U

Unison Co Ltd
KOSDAQ:018000

Watchlist Manager
Unison Co Ltd
KOSDAQ:018000
Watchlist
Price: 893 KRW 0.56% Market Closed
Market Cap: 150.4B KRW
Have any thoughts about
Unison Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

50.9B
-29%
Revenue
Growth Rates:
1 Year
-71%
3 Years
-63%
5 Years
-28%
7 Years
-68%
10 Years
-35%
-20.4B
+3%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-28%
7 Years
-
10 Years
-38%
-29.5B
-2%
Net Income
Growth Rates:
1 Year
-147%
3 Years
-368%
5 Years
-97%
7 Years
-86%
10 Years
+54%

Earnings Waterfall
Unison Co Ltd

Revenue
50.9B KRW
Cost of Revenue
-55.3B KRW
Gross Profit
-4.5B KRW
Operating Expenses
-16B KRW
Operating Income
-20.4B KRW
Other Expenses
-9.1B KRW
Net Income
-29.5B KRW

Income Statement
Unison Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
78 775
N/A
81 981
+4%
113 692
+39%
124 518
+10%
110 685
-11%
118 347
+7%
77 226
-35%
61 773
-20%
54 995
-11%
52 520
-5%
78 277
+49%
103 133
+32%
159 256
+54%
186 705
+17%
189 945
+2%
223 975
+18%
212 074
-5%
165 234
-22%
157 212
-5%
119 867
-24%
70 832
-41%
75 933
+7%
86 707
+14%
75 443
-13%
84 146
+12%
80 168
-5%
85 014
+6%
121 765
+43%
139 351
+14%
149 659
+7%
139 728
-7%
156 290
+12%
162 713
+4%
239 179
+47%
224 131
-6%
179 903
-20%
173 284
-4%
107 739
-38%
95 059
-12%
72 094
-24%
50 874
-29%
Gross Profit
Cost of Revenue
(80 076)
(68 999)
(96 620)
(107 398)
(97 216)
(102 637)
(65 276)
(51 775)
(46 233)
(45 064)
(65 991)
(85 143)
(129 071)
(153 642)
(158 352)
(191 824)
(185 143)
(146 540)
(143 372)
(109 915)
(68 702)
(72 724)
(78 177)
(70 596)
(77 977)
(75 389)
(79 648)
(107 360)
(119 242)
(126 093)
(122 568)
(142 177)
(153 253)
(219 634)
(201 314)
(165 091)
(157 440)
(109 821)
(101 353)
(75 158)
(55 329)
Gross Profit
(1 300)
N/A
12 982
N/A
17 072
+32%
17 120
+0%
13 469
-21%
15 709
+17%
11 949
-24%
9 997
-16%
8 760
-12%
7 455
-15%
12 285
+65%
17 989
+46%
30 185
+68%
33 063
+10%
31 593
-4%
32 151
+2%
26 931
-16%
18 694
-31%
13 840
-26%
9 952
-28%
2 130
-79%
3 209
+51%
8 530
+166%
4 847
-43%
6 169
+27%
4 779
-23%
5 366
+12%
14 405
+168%
20 109
+40%
23 566
+17%
17 160
-27%
14 113
-18%
9 461
-33%
19 545
+107%
22 817
+17%
14 812
-35%
15 844
+7%
(2 081)
N/A
(6 294)
-202%
(3 064)
+51%
(4 455)
-45%
Operating Income
Operating Expenses
(13 507)
(11 101)
(10 950)
(11 314)
(11 785)
(12 511)
(12 967)
(13 341)
(12 956)
(17 252)
(17 262)
(17 738)
(19 881)
(17 020)
(17 570)
(18 116)
(17 979)
(17 736)
(19 145)
(18 611)
(18 081)
(17 383)
(7 864)
(16 294)
(17 653)
(16 762)
(17 004)
(17 807)
(17 618)
(18 810)
(18 732)
(20 195)
(20 387)
(17 882)
(17 765)
(16 054)
(15 722)
(17 691)
(17 344)
(17 953)
(15 982)
Selling, General & Administrative
(11 211)
(9 850)
(9 532)
(9 859)
(10 307)
(10 867)
(11 268)
(11 590)
(11 030)
(13 260)
(12 943)
(13 122)
(15 299)
(12 539)
(12 955)
(13 236)
(12 028)
(12 213)
(12 663)
(13 092)
(11 995)
(12 201)
(12 067)
(10 953)
(12 257)
(12 248)
(12 585)
(13 308)
(13 250)
(13 022)
(12 795)
(13 151)
(12 920)
(12 131)
(12 033)
(11 427)
(11 328)
(12 556)
(12 347)
(11 781)
(11 201)
Research & Development
(2 297)
(1 251)
(1 419)
(1 455)
(1 478)
(1 644)
(1 698)
(1 752)
(1 927)
(3 992)
(4 319)
(4 615)
(4 581)
(4 480)
(4 616)
(4 861)
(5 913)
(5 524)
(5 378)
(5 406)
(4 831)
(4 803)
(4 996)
(5 018)
(5 098)
(4 237)
(4 146)
(4 233)
(4 107)
(4 619)
(4 656)
(5 471)
(5 582)
(4 351)
(4 227)
(3 084)
(2 825)
(3 570)
(3 467)
(3 531)
(3 267)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
(40)
0
0
(115)
(188)
(379)
(348)
(322)
(298)
(276)
(271)
(266)
(262)
(1 169)
(1 410)
(1 702)
(2 013)
(1 400)
(1 505)
(1 550)
(1 568)
(1 565)
(1 529)
(1 514)
(1 514)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 104)
0
(1 067)
0
9 547
0
0
0
0
0
0
0
129
129
129
0
0
7
0
0
0
(1 126)
0
Operating Income
(14 808)
N/A
1 881
N/A
6 121
+225%
5 805
-5%
1 682
-71%
3 198
+90%
(1 018)
N/A
(3 345)
-229%
(4 195)
-25%
(9 797)
-134%
(4 977)
+49%
252
N/A
10 304
+3 989%
16 043
+56%
14 023
-13%
14 035
+0%
8 952
-36%
958
-89%
(5 305)
N/A
(8 659)
-63%
(15 950)
-84%
(14 174)
+11%
667
N/A
(11 445)
N/A
(11 483)
0%
(11 983)
-4%
(11 637)
+3%
(3 402)
+71%
2 491
N/A
4 757
+91%
(1 572)
N/A
(6 081)
-287%
(10 926)
-80%
1 663
N/A
5 052
+204%
(1 242)
N/A
122
N/A
(19 772)
N/A
(23 637)
-20%
(21 017)
+11%
(20 437)
+3%
Pre-Tax Income
Interest Income Expense
(10 409)
(11 800)
(8 898)
(8 313)
(7 921)
(15 776)
(8 681)
(7 826)
(7 131)
(10 085)
(6 805)
(6 919)
(3 825)
(21 972)
(18 499)
(21 010)
(26 417)
(12 438)
(7 524)
(5 721)
(4 021)
(3 618)
(5 798)
(4 767)
(4 853)
(6 857)
(9 369)
(10 010)
(12 100)
(11 834)
(7 885)
(7 438)
(5 253)
(5 955)
(8 355)
(8 053)
(7 628)
(4 341)
(4 610)
(6 029)
(6 548)
Non-Reccuring Items
0
(554)
0
0
0
0
0
0
0
2 275
0
0
0
4 906
0
0
0
(1 067)
0
(1 067)
0
14 222
0
9 535
6 985
(3 067)
(1 660)
2 084
4 628
5 126
3 745
6
4
34
(1)
0
(841)
(1 134)
(1 126)
0
(279)
Gain/Loss on Disposition of Assets
0
252
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32
33
0
32
0
145
146
150
116
(25)
(20)
(22)
42
48
43
41
47
38
40
409
375
380
361
(10)
(11)
Total Other Income
(23 439)
(2 899)
(9 497)
(11 049)
(9 820)
(6 562)
(9 900)
(3 851)
(5 123)
(5 807)
(7 816)
(13 520)
(16 477)
2 006
2 507
3 812
8 196
(1 933)
2 703
4 623
5 000
(632)
(572)
(2 013)
(1 898)
(1 465)
(1 566)
(872)
(1 358)
(2 372)
(2 315)
(6 800)
(6 888)
(6 639)
(6 070)
(2 349)
(1 740)
(404)
(1 018)
(952)
(1 385)
Pre-Tax Income
(48 656)
N/A
(13 120)
+73%
(12 273)
+6%
(13 557)
-10%
(16 058)
-18%
(19 141)
-19%
(19 600)
-2%
(15 022)
+23%
(16 451)
-10%
(23 414)
-42%
(19 600)
+16%
(20 187)
-3%
(9 999)
+50%
983
N/A
(1 969)
N/A
(3 161)
-61%
(9 237)
-192%
(14 448)
-56%
(10 126)
+30%
(10 794)
-7%
(14 972)
-39%
(4 057)
+73%
(5 557)
-37%
(8 541)
-54%
(11 134)
-30%
(23 398)
-110%
(24 253)
-4%
(12 223)
+50%
(6 297)
+48%
(4 275)
+32%
(7 985)
-87%
(20 272)
-154%
(23 017)
-14%
(10 859)
+53%
(9 335)
+14%
(11 234)
-20%
(9 712)
+14%
(25 272)
-160%
(30 031)
-19%
(28 008)
+7%
(28 661)
-2%
Net Income
Tax Provision
(232)
22
22
12
12
14
14
14
14
(105)
(105)
(105)
(105)
0
0
0
0
0
0
0
0
(31)
(31)
(31)
(31)
(17)
(17)
(17)
(17)
2 981
2 981
2 981
2 981
(2 232)
(2 229)
(2 229)
(2 234)
(866)
(869)
(869)
(864)
Income from Continuing Operations
(48 888)
(13 098)
(12 251)
(13 545)
(16 046)
(19 127)
(19 586)
(15 008)
(16 437)
(23 519)
(19 705)
(20 292)
(10 104)
983
(1 969)
(3 161)
(9 237)
(14 448)
(10 126)
(10 794)
(14 972)
(4 089)
(5 589)
(8 573)
(11 166)
(23 414)
(24 271)
(12 241)
(6 315)
(1 294)
(5 004)
(17 291)
(20 036)
(13 092)
(11 564)
(13 464)
(11 946)
(26 137)
(30 900)
(28 877)
(29 524)
Income to Minority Interest
30
5
4
(54)
5
10
13
14
42
89
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
Net Income (Common)
(64 599)
N/A
(16 854)
+74%
(15 591)
+7%
(20 578)
-32%
(23 543)
-14%
(29 105)
-24%
(29 622)
-2%
(22 400)
+24%
(23 437)
-5%
(32 479)
-39%
(28 345)
+13%
(25 912)
+9%
(15 875)
+39%
1 021
N/A
(1 793)
N/A
(2 738)
-53%
(8 595)
-214%
(14 448)
-68%
(10 126)
+30%
(10 794)
-7%
(14 972)
-39%
(4 089)
+73%
(5 589)
-37%
(8 573)
-53%
(11 166)
-30%
(23 414)
-110%
(24 271)
-4%
(12 241)
+50%
(6 315)
+48%
(1 294)
+80%
(5 004)
-287%
(17 291)
-246%
(20 036)
-16%
(13 092)
+35%
(11 564)
+12%
(13 464)
-16%
(11 946)
+11%
(26 137)
-119%
(30 900)
-18%
(28 877)
+7%
(29 524)
-2%
EPS (Diluted)
-1 291.98
N/A
-337.08
+74%
-311.82
+7%
-411.56
-32%
-470.86
-14%
-661.47
-40%
-485.6
+27%
-361.29
+26%
-339.66
+6%
-507.48
-49%
-404.92
+20%
-354.95
+12%
-211.66
+40%
13.43
N/A
-21.86
N/A
-30.76
-41%
-91.43
-197%
-158.76
-74%
-107.72
+32%
-114.82
-7%
-159.27
-39%
-43.5
+73%
-59.45
-37%
-90.24
-52%
-111.66
-24%
-221.97
-99%
-199.46
+10%
-90.02
+55%
-51.87
+42%
-9.7
+81%
-40.97
-322%
-141.44
-245%
-163.89
-16%
-97.68
+40%
-94.59
+3%
-100.42
-6%
-86.24
+14%
-191.99
-123%
-244.57
-27%
-190.25
+22%
-175.33
+8%

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 215,800+ 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 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.