B

Bluecom Co Ltd
KOSDAQ:033560

Watchlist Manager
Bluecom Co Ltd
KOSDAQ:033560
Watchlist
Price: 2 955 KRW 0.85% Market Closed
Market Cap: 50.4B KRW
Have any thoughts about
Bluecom Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Bluecom Co Ltd

Revenue
28B KRW
Cost of Revenue
-25.3B KRW
Gross Profit
2.7B KRW
Operating Expenses
-7.9B KRW
Operating Income
-5.2B KRW
Other Expenses
4.2B KRW
Net Income
-932.5m KRW

Income Statement
Bluecom 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
169 769
N/A
196 513
+16%
205 882
+5%
209 584
+2%
218 734
+4%
217 060
-1%
211 702
-2%
235 622
+11%
242 949
+3%
238 790
-2%
241 760
+1%
190 831
-21%
144 865
-24%
116 599
-20%
96 906
-17%
80 709
-17%
82 544
+2%
73 867
-11%
58 578
-21%
46 857
-20%
34 322
-27%
28 563
-17%
26 996
-5%
24 778
-8%
38 212
+54%
53 549
+40%
64 581
+21%
73 811
+14%
73 235
-1%
71 492
-2%
71 575
+0%
68 267
-5%
65 526
-4%
58 618
-11%
50 923
-13%
46 251
-9%
36 708
-21%
32 770
-11%
29 690
-9%
27 927
-6%
28 014
+0%
Gross Profit
Cost of Revenue
(125 863)
(148 301)
(157 168)
(163 024)
(168 825)
(168 503)
(165 282)
(182 078)
(191 267)
(182 133)
(184 443)
(146 852)
(106 518)
(88 992)
(75 063)
(62 770)
(65 492)
(58 833)
(47 309)
(38 838)
(30 651)
(27 723)
(25 479)
(23 910)
(33 044)
(46 517)
(55 613)
(62 413)
(63 205)
(60 231)
(59 636)
(57 495)
(55 073)
(50 561)
(45 279)
(41 383)
(33 219)
(32 163)
(28 630)
(25 455)
(25 275)
Gross Profit
43 907
N/A
48 212
+10%
48 714
+1%
46 558
-4%
49 907
+7%
48 558
-3%
46 418
-4%
53 543
+15%
51 681
-3%
56 657
+10%
57 317
+1%
43 979
-23%
38 347
-13%
27 607
-28%
21 844
-21%
17 939
-18%
17 052
-5%
15 034
-12%
11 268
-25%
8 018
-29%
3 670
-54%
840
-77%
1 516
+80%
869
-43%
5 168
+495%
7 032
+36%
8 969
+28%
11 398
+27%
10 031
-12%
11 261
+12%
11 939
+6%
10 772
-10%
10 454
-3%
8 058
-23%
5 644
-30%
4 868
-14%
3 489
-28%
607
-83%
1 060
+74%
2 472
+133%
2 739
+11%
Operating Income
Operating Expenses
(12 165)
(14 675)
(15 031)
(15 013)
(15 498)
(16 216)
(17 134)
(24 156)
(23 990)
(29 656)
(29 182)
(22 192)
(22 300)
(15 993)
(14 683)
(14 078)
(14 443)
(14 951)
(16 187)
(16 627)
(15 434)
(12 941)
(9 705)
(8 868)
(9 251)
(11 218)
(10 713)
(10 311)
(9 536)
(9 840)
(13 997)
(13 663)
(13 464)
(9 383)
(10 700)
(10 808)
(10 469)
(8 320)
(7 941)
(7 859)
(7 913)
Selling, General & Administrative
(8 630)
(10 581)
(10 790)
(10 408)
(11 006)
(11 796)
(12 407)
(16 567)
(16 730)
(17 765)
(17 221)
(12 920)
(12 174)
(8 452)
(7 678)
(9 403)
(11 094)
(8 030)
(12 695)
(10 870)
(8 852)
(8 379)
(7 938)
(7 362)
(7 264)
(6 998)
(7 027)
(7 283)
(7 266)
(7 108)
(5 620)
(5 525)
(5 396)
(6 876)
(6 857)
(6 622)
(6 253)
(6 268)
(6 105)
(6 222)
(6 493)
Research & Development
(2 948)
(3 348)
(3 492)
(3 853)
(3 722)
(3 697)
(3 908)
(6 681)
(6 266)
(10 884)
(10 946)
(8 250)
(9 095)
(6 517)
(6 005)
0
0
(5 934)
(3 948)
(5 031)
(5 660)
(3 717)
(3 585)
(3 396)
(3 922)
(3 602)
(3 099)
(2 450)
(554)
(2 145)
(2 648)
(2 431)
(3 527)
(2 004)
(1 511)
(1 911)
(1 996)
(1 786)
(1 578)
(1 388)
(1 175)
Depreciation & Amortization
(588)
(747)
(749)
(753)
(770)
(723)
(819)
(907)
(994)
(1 008)
(1 015)
(1 022)
(1 030)
(1 025)
(1 001)
0
0
(988)
(497)
(725)
(922)
(845)
(766)
(695)
(650)
(618)
(588)
(579)
(1 715)
(588)
(2 042)
(2 018)
(853)
(504)
(445)
(389)
(335)
(266)
(259)
(249)
(245)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 675)
(3 349)
0
953
0
0
0
2 584
2 585
2 585
0
0
0
0
0
(3 688)
(3 688)
(3 688)
0
(1 886)
(1 886)
(1 886)
0
0
0
0
Operating Income
31 741
N/A
33 537
+6%
33 684
+0%
31 547
-6%
34 411
+9%
32 342
-6%
29 284
-9%
29 387
+0%
27 691
-6%
27 001
-2%
28 135
+4%
21 787
-23%
16 047
-26%
11 614
-28%
7 160
-38%
3 861
-46%
2 610
-32%
83
-97%
(4 919)
N/A
(8 609)
-75%
(11 766)
-37%
(12 102)
-3%
(8 189)
+32%
(8 001)
+2%
(4 084)
+49%
(4 187)
-3%
(1 746)
+58%
1 086
N/A
495
-54%
1 421
+187%
(2 059)
N/A
(2 891)
-40%
(3 011)
-4%
(1 326)
+56%
(5 055)
-281%
(5 941)
-18%
(6 981)
-18%
(7 712)
-10%
(6 882)
+11%
(5 387)
+22%
(5 174)
+4%
Pre-Tax Income
Interest Income Expense
833
2 517
2 612
4 100
5 671
4 082
3 344
3 575
(2 131)
4 259
739
(97)
3 187
(6 840)
(3 410)
(2 642)
(2 685)
2 057
2 806
3 182
5 930
7 532
3 891
4 257
1 763
244
1 888
187
352
1 534
1 371
2 223
3 388
334
417
(312)
(2 222)
(450)
(257)
(202)
(912)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 584
0
0
0
0
0
0
0
(3 688)
0
0
0
(1 886)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(277)
197
3 663
5 296
4 687
4 616
1 424
(172)
(187)
22
(22)
562
697
878
893
0
0
230
132
803
889
4 582
4 616
3 945
3 859
11
0
43
689
689
0
694
35
92
578
549
915
854
838
860
911
Total Other Income
(71)
(69)
(362)
(514)
(530)
(467)
(161)
(97)
38
30
282
438
464
497
206
2 918
774
(1 557)
(1 882)
(4 740)
(2 846)
(2 649)
573
1 700
2 649
3 193
3 403
3 353
3 274
1 130
1 841
(147)
20
3 996
4 184
5 447
5 868
4 375
4 648
5 070
5 026
Pre-Tax Income
32 225
N/A
36 182
+12%
39 598
+9%
40 429
+2%
44 239
+9%
40 573
-8%
33 893
-16%
32 693
-4%
25 413
-22%
31 312
+23%
29 134
-7%
22 690
-22%
20 395
-10%
6 149
-70%
4 848
-21%
4 137
-15%
699
-83%
812
+16%
(3 863)
N/A
(9 363)
-142%
(7 793)
+17%
(53)
+99%
891
N/A
1 902
+113%
4 187
+120%
(738)
N/A
3 546
N/A
4 670
+32%
4 809
+3%
1 085
-77%
1 153
+6%
(121)
N/A
433
N/A
1 210
+179%
123
-90%
(257)
N/A
(2 419)
-841%
(2 932)
-21%
(1 652)
+44%
342
N/A
(149)
N/A
Net Income
Tax Provision
(5 555)
(7 665)
(9 298)
(9 786)
(11 910)
(9 574)
(7 990)
(7 631)
(5 109)
(7 947)
(7 329)
(5 616)
(5 597)
(3 008)
(2 974)
(1 610)
74
1 109
1 757
1 504
776
1 871
1 954
1 883
1 674
220
(479)
(586)
(1 070)
(1 021)
(869)
(800)
(803)
(1 474)
(1 648)
(1 385)
(994)
187
(244)
(935)
(783)
Income from Continuing Operations
26 670
28 517
30 299
30 643
32 329
30 999
25 904
25 062
20 303
23 365
21 805
17 074
14 800
3 141
1 875
2 528
773
1 920
(2 106)
(7 859)
(7 017)
1 819
2 843
3 783
5 858
(518)
3 066
4 083
3 739
65
285
(922)
(370)
(265)
(1 526)
(1 642)
(3 413)
(2 746)
(1 896)
(593)
(932)
Net Income (Common)
26 670
N/A
28 517
+7%
30 299
+6%
30 643
+1%
32 329
+6%
30 999
-4%
25 904
-16%
25 062
-3%
20 303
-19%
23 365
+15%
21 805
-7%
17 074
-22%
14 800
-13%
3 141
-79%
1 875
-40%
2 528
+35%
773
-69%
1 920
+148%
(2 106)
N/A
(7 859)
-273%
(7 017)
+11%
1 819
N/A
2 843
+56%
3 783
+33%
5 858
+55%
(518)
N/A
3 066
N/A
4 083
+33%
3 739
-8%
65
-98%
285
+341%
(922)
N/A
(370)
+60%
(265)
+28%
(1 526)
-476%
(1 642)
-8%
(3 413)
-108%
(2 746)
+20%
(1 896)
+31%
(593)
+69%
(932)
-57%
EPS (Diluted)
1 403.68
N/A
1 500.89
+7%
1 594.68
+6%
1 612.78
+1%
1 701.52
+6%
1 631.52
-4%
1 363.36
-16%
1 089.65
-20%
1 068.57
-2%
1 229.73
+15%
1 147.63
-7%
898.63
-22%
822.22
-9%
165.31
-80%
104.16
-37%
140.44
+35%
42.94
-69%
106.66
+148%
-117
N/A
-436.61
-273%
-389.83
+11%
101.05
N/A
157.94
+56%
210.16
+33%
325.44
+55%
-28.77
N/A
172.58
N/A
234.46
+36%
216.16
-8%
3.74
-98%
16.64
+345%
-54.01
N/A
-21.61
+60%
-15.51
+28%
-91.46
-490%
-94.09
-3%
-200.01
-113%
-160.88
+20%
-111.12
+31%
-34.76
+69%
-54.64
-57%

See Also

Discover More