First Time Loading...
F

Foosung Co Ltd
KRX:093370

Watchlist Manager
Foosung Co Ltd
KRX:093370
Watchlist
Price: 7 400 KRW 0.95%
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

523.2B
-8%
Revenue
Growth Rates:
1 Year
-14%
3 Years
+100%
5 Years
+90%
7 Years
+172%
10 Years
+157%
-46.1B
-1 110%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-190%
-53.9B
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-82%

Earnings Waterfall
Foosung Co Ltd

Revenue
523.2B KRW
Cost of Revenue
-508.1B KRW
Gross Profit
15.1B KRW
Operating Expenses
-61.2B KRW
Operating Income
-46.1B KRW
Other Expenses
-7.8B KRW
Net Income
-53.9B KRW

Income Statement
Foosung Co Ltd

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
203 420
N/A
200 395
-1%
194 950
-3%
191 866
-2%
187 022
-3%
188 788
+1%
192 891
+2%
204 574
+6%
161 154
-21%
160 292
-1%
152 813
-5%
147 028
-4%
192 073
+31%
204 089
+6%
223 868
+10%
238 528
+7%
248 838
+4%
258 837
+4%
263 819
+2%
266 995
+1%
274 934
+3%
269 125
-2%
261 849
-3%
256 634
-2%
248 944
-3%
245 296
-1%
244 270
0%
251 433
+3%
261 600
+4%
264 811
+1%
277 863
+5%
314 470
+13%
381 257
+21%
476 625
+25%
550 817
+16%
596 536
+8%
610 564
+2%
605 214
-1%
595 565
-2%
566 210
-5%
523 192
-8%
Gross Profit
Cost of Revenue
(188 602)
(182 865)
(177 872)
(171 012)
(165 896)
(164 334)
(161 282)
(167 429)
(124 020)
(119 096)
(107 479)
(98 400)
(132 471)
(141 398)
(158 141)
(171 716)
(186 572)
(196 621)
(196 903)
(199 871)
(206 100)
(202 635)
(205 490)
(202 351)
(197 342)
(201 553)
(200 674)
(208 816)
(218 258)
(218 537)
(226 053)
(241 963)
(275 619)
(316 398)
(360 051)
(400 179)
(444 576)
(506 857)
(531 467)
(534 451)
(508 126)
Gross Profit
14 818
N/A
17 530
+18%
17 078
-3%
20 854
+22%
21 126
+1%
24 454
+16%
31 609
+29%
37 146
+18%
37 134
0%
41 196
+11%
45 334
+10%
48 628
+7%
59 602
+23%
62 692
+5%
65 728
+5%
66 812
+2%
62 266
-7%
62 217
0%
66 917
+8%
67 125
+0%
68 834
+3%
66 491
-3%
56 360
-15%
54 284
-4%
51 602
-5%
43 742
-15%
43 595
0%
42 616
-2%
43 342
+2%
46 273
+7%
51 809
+12%
72 507
+40%
105 638
+46%
160 228
+52%
190 766
+19%
196 357
+3%
165 988
-15%
98 357
-41%
64 098
-35%
31 759
-50%
15 066
-53%
Operating Income
Operating Expenses
(30 718)
(49 917)
(49 856)
(49 451)
(30 342)
(76 675)
(75 579)
(28 434)
(21 926)
(20 882)
(19 413)
(18 033)
(23 169)
(23 638)
(25 118)
(25 888)
(26 783)
(27 435)
(27 493)
(27 495)
(29 242)
(30 733)
(31 775)
(33 563)
(38 165)
(39 375)
(40 912)
(42 604)
(40 535)
(40 849)
(42 085)
(44 148)
(47 499)
(49 248)
(56 264)
(59 477)
(60 618)
(37 088)
(36 483)
(35 569)
(61 172)
Selling, General & Administrative
(23 835)
(23 352)
(23 280)
(22 924)
(23 162)
(22 568)
(21 438)
(21 340)
(15 909)
(14 947)
(13 735)
(12 621)
(16 918)
(17 194)
(18 456)
(18 973)
(19 645)
(20 422)
(20 517)
(20 357)
(21 759)
(22 588)
(23 075)
(24 304)
(27 413)
(27 919)
(28 483)
(29 533)
(27 588)
(27 679)
(28 972)
(30 620)
(31 471)
(32 476)
(34 049)
(36 778)
(38 415)
(40 224)
(43 451)
(42 133)
(43 918)
Research & Development
(4 082)
(4 481)
(4 542)
(4 490)
(3 447)
(3 634)
(3 711)
(3 883)
(3 642)
(3 831)
(3 755)
(3 728)
(4 004)
(4 806)
(5 075)
(5 313)
(4 886)
(5 407)
(5 364)
(5 518)
(5 291)
(6 477)
(6 974)
(7 436)
(7 195)
(7 408)
(7 853)
(8 097)
(8 482)
(8 427)
(8 404)
(8 829)
(11 747)
(12 287)
(17 079)
(17 870)
(17 743)
(17 946)
(14 439)
(13 919)
(11 731)
Depreciation & Amortization
(2 801)
(2 784)
(2 733)
(2 737)
(3 732)
(3 341)
(3 298)
(3 210)
(2 375)
(2 088)
(1 906)
(1 668)
(2 247)
(1 638)
(1 587)
(1 602)
(2 253)
(1 605)
(1 611)
(1 619)
(2 192)
(1 667)
(1 726)
(1 822)
(3 557)
(4 046)
(4 575)
(4 974)
(4 465)
(4 744)
(4 710)
(4 699)
(4 281)
(4 485)
(5 135)
(4 830)
(4 460)
(4 635)
(4 311)
(5 234)
(5 523)
Other Operating Expenses
0
(19 300)
(19 301)
(19 300)
0
(47 132)
(47 132)
0
0
(16)
(17)
(16)
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
25 718
25 718
25 718
0
Operating Income
(15 901)
N/A
(32 387)
-104%
(32 778)
-1%
(28 597)
+13%
(9 215)
+68%
(52 221)
-467%
(43 970)
+16%
8 713
N/A
15 208
+75%
20 315
+34%
25 922
+28%
30 596
+18%
36 434
+19%
39 054
+7%
40 610
+4%
40 924
+1%
35 483
-13%
34 780
-2%
39 422
+13%
39 628
+1%
39 591
0%
35 758
-10%
24 585
-31%
20 721
-16%
13 437
-35%
4 368
-67%
2 683
-39%
12
-100%
2 807
+23 292%
5 423
+93%
9 724
+79%
28 359
+192%
58 139
+105%
110 979
+91%
134 502
+21%
136 879
+2%
105 370
-23%
61 269
-42%
27 614
-55%
(3 811)
N/A
(46 106)
-1 110%
Pre-Tax Income
Interest Income Expense
(6 047)
(6 367)
(6 115)
(5 481)
(4 063)
(4 252)
(4 057)
(3 992)
(4 271)
(3 735)
(3 543)
(3 207)
(2 981)
(2 919)
(2 028)
(1 569)
(2 488)
(2 091)
(3 086)
(2 998)
(3 116)
(2 661)
(2 607)
(2 980)
(2 872)
(4 149)
(6 053)
(6 035)
(3 819)
(3 087)
(1 151)
2 333
(19 677)
(8 191)
(1 550)
(3 319)
2 060
3 996
(7 358)
(11 577)
13 641
Non-Reccuring Items
(19 300)
0
0
0
(47 133)
0
0
(47 133)
(16)
0
0
0
(753)
0
0
0
(3)
0
0
0
0
0
0
0
(6 213)
0
0
0
(191)
0
0
0
(128)
0
0
0
25 718
0
0
0
(58 543)
Gain/Loss on Disposition of Assets
(2 322)
0
(2 312)
(648)
154
(402)
(597)
(628)
(121)
0
0
0
70
0
0
0
(2 190)
0
0
0
(294)
0
0
0
(804)
0
0
0
(317)
0
0
0
28
(33)
(2 570)
(2 646)
(2 692)
(2 684)
(70)
3
(556)
Total Other Income
3 449
1 068
1 374
1 729
1 551
1 193
2 747
2 369
2 336
1 409
738
(133)
26 651
27 494
27 379
27 240
2 498
(1 771)
(1 380)
(1 141)
(240)
(413)
(1 128)
(962)
368
(4 472)
(5 069)
(5 882)
830
(5 348)
(3 847)
(778)
751
(6 577)
(6 438)
(8 596)
2 966
2 790
2 910
2 953
2 693
Pre-Tax Income
(40 120)
N/A
(37 686)
+6%
(39 831)
-6%
(32 997)
+17%
(58 706)
-78%
(55 682)
+5%
(45 877)
+18%
(40 673)
+11%
13 137
N/A
17 989
+37%
23 117
+29%
27 256
+18%
59 421
+118%
63 628
+7%
65 961
+4%
66 596
+1%
33 300
-50%
30 920
-7%
34 957
+13%
35 489
+2%
35 941
+1%
32 683
-9%
20 849
-36%
16 780
-20%
3 915
-77%
(4 252)
N/A
(8 438)
-98%
(11 905)
-41%
(690)
+94%
(3 012)
-337%
4 725
N/A
29 914
+533%
39 113
+31%
96 179
+146%
123 943
+29%
122 318
-1%
133 422
+9%
65 371
-51%
23 096
-65%
(12 432)
N/A
(88 871)
-615%
Net Income
Tax Provision
9 826
9 799
9 956
10 025
(9 992)
(9 957)
(10 969)
(11 019)
405
404
405
406
6 678
8 336
3 933
4 847
(5 077)
(7 941)
(7 808)
(11 229)
(7 890)
(7 349)
(3 493)
(1 612)
(3 709)
(2 131)
(2 579)
(3 239)
(644)
(2 134)
(3 482)
(6 997)
(7 833)
(10 852)
(21 671)
(21 509)
(20 984)
(13 701)
279
5 671
4 479
Income from Continuing Operations
(30 294)
(27 886)
(29 874)
(22 972)
(68 698)
(65 640)
(56 847)
(51 692)
13 542
18 392
23 521
27 662
66 099
71 965
69 895
71 442
28 223
22 978
27 148
24 260
28 051
25 334
17 356
15 168
206
(6 382)
(11 016)
(15 143)
(1 334)
(5 146)
1 243
22 918
31 279
85 327
102 272
100 809
112 438
51 670
23 374
(6 761)
(84 392)
Income to Minority Interest
608
869
775
970
530
490
784
(177)
94
(411)
(969)
(353)
(649)
(912)
(688)
770
1 274
2 164
2 796
2 078
2 781
3 021
2 956
3 487
7 894
8 205
9 672
10 006
7 327
8 701
8 734
4 581
(8 715)
(24 041)
(27 737)
(29 606)
(15 389)
6 849
11 324
17 556
30 475
Net Income (Common)
(29 686)
N/A
(27 017)
+9%
(29 099)
-8%
(22 001)
+24%
(68 168)
-210%
(65 148)
+4%
(56 061)
+14%
(51 868)
+7%
13 938
N/A
18 894
+36%
23 188
+23%
28 301
+22%
60 864
+115%
65 860
+8%
64 291
-2%
66 941
+4%
29 497
-56%
28 381
-4%
33 183
+17%
29 576
-11%
30 832
+4%
28 355
-8%
20 312
-28%
18 655
-8%
8 100
-57%
1 823
-77%
(1 344)
N/A
(5 138)
-282%
5 992
N/A
3 554
-41%
9 976
+181%
27 499
+176%
22 564
-18%
61 286
+172%
74 535
+22%
71 203
-4%
97 049
+36%
58 520
-40%
34 699
-41%
10 796
-69%
(53 917)
N/A
EPS (Diluted)
-341.21
N/A
-303.56
+11%
-334.47
-10%
-252.88
+24%
-783.54
-210%
-748.82
+4%
-644.37
+14%
-596.18
+7%
160.2
N/A
205.36
+28%
249.33
+21%
307.61
+23%
661.56
+115%
715.86
+8%
691.3
-3%
727.61
+5%
320.61
-56%
308.48
-4%
356.8
+16%
321.47
-10%
331.52
+3%
304.89
-8%
218.4
-28%
202.77
-7%
87.09
-57%
19.6
-77%
-14.45
N/A
-55.84
-286%
64.43
N/A
38.21
-41%
107.72
+182%
297.04
+176%
236.26
-20%
661.78
+180%
804.85
+22%
768.88
-4%
1 014.84
+32%
605.73
-40%
364.07
-40%
111.3
-69%
-563.81
N/A

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 137,600+ 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.