
+4%
168 295
-1%
173 601
+3%
166 556
-4%
166 840
+0%
165 442
-1%
160 617
-3%
164 981
+3%
164 697
0%
172 999
+5%
177 480
+3%
185 452
+4%
184 459
-1%
188 772
+2%
195 340
+3%
197 030
+1%
204 404
+4%
203 973
0%
213 021
+4%
220 576
+4%
219 720
0%
Operating Income
Operating Expenses
(97 976)
(98 488)
(99 834)
(103 104)
(106 751)
(109 518)
(112 261)
(115 503)
(121 024)
(120 257)
(121 607)
(122 993)
(125 027)
(126 933)
(130 725)
(134 706)
(135 457)
(139 730)
(140 987)
(142 411)
(144 383)
(147 091)
(148 887)
(150 472)
(144 948)
(143 388)
(142 105)
(142 401)
(139 423)
(143 044)
(146 425)
(146 756)
(162 211)
(165 501)
(170 386)
(176 005)
(179 617)
(183 380)
(188 699)
(191 288)
(193 276)
Selling, General & Administrative
(93 684)
(92 527)
(92 299)
(95 537)
(99 713)
(102 841)
(105 479)
(108 447)
(113 790)
(112 693)
(114 192)
(115 739)
(117 821)
(119 865)
(123 440)
(127 265)
(127 832)
(131 740)
(132 906)
(134 612)
(136 891)
(138 724)
(139 700)
(140 235)
(133 719)
(132 359)
(131 373)
(131 413)
(128 936)
(131 842)
(134 772)
(135 224)
(149 231)
(151 940)
(155 861)
(160 684)
(164 883)
(168 500)
(173 648)
(176 725)
(179 219)
Research & Development
(3 001)
(3 793)
(4 730)
(4 743)
(4 458)
(4 071)
(4 146)
(4 415)
(4 189)
(4 442)
(4 295)
(4 281)
(4 688)
(4 568)
(4 740)
(4 746)
(4 951)
(5 318)
(5 471)
(5 223)
(4 940)
(4 677)
(4 385)
(4 198)
(4 240)
(4 245)
(3 906)
(4 035)
(3 076)
(3 347)
(3 620)
(3 476)
(4 234)
(4 106)
(4 240)
(4 233)
(3 591)
(3 564)
(3 655)
(3 828)
(3 681)
Depreciation & Amortization
(1 269)
(1 899)
(2 534)
(2 553)
(2 573)
(2 599)
(2 630)
(2 635)
(2 635)
(2 639)
(2 637)
(2 658)
(2 679)
(2 671)
(2 715)
(2 697)
(2 678)
(2 664)
(2 601)
(2 566)
(2 541)
(3 682)
(4 797)
(6 037)
(6 871)
(6 825)
(6 711)
(6 839)
(7 411)
(7 700)
(8 035)
(8 056)
(8 792)
(9 500)
(10 330)
(11 133)
(11 259)
(11 316)
(11 395)
(10 735)
(10 376)
Other Operating Expenses
(23)
(269)
(271)
(271)
(6)
(8)
(8)
(8)
(410)
(483)
(483)
(315)
161
171
171
2
3
(6)
(8)
(10)
(11)
(10)
(5)
(2)
(119)
41
(115)
(114)
0
(156)
0
0
45
45
45
45
116
0
0
0
0
Operating Income
16 133
N/A
14 963
-7%
15 192
+2%
18 513
+22%
12 839
-31%
13 016
+1%
13 249
+2%
14 736
+11%
13 808
-6%
17 246
+25%
16 884
-2%
15 161
-10%
19 589
+29%
19 130
-2%
14 598
-24%
16 045
+10%
19 713
+23%
19 597
-1%
20 128
+3%
21 379
+6%
25 412
+19%
21 205
-17%
24 714
+17%
16 083
-35%
21 892
+36%
22 053
+1%
18 511
-16%
22 580
+22%
25 274
+12%
29 955
+19%
31 056
+4%
38 697
+25%
22 248
-43%
23 272
+5%
24 954
+7%
21 025
-16%
24 787
+18%
20 592
-17%
24 322
+18%
29 288
+20%
26 444
-10%
Pre-Tax Income
Interest Income Expense
1 490
1 055
678
592
206
427
171
1 387
2 233
1 766
2 211
1 011
1 076
510
609
862
(2)
516
641
484
830
925
467
676
186
1 288
1 210
847
953
(368)
(123)
157
(261)
(256)
(414)
(352)
(396)
(566)
(831)
(1 209)
(368)
Non-Reccuring Items
(246)
0
0
0
0
0
0
0
(74)
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
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(80)
(83)
(105)
(104)
(23)
(29)
(27)
(20)
(22)
(13)
(8)
(4)
(9)
145
160
147
153
(4)
(3)
1
13
36
236
250
240
189
45
31
26
54
0
15
(335)
(333)
(333)
(297)
54
70
80
10
(74)
Total Other Income
(804)
(712)
(873)
(147)
216
119
35
31
(109)
(37)
153
169
65
64
(200)
(253)
(249)
(242)
(1 696)
(2 457)
(3 628)
(3 555)
(3 178)
(2 347)
(1 263)
(1 087)
104
48
(6 656)
(6 883)
(3 342)
(3 913)
3 039
3 565
39
489
181
(323)
(570)
(342)
25
Pre-Tax Income
16 493
N/A
15 223
-8%
14 892
-2%
18 855
+27%
13 239
-30%
13 534
+2%
13 429
-1%
16 133
+20%
15 835
-2%
18 961
+20%
19 239
+1%
16 338
-15%
20 721
+27%
19 849
-4%
15 167
-24%
16 803
+11%
19 615
+17%
19 868
+1%
19 070
-4%
19 407
+2%
22 628
+17%
18 609
-18%
22 238
+20%
14 661
-34%
21 055
+44%
22 442
+7%
19 869
-11%
23 506
+18%
19 597
-17%
22 760
+16%
27 592
+21%
34 956
+27%
24 691
-29%
26 248
+6%
24 246
-8%
20 864
-14%
24 626
+18%
19 773
-20%
23 001
+16%
27 747
+21%
26 027
-6%
Net Income
Tax Provision
(4 122)
(4 580)
(4 474)
(4 570)
(3 702)
(3 548)
(3 153)
(4 681)
(4 233)
(5 394)
(5 440)
(4 446)
(5 776)
(6 195)
(5 635)
(5 006)
(5 532)
(3 308)
(3 387)
(5 934)
(7 351)
(6 409)
(9 633)
(7 674)
(5 796)
(6 154)
(3 107)
(3 763)
(10 560)
(11 736)
(13 156)
(13 952)
(7 384)
(7 495)
(6 917)
(5 960)
(6 493)
(5 569)
(7 373)
(9 066)
(9 826)
Income from Continuing Operations
12 370
10 642
10 416
14 283
9 537
9 985
10 275
11 450
11 602
13 566
13 799
11 892
14 944
13 652
9 529
11 796
14 083
16 559
15 683
13 473
15 276
12 201
12 606
6 987
15 259
16 288
16 762
19 742
9 038
11 023
14 436
21 004
17 308
18 753
17 329
14 904
18 133
14 204
15 628
18 680
16 201
Income to Minority Interest
(465)
(535)
0
0
133
0
0
0
0
0
0
0
0
0
0
3
3
5
7
3
3
0
(4)
1
(1)
3
9
0
2
3
(1)
(2)
(7)
(10)
(9)
(6)
(1)
(2)
(3)
1
3
Net Income (Common)
11 962
N/A
10 110
-15%
9 980
-1%
13 995
+40%
9 671
-31%
9 985
+3%
10 275
+3%
11 450
+11%
11 602
+1%
13 566
+17%
13 799
+2%
11 892
-14%
14 944
+26%
13 652
-9%
9 529
-30%
11 799
+24%
14 085
+19%
16 565
+18%
15 691
-5%
13 477
-14%
15 280
+13%
12 201
-20%
12 602
+3%
6 988
-45%
15 258
+118%
16 291
+7%
16 771
+3%
19 742
+18%
9 040
-54%
11 026
+22%
14 434
+31%
21 002
+46%
17 301
-18%
18 743
+8%
17 321
-8%
14 898
-14%
18 132
+22%
14 202
-22%
15 625
+10%
18 682
+20%
16 204
-13%
EPS (Diluted)
747.62
N/A
631.87
-15%
623.75
-1%
874.68
+40%
604.43
-31%
624.06
+3%
642.18
+3%
715.62
+11%
725.12
+1%
847.87
+17%
862.43
+2%
743.25
-14%
934
+26%
853.25
-9%
595.56
-30%
737.43
+24%
880.31
+19%
1 035.31
+18%
980.68
-5%
842.31
-14%
955
+13%
762.56
-20%
787.62
+3%
436.75
-45%
953.62
+118%
1 018.18
+7%
1 048.18
+3%
1 233.87
+18%
565
-54%
680.26
+20%
890.59
+31%
1 295.81
+46%
1 067.46
-18%
1 156.41
+8%
1 068.69
-8%
919.2
-14%
1 118.71
+22%
876.25
-22%
964.03
+10%
1 152.64
+20%
999.79
-13%

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 133,600+ 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.