Paradise Co Ltd
KOSDAQ:034230
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
9 020
15 410
|
Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Paradise Co Ltd
Revenue
|
1.1T
KRW
|
Cost of Revenue
|
-800.3B
KRW
|
Gross Profit
|
267.2B
KRW
|
Operating Expenses
|
-101.3B
KRW
|
Operating Income
|
165.8B
KRW
|
Other Expenses
|
-84.3B
KRW
|
Net Income
|
81.5B
KRW
|
Income Statement
Paradise Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
643 073
N/A
|
664 628
+3%
|
673 307
+1%
|
676 155
+0%
|
661 022
-2%
|
635 748
-4%
|
610 828
-4%
|
615 357
+1%
|
620 950
+1%
|
666 982
+7%
|
699 409
+5%
|
694 856
-1%
|
680 321
-2%
|
631 173
-7%
|
652 056
+3%
|
668 042
+2%
|
705 119
+6%
|
746 300
+6%
|
760 689
+2%
|
787 616
+4%
|
809 821
+3%
|
862 636
+7%
|
926 539
+7%
|
979 433
+6%
|
962 384
-2%
|
803 139
-17%
|
619 306
-23%
|
453 881
-27%
|
365 820
-19%
|
375 829
+3%
|
407 037
+8%
|
414 466
+2%
|
417 589
+1%
|
438 162
+5%
|
505 890
+15%
|
587 637
+16%
|
679 426
+16%
|
849 493
+25%
|
945 589
+11%
|
994 199
+5%
|
1 067 451
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(471 463)
|
(495 308)
|
(504 473)
|
(532 083)
|
(523 166)
|
(512 418)
|
(504 692)
|
(492 742)
|
(503 042)
|
(528 372)
|
(558 571)
|
(556 420)
|
(556 400)
|
(550 720)
|
(566 967)
|
(597 720)
|
(632 486)
|
(661 745)
|
(678 690)
|
(708 979)
|
(740 294)
|
(779 525)
|
(810 526)
|
(839 893)
|
(813 595)
|
(716 401)
|
(613 667)
|
(477 035)
|
(408 488)
|
(400 441)
|
(396 328)
|
(414 665)
|
(432 273)
|
(444 805)
|
(477 230)
|
(516 057)
|
(558 804)
|
(639 898)
|
(709 422)
|
(760 244)
|
(800 295)
|
|
Gross Profit |
171 608
N/A
|
169 319
-1%
|
168 833
0%
|
144 072
-15%
|
137 857
-4%
|
123 331
-11%
|
106 137
-14%
|
122 615
+16%
|
117 908
-4%
|
138 610
+18%
|
140 838
+2%
|
138 436
-2%
|
123 921
-10%
|
80 453
-35%
|
85 089
+6%
|
70 322
-17%
|
72 633
+3%
|
84 555
+16%
|
81 999
-3%
|
78 638
-4%
|
69 529
-12%
|
83 113
+20%
|
116 014
+40%
|
139 540
+20%
|
148 789
+7%
|
86 738
-42%
|
5 640
-93%
|
(23 153)
N/A
|
(42 668)
-84%
|
(24 612)
+42%
|
10 709
N/A
|
(199)
N/A
|
(14 684)
-7 287%
|
(6 643)
+55%
|
28 660
N/A
|
71 581
+150%
|
120 622
+69%
|
209 595
+74%
|
236 167
+13%
|
233 955
-1%
|
267 155
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(44 199)
|
(51 084)
|
(55 219)
|
(65 024)
|
(68 102)
|
(67 802)
|
(67 532)
|
(64 093)
|
(66 653)
|
(67 815)
|
(70 562)
|
(72 425)
|
(85 133)
|
(101 745)
|
(106 872)
|
(100 046)
|
(89 849)
|
(74 525)
|
(71 606)
|
(76 002)
|
(89 063)
|
(97 881)
|
(89 436)
|
(87 443)
|
(106 014)
|
(93 167)
|
(78 930)
|
(62 284)
|
(114 216)
|
(115 069)
|
(114 181)
|
(54 335)
|
(81 074)
|
(82 351)
|
(84 356)
|
(56 536)
|
(77 724)
|
(91 304)
|
(99 221)
|
(84 007)
|
(101 332)
|
|
Selling, General & Administrative |
(38 721)
|
(45 918)
|
(49 731)
|
(59 456)
|
(61 798)
|
(62 274)
|
(61 732)
|
(58 001)
|
(60 038)
|
(60 947)
|
(63 546)
|
(65 150)
|
(73 503)
|
(89 976)
|
(95 015)
|
(92 423)
|
(82 256)
|
(66 953)
|
(64 073)
|
(68 493)
|
(70 408)
|
(79 149)
|
(81 789)
|
(79 295)
|
(78 209)
|
(66 134)
|
(57 861)
|
(56 066)
|
(53 138)
|
(53 672)
|
(52 464)
|
(48 274)
|
(47 027)
|
(48 013)
|
(49 639)
|
(53 403)
|
(55 401)
|
(69 141)
|
(77 251)
|
(81 507)
|
(82 098)
|
|
Depreciation & Amortization |
(3 833)
|
(5 165)
|
(5 367)
|
(5 568)
|
(5 358)
|
(5 528)
|
(5 800)
|
(6 092)
|
(6 615)
|
(6 868)
|
(7 016)
|
(7 275)
|
(7 445)
|
(7 583)
|
(7 670)
|
(7 623)
|
(7 592)
|
(7 572)
|
(7 534)
|
(7 509)
|
(7 566)
|
(7 643)
|
(7 648)
|
(8 147)
|
(7 365)
|
(6 593)
|
(5 888)
|
(6 219)
|
(6 573)
|
(6 892)
|
(7 211)
|
(6 061)
|
(6 098)
|
(6 390)
|
(6 768)
|
(3 132)
|
(5 791)
|
(5 631)
|
(5 438)
|
(2 500)
|
(5 712)
|
|
Other Operating Expenses |
(1 645)
|
0
|
(121)
|
0
|
(946)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 185)
|
(4 186)
|
(4 187)
|
0
|
0
|
0
|
0
|
0
|
(11 089)
|
(11 089)
|
0
|
0
|
(20 440)
|
(20 440)
|
(15 181)
|
0
|
(54 505)
|
(54 505)
|
(54 505)
|
0
|
(27 948)
|
(27 948)
|
(27 948)
|
0
|
(16 532)
|
(16 532)
|
(16 532)
|
0
|
(13 522)
|
|
Operating Income |
127 409
N/A
|
118 235
-7%
|
113 614
-4%
|
79 048
-30%
|
69 756
-12%
|
55 529
-20%
|
38 606
-30%
|
58 522
+52%
|
51 256
-12%
|
70 796
+38%
|
70 276
-1%
|
66 011
-6%
|
38 788
-41%
|
(21 292)
N/A
|
(21 782)
-2%
|
(29 724)
-36%
|
(17 216)
+42%
|
10 030
N/A
|
10 392
+4%
|
2 636
-75%
|
(19 536)
N/A
|
(14 770)
+24%
|
26 577
N/A
|
52 097
+96%
|
42 775
-18%
|
(6 430)
N/A
|
(73 292)
-1 040%
|
(85 438)
-17%
|
(156 885)
-84%
|
(139 681)
+11%
|
(103 472)
+26%
|
(54 533)
+47%
|
(95 757)
-76%
|
(88 994)
+7%
|
(55 696)
+37%
|
15 045
N/A
|
42 898
+185%
|
118 291
+176%
|
136 945
+16%
|
149 948
+9%
|
165 823
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6 878
|
4 606
|
8 132
|
9 827
|
12 989
|
13 382
|
12 415
|
9 723
|
7 981
|
9 691
|
7 764
|
8 116
|
3 367
|
(4 358)
|
(14 166)
|
(21 208)
|
(25 928)
|
(26 789)
|
(24 263)
|
(29 366)
|
(32 834)
|
(38 311)
|
(22 775)
|
(26 148)
|
(25 955)
|
(26 286)
|
(38 517)
|
(41 398)
|
(45 645)
|
4 260
|
(8 997)
|
7 010
|
12 673
|
22 318
|
32 978
|
17 432
|
12 915
|
(48 257)
|
(50 645)
|
(54 510)
|
(53 482)
|
|
Non-Reccuring Items |
0
|
(1 863)
|
(1 863)
|
(945)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 184)
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
(11 190)
|
0
|
0
|
(16 449)
|
(20 440)
|
0
|
0
|
0
|
(54 505)
|
0
|
0
|
0
|
(27 948)
|
0
|
0
|
0
|
(16 532)
|
0
|
0
|
0
|
(13 522)
|
0
|
|
Gain/Loss on Disposition of Assets |
9 035
|
5 979
|
5 887
|
6 554
|
649
|
3 448
|
3 584
|
3 691
|
(590)
|
(362)
|
(84)
|
35
|
(18)
|
(23)
|
(930)
|
(611)
|
(457)
|
(673)
|
(79)
|
(2 200)
|
0
|
(1 791)
|
(1 738)
|
(71)
|
0
|
(36)
|
2 546
|
1 663
|
0
|
30 049
|
27 547
|
8 216
|
0
|
(20 304)
|
(20 374)
|
(64)
|
229
|
678
|
335
|
449
|
149
|
|
Total Other Income |
5 979
|
6 099
|
5 438
|
24 574
|
23 917
|
21 160
|
19 646
|
7 209
|
7 159
|
4 830
|
4 585
|
5 471
|
21 391
|
25 491
|
25 750
|
18 035
|
2 168
|
(934)
|
(580)
|
(2 749)
|
(3 902)
|
(2 061)
|
(790)
|
10 042
|
9 255
|
10 449
|
6 532
|
4 262
|
3 773
|
266
|
937
|
1 370
|
8 771
|
3 880
|
7 756
|
14 252
|
18 976
|
17 442
|
16 148
|
9 136
|
9 680
|
|
Pre-Tax Income |
149 301
N/A
|
133 056
-11%
|
131 209
-1%
|
119 058
-9%
|
107 309
-10%
|
93 518
-13%
|
74 249
-21%
|
79 144
+7%
|
65 805
-17%
|
84 954
+29%
|
82 541
-3%
|
75 449
-9%
|
63 528
-16%
|
(182)
N/A
|
(11 129)
-6 015%
|
(33 508)
-201%
|
(41 434)
-24%
|
(18 367)
+56%
|
(14 430)
+21%
|
(42 870)
-197%
|
(56 272)
-31%
|
(56 932)
-1%
|
(15 174)
+73%
|
15 480
N/A
|
26 075
+68%
|
(22 303)
N/A
|
(102 731)
-361%
|
(175 416)
-71%
|
(198 757)
-13%
|
(105 106)
+47%
|
(83 985)
+20%
|
(65 885)
+22%
|
(74 313)
-13%
|
(83 099)
-12%
|
(35 335)
+57%
|
30 133
N/A
|
75 018
+149%
|
88 154
+18%
|
102 783
+17%
|
91 500
-11%
|
122 170
+34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20 462)
|
(17 698)
|
(17 255)
|
(13 611)
|
(31 183)
|
(27 534)
|
(21 072)
|
(23 770)
|
(16 228)
|
(21 009)
|
(20 412)
|
(17 827)
|
(20 399)
|
(13 466)
|
(11 553)
|
(6 344)
|
1 437
|
3 528
|
3 344
|
(1 277)
|
(2 703)
|
(4 890)
|
(9 481)
|
(8 750)
|
(11 232)
|
(4 062)
|
2 040
|
8 539
|
11 222
|
(10 316)
|
(10 024)
|
(12 679)
|
(14 049)
|
(17 893)
|
(12 424)
|
(14 322)
|
(13 709)
|
(464)
|
(14 032)
|
(11 316)
|
(14 456)
|
|
Income from Continuing Operations |
128 840
|
115 359
|
113 955
|
105 447
|
76 127
|
65 985
|
53 178
|
55 374
|
49 579
|
63 947
|
62 131
|
57 622
|
43 130
|
(13 648)
|
(22 682)
|
(39 853)
|
(39 996)
|
(14 838)
|
(11 085)
|
(44 147)
|
(58 975)
|
(61 822)
|
(24 655)
|
6 730
|
14 843
|
(26 365)
|
(100 692)
|
(166 876)
|
(187 536)
|
(115 423)
|
(94 009)
|
(78 564)
|
(88 362)
|
(100 992)
|
(47 759)
|
15 811
|
61 309
|
87 691
|
88 750
|
80 184
|
107 714
|
|
Income to Minority Interest |
(9 088)
|
(9 807)
|
(9 237)
|
(9 487)
|
(7 870)
|
(7 674)
|
(5 004)
|
(6 592)
|
(5 691)
|
(5 376)
|
(6 260)
|
(2 496)
|
5 470
|
17 297
|
20 928
|
20 900
|
16 073
|
8 653
|
5 383
|
23 099
|
27 290
|
29 796
|
22 128
|
8 375
|
5 335
|
16 722
|
40 541
|
48 740
|
53 657
|
32 328
|
21 023
|
26 030
|
25 453
|
37 782
|
30 109
|
9 537
|
(393)
|
(15 972)
|
(21 138)
|
(17 626)
|
(26 207)
|
|
Net Income (Common) |
120 957
N/A
|
106 837
-12%
|
105 300
-1%
|
96 372
-8%
|
87 540
-9%
|
76 458
-13%
|
65 799
-14%
|
65 238
-1%
|
41 364
-37%
|
56 047
+35%
|
53 347
-5%
|
55 126
+3%
|
48 599
-12%
|
3 649
-92%
|
(1 754)
N/A
|
(18 953)
-981%
|
(23 924)
-26%
|
(6 185)
+74%
|
(5 701)
+8%
|
(21 049)
-269%
|
(31 682)
-51%
|
(32 024)
-1%
|
(2 527)
+92%
|
15 105
N/A
|
20 176
+34%
|
(9 645)
N/A
|
(60 152)
-524%
|
(118 136)
-96%
|
(133 878)
-13%
|
(83 094)
+38%
|
(72 986)
+12%
|
(52 534)
+28%
|
(62 909)
-20%
|
(63 210)
0%
|
(17 650)
+72%
|
25 349
N/A
|
60 916
+140%
|
71 719
+18%
|
67 612
-6%
|
62 558
-7%
|
81 507
+30%
|
|
EPS (Diluted) |
1 550.73
N/A
|
1 369.7
-12%
|
1 238.82
-10%
|
1 175.26
-5%
|
1 017.9
-13%
|
889.04
-13%
|
774.1
-13%
|
767.5
-1%
|
486.63
-37%
|
659.37
+35%
|
627.61
-5%
|
648.54
+3%
|
571.75
-12%
|
42.92
-92%
|
-20.63
N/A
|
-222.97
-981%
|
-281.45
-26%
|
-71.91
+74%
|
-66.29
+8%
|
-247.63
-274%
|
-348.15
-41%
|
-359.82
-3%
|
-27.76
+92%
|
177.7
N/A
|
212.37
+20%
|
-113.47
N/A
|
-699.44
-516%
|
-1 389.83
-99%
|
-1 556.72
-12%
|
-971.5
+38%
|
-853.32
+12%
|
-614.21
+28%
|
-735.51
-20%
|
-739.03
0%
|
-178.63
+76%
|
254.67
N/A
|
708.17
+178%
|
831.41
+17%
|
682.41
-18%
|
725.47
+6%
|
819.36
+13%
|