O

Oscotec Inc
KOSDAQ:039200

Watchlist Manager
Oscotec Inc
KOSDAQ:039200
Watchlist
Price: 24 300 KRW -0.61% Market Closed
Market Cap: 929.4B KRW
Have any thoughts about
Oscotec Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

32B
+592%
Revenue
Growth Rates:
1 Year
+431%
3 Years
+10%
5 Years
+69%
7 Years
+595%
10 Years
+88%
-5.9B
+83%
Operating Income
Growth Rates:
1 Year
+80%
3 Years
+59%
5 Years
-622%
7 Years
-120%
10 Years
-163%
-4.9B
+81%
Net Income
Growth Rates:
1 Year
+73%
3 Years
+73%
5 Years
+1%
7 Years
-78%
10 Years
-6%

Earnings Waterfall
Oscotec Inc

Revenue
32B KRW
Cost of Revenue
-2.1B KRW
Gross Profit
29.8B KRW
Operating Expenses
-35.7B KRW
Operating Income
-5.9B KRW
Other Expenses
984m KRW
Net Income
-4.9B KRW

Income Statement
Oscotec Inc

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
16 982
N/A
17 110
+1%
16 745
-2%
16 514
-1%
17 441
+6%
18 336
+5%
14 895
-19%
11 714
-21%
6 816
-42%
3 554
-48%
3 969
+12%
4 343
+9%
4 600
+6%
3 908
-15%
3 720
-5%
3 808
+2%
3 916
+3%
18 703
+378%
18 657
0%
18 782
+1%
18 885
+1%
4 369
-77%
4 221
-3%
18 634
+341%
18 182
-2%
43 471
+139%
43 415
0%
28 885
-33%
28 955
+0%
3 903
-87%
4 039
+3%
4 588
+14%
4 848
+6%
5 062
+4%
5 180
+2%
5 436
+5%
6 019
+11%
4 951
-18%
4 864
-2%
4 618
-5%
31 977
+592%
Gross Profit
Cost of Revenue
(10 035)
(9 520)
(9 187)
(9 433)
(9 253)
(9 853)
(7 814)
(5 906)
(3 711)
(1 496)
(1 424)
(1 587)
(1 705)
(1 692)
(1 895)
(2 022)
(2 144)
(2 438)
(2 426)
(2 371)
(2 317)
(2 095)
(2 007)
(1 890)
(1 722)
(1 894)
(1 870)
(1 916)
(2 006)
(1 952)
(1 895)
(1 957)
(1 957)
(2 024)
(2 045)
(2 069)
(2 111)
(2 030)
(2 054)
(2 037)
(2 147)
Gross Profit
6 947
N/A
7 590
+9%
7 558
0%
7 081
-6%
8 188
+16%
8 483
+4%
7 082
-17%
5 809
-18%
3 107
-47%
2 058
-34%
2 545
+24%
2 756
+8%
2 895
+5%
2 216
-23%
1 827
-18%
1 787
-2%
1 773
-1%
16 265
+817%
16 231
0%
16 412
+1%
16 568
+1%
2 274
-86%
2 214
-3%
16 744
+656%
16 460
-2%
41 577
+153%
41 544
0%
26 968
-35%
26 948
0%
1 951
-93%
2 144
+10%
2 631
+23%
2 890
+10%
3 039
+5%
3 135
+3%
3 367
+7%
3 908
+16%
2 921
-25%
2 810
-4%
2 580
-8%
29 830
+1 056%
Operating Income
Operating Expenses
(9 180)
(8 347)
(8 428)
(8 503)
(8 424)
(7 798)
(6 763)
(5 781)
(4 896)
(3 798)
(4 033)
(4 563)
(5 556)
(3 854)
(7 112)
(7 327)
(10 142)
(10 087)
(13 766)
(17 338)
(17 381)
(22 129)
(24 571)
(27 020)
(30 319)
(39 996)
(43 635)
(42 075)
(41 340)
(30 048)
(29 471)
(29 553)
(30 277)
(31 677)
(31 288)
(31 778)
(32 907)
(35 576)
(35 918)
(36 145)
(35 696)
Selling, General & Administrative
(7 006)
(5 814)
(6 095)
(5 998)
(5 878)
(5 407)
(4 525)
(3 592)
(2 749)
(1 921)
(2 248)
(2 327)
(2 560)
(2 933)
(2 860)
(2 820)
(2 892)
(2 845)
(3 309)
(4 644)
(5 332)
(6 132)
(6 381)
(5 916)
(7 067)
(6 226)
(6 531)
(6 505)
(5 415)
(5 975)
(5 676)
(5 922)
(6 044)
(6 741)
(7 357)
(7 484)
(8 352)
(8 978)
(9 739)
(12 363)
(13 944)
Research & Development
(2 309)
(2 141)
(2 247)
(2 220)
(2 159)
(1 998)
(1 942)
(1 830)
(1 824)
(1 575)
(2 222)
(2 764)
(3 466)
(584)
(2 763)
(3 014)
(5 748)
(6 970)
(10 170)
(12 291)
(11 578)
(15 409)
(17 483)
(20 332)
(22 351)
(32 787)
(35 724)
(34 433)
(34 754)
(22 709)
(21 366)
(22 137)
(22 643)
(23 343)
(21 643)
(21 959)
(22 195)
(24 907)
(24 473)
(22 053)
(20 010)
Depreciation & Amortization
0
(392)
(187)
(285)
(386)
(393)
0
0
(165)
(302)
(212)
(282)
(286)
(336)
(292)
(295)
(303)
(272)
(286)
(403)
(471)
(589)
(662)
(771)
(901)
(983)
(1 159)
(1 152)
(1 185)
(1 364)
(1 413)
(1 494)
(1 590)
(1 594)
(1 630)
(1 682)
(1 706)
(1 690)
(1 706)
(1 728)
(1 742)
Other Operating Expenses
135
0
101
0
0
0
(296)
(359)
(158)
0
649
810
756
0
(1 197)
(1 198)
(1 199)
0
0
0
0
0
(45)
0
1
0
(221)
15
14
0
(1 015)
0
0
0
(657)
(654)
(654)
0
0
0
0
Operating Income
(2 233)
N/A
(756)
+66%
(870)
-15%
(1 421)
-63%
(235)
+83%
685
N/A
318
-54%
26
-92%
(1 792)
N/A
(1 740)
+3%
(1 490)
+14%
(1 808)
-21%
(2 662)
-47%
(1 638)
+38%
(5 286)
-223%
(5 540)
-5%
(8 368)
-51%
6 178
N/A
2 467
-60%
(926)
N/A
(813)
+12%
(19 856)
-2 342%
(22 359)
-13%
(10 277)
+54%
(13 860)
-35%
1 581
N/A
(2 091)
N/A
(15 107)
-622%
(14 392)
+5%
(28 097)
-95%
(27 327)
+3%
(26 922)
+1%
(27 386)
-2%
(28 638)
-5%
(28 152)
+2%
(28 412)
-1%
(28 999)
-2%
(32 655)
-13%
(33 108)
-1%
(33 564)
-1%
(5 866)
+83%
Pre-Tax Income
Interest Income Expense
(469)
(218)
(422)
(255)
(1)
(269)
(248)
(317)
(952)
(686)
(843)
(824)
(369)
(584)
(430)
(472)
(568)
(975)
(939)
(1 247)
(1 247)
(806)
(586)
(235)
(146)
(209)
(63)
58
101
268
(46)
(37)
14
812
2 230
5 060
6 007
(149)
(611)
(3 380)
(4 784)
Non-Reccuring Items
0
417
225
225
365
144
(3 035)
(3 035)
(3 121)
(2 368)
0
0
0
(2 022)
0
0
0
0
0
(7)
(10)
(46)
0
(45)
(51)
(220)
0
104
117
(1 015)
0
(1 351)
(1 355)
(657)
0
0
0
(3)
(3)
(3)
(3)
Gain/Loss on Disposition of Assets
0
(99)
(115)
(111)
(111)
4
0
0
1
(52)
3
(11)
(10)
(26)
0
0
0
(2)
(1)
(1)
1
(8)
0
0
(11)
(19)
28
28
28
36
4
0
0
(0)
(0)
(0)
(0)
(0)
(0)
11
15
Total Other Income
(2 494)
(1 454)
(1 614)
(1 526)
(1 546)
(261)
3 127
(141)
(130)
(60)
(3 265)
(5)
(6)
(6)
(20)
35
(8)
(2)
(17)
(2 090)
(1 964)
(1 938)
(1 924)
166
161
161
180
144
174
226
597
722
770
501
229
229
225
523
552
591
579
Pre-Tax Income
(5 196)
N/A
(2 110)
+59%
(2 798)
-33%
(3 088)
-10%
(1 528)
+51%
302
N/A
162
-46%
(3 467)
N/A
(5 994)
-73%
(4 906)
+18%
(5 595)
-14%
(2 647)
+53%
(3 047)
-15%
(4 276)
-40%
(5 736)
-34%
(5 977)
-4%
(8 944)
-50%
5 199
N/A
1 511
-71%
(4 270)
N/A
(4 032)
+6%
(22 654)
-462%
(24 869)
-10%
(10 391)
+58%
(13 906)
-34%
1 293
N/A
(1 946)
N/A
(14 773)
-659%
(13 971)
+5%
(28 583)
-105%
(26 773)
+6%
(27 588)
-3%
(27 957)
-1%
(27 983)
0%
(25 694)
+8%
(23 123)
+10%
(22 766)
+2%
(32 284)
-42%
(33 169)
-3%
(36 345)
-10%
(10 060)
+72%
Net Income
Tax Provision
411
54
133
320
312
61
99
(98)
(41)
37
(1)
(1)
0
0
0
0
0
(921)
(921)
(921)
(921)
(2 309)
(2 309)
(2 309)
0
(3 340)
0
0
0
(7)
0
(68)
(71)
209
0
177
2 261
3 794
4 082
3 890
1 705
Income from Continuing Operations
(4 785)
(2 057)
(2 665)
(2 768)
(1 216)
363
260
(3 566)
(6 036)
(4 869)
(5 596)
(2 648)
(3 047)
(4 276)
(5 736)
(5 977)
(8 944)
4 278
591
(5 190)
(4 952)
(24 963)
(27 178)
(12 700)
(16 215)
(2 047)
(5 286)
(18 113)
(17 311)
(28 590)
(26 780)
(27 656)
(28 029)
(27 774)
(25 484)
(22 946)
(20 505)
(28 490)
(29 087)
(32 455)
(8 355)
Income to Minority Interest
160
34
132
152
152
32
(1)
581
781
755
849
373
319
383
493
558
648
(807)
(723)
(51)
219
2 528
2 735
470
806
(2 310)
(2 179)
(188)
(422)
2 327
2 409
2 594
2 816
3 344
3 437
2 780
2 290
4 210
4 642
6 150
3 473
Net Income (Common)
(4 625)
N/A
(2 022)
+56%
(2 532)
-25%
(2 615)
-3%
(1 063)
+59%
395
N/A
626
+58%
(2 499)
N/A
(4 770)
-91%
(3 646)
+24%
(4 646)
-27%
(2 293)
+51%
(2 745)
-20%
(3 893)
-42%
(5 243)
-35%
(5 419)
-3%
(8 297)
-53%
3 371
N/A
(259)
N/A
(5 393)
-1 982%
(4 909)
+9%
(22 601)
-360%
(24 625)
-9%
(12 429)
+50%
(15 625)
-26%
(4 522)
+71%
(7 611)
-68%
(18 405)
-142%
(17 795)
+3%
(26 263)
-48%
(24 371)
+7%
(25 062)
-3%
(25 213)
-1%
(24 430)
+3%
(22 047)
+10%
(20 166)
+9%
(18 215)
+10%
(24 280)
-33%
(24 445)
-1%
(26 305)
-8%
(4 882)
+81%
EPS (Diluted)
-201.08
N/A
-91.9
+54%
-110.08
-20%
-108.95
+1%
-44.29
+59%
16.45
N/A
25.04
+52%
-96.11
N/A
-190.8
-99%
-145.84
+24%
-178.69
-23%
-88.19
+51%
-101.66
-15%
-144.18
-42%
-194.18
-35%
-200.7
-3%
-307.29
-53%
124.85
N/A
-9.25
N/A
-192.6
-1 982%
-175.32
+9%
-807.17
-360%
-849.13
-5%
-414.3
+51%
-538.79
-30%
-155.93
+71%
-253.7
-63%
-585.8
-131%
-559.67
+4%
-826.02
-48%
-766.48
+7%
-759.49
+1%
-800.6
-5%
-763.19
+5%
-581.65
+24%
-527.28
+9%
-476.28
+10%
-634.86
-33%
-639.19
-1%
-687.82
-8%
-127.64
+81%

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 210,600+ 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 Wide Economic Moat 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.