P

Polaris Office Corp
KOSDAQ:041020

Watchlist Manager
Polaris Office Corp
KOSDAQ:041020
Watchlist
Price: 4 470 KRW 1.02%
Market Cap: 222.3B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+1 247%
5Y
+1 509%
10Y
+1 047%
Operating Income
+
3Y
+150%
5Y
-
10Y
-
Net Income
+
3Y
-57%
5Y
-
10Y
-

Earnings Waterfall
Polaris Office Corp

Income Statement
Polaris Office Corp

Rotate your device to view
Income Statement
Currency: KRW
Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
3
0
2
4
0
0
2
0
0
0
0
0
0
101
241
463
0
0
1 150
311
0
0
1 266
0
0
227
1 149
530
788
820
794
1 033
1 051
1 071
981
0
460
179
11
0
0
0
0
0
0
0
0
0
0
0
0
2
38
80
118
118
85
326
438
660
882
669
574
403
227
185
192
210
222
443
848
1 101
1 632
1 894
1 944
0
0
0
Revenue
9 198
N/A
10 316
+12%
11 211
+9%
14 399
+28%
15 305
+6%
16 524
+8%
18 518
+12%
19 131
+3%
20 428
+7%
21 700
+6%
23 740
+9%
25 538
+8%
27 713
+9%
29 522
+7%
30 005
+2%
30 143
+0%
29 065
-4%
27 553
-5%
29 729
+8%
28 469
-4%
29 352
+3%
32 029
+9%
33 530
+5%
38 026
+13%
40 814
+7%
43 722
+7%
47 903
+10%
50 270
+5%
54 374
+8%
56 852
+5%
53 398
-6%
50 983
-5%
47 281
-7%
43 951
-7%
40 800
-7%
39 176
-4%
34 226
-13%
27 773
-19%
22 425
-19%
19 095
-15%
16 627
-13%
14 403
-13%
13 195
-8%
11 421
-13%
11 792
+3%
14 476
+23%
15 225
+5%
18 540
+22%
21 383
+15%
21 667
+1%
22 544
+4%
21 898
-3%
20 759
-5%
20 420
-2%
21 049
+3%
20 427
-3%
19 156
-6%
19 805
+3%
19 495
-2%
19 907
+2%
21 874
+10%
21 719
-1%
22 982
+6%
23 984
+4%
23 246
-3%
23 663
+2%
24 183
+2%
24 994
+3%
25 588
+2%
69 338
+171%
107 892
+56%
147 319
+37%
215 598
+46%
241 601
+12%
276 274
+14%
304 087
+10%
309 665
+2%
318 679
+3%
Gross Profit
Cost of Revenue
(3 854)
(3 934)
(4 152)
(3 308)
(2 496)
(1 836)
0
(1 237)
(1 196)
(1 129)
0
(2 820)
(3 897)
(5 014)
0
(4 278)
0
0
0
(488)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(35 601)
(71 496)
(103 622)
(156 201)
(176 017)
(206 626)
(228 082)
(235 297)
(242 803)
Gross Profit
5 343
N/A
6 381
+19%
7 058
+11%
11 091
+57%
12 809
+15%
14 688
+15%
0
N/A
17 893
N/A
19 230
+7%
20 569
+7%
0
N/A
22 717
N/A
23 817
+5%
24 510
+3%
0
N/A
25 867
N/A
0
N/A
0
N/A
0
N/A
5 436
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
14 161
N/A
36 396
+157%
37 706
+4%
59 397
+58%
65 585
+10%
69 648
+6%
76 004
+9%
74 369
-2%
75 876
+2%
Operating Income
Operating Expenses
(6 125)
(6 636)
(5 742)
(7 169)
(8 948)
(11 444)
(14 356)
(14 637)
(15 841)
(16 218)
(18 928)
(17 760)
(18 296)
(19 413)
(24 686)
(21 449)
(26 208)
(31 077)
(30 239)
(35 650)
(36 260)
(31 208)
(32 333)
(35 704)
(39 638)
(42 686)
(39 388)
(40 069)
(39 386)
(38 805)
(39 942)
(40 639)
(40 301)
(41 803)
(38 296)
(39 387)
(39 216)
(39 144)
(40 593)
(42 368)
(41 055)
(39 668)
(37 452)
(33 837)
(31 708)
(30 645)
(29 456)
(28 246)
(27 311)
(25 362)
(23 061)
(24 081)
(24 570)
(25 746)
(26 998)
(28 670)
(27 393)
(30 030)
(27 382)
(27 035)
(26 280)
(21 818)
(20 627)
(20 817)
(20 741)
(21 301)
(22 526)
(23 282)
(24 040)
(22 171)
(30 169)
(36 391)
(48 284)
(55 511)
(64 884)
(70 975)
(70 002)
(69 964)
Selling, General & Administrative
(5 562)
(5 887)
(4 955)
(6 013)
(7 374)
(9 655)
(12 164)
(12 379)
(13 452)
(13 766)
(16 475)
(15 060)
(15 419)
(16 182)
(20 836)
(17 221)
0
0
(24 684)
(4 685)
0
0
(30 547)
0
0
(9 084)
(37 320)
(27 807)
(37 348)
(36 798)
(37 906)
(38 785)
(38 466)
(39 075)
(36 651)
(37 513)
(35 345)
(33 094)
(29 997)
(30 272)
(31 427)
(32 090)
(32 095)
(29 481)
(28 350)
(28 462)
(28 222)
(27 490)
(26 369)
(24 056)
(21 673)
(22 000)
(22 111)
(22 737)
(23 941)
(24 041)
(22 927)
(25 648)
(24 647)
(24 534)
(24 134)
(20 004)
(19 092)
(19 360)
(19 221)
(19 745)
(20 781)
(21 327)
(21 968)
(25 499)
(26 565)
(31 980)
(41 661)
(47 487)
(54 318)
(59 056)
(58 307)
(58 349)
Research & Development
(256)
(432)
(521)
(734)
(987)
(999)
(1 034)
(906)
(852)
(807)
(814)
(1 078)
(1 214)
(1 522)
(2 002)
(2 082)
0
0
(3 221)
(1 331)
0
0
0
0
0
0
0
0
(9)
(19)
(22)
(25)
(19)
(11)
(11)
(10)
(2 462)
(4 862)
(9 714)
(8 816)
(7 453)
(5 935)
(4 249)
(3 289)
(2 363)
(1 710)
(1 144)
(863)
(1 093)
(1 053)
(1 048)
(1 209)
(1 429)
(1 780)
(2 173)
(2 237)
(2 133)
(2 125)
(1 929)
(1 685)
(1 346)
(1 018)
(722)
(674)
(707)
(737)
(825)
(906)
(894)
(1 049)
(1 324)
(1 624)
(2 963)
(4 124)
(5 214)
(6 018)
(5 921)
(5 841)
Depreciation & Amortization
(308)
(318)
(266)
(421)
(587)
(790)
(1 158)
(1 352)
(1 535)
(1 643)
(1 639)
(1 622)
(1 665)
(1 711)
(1 847)
(2 203)
0
0
(2 415)
(376)
0
0
(1 778)
0
0
(526)
(2 062)
(1 567)
(2 023)
(1 982)
(2 005)
(1 821)
(1 806)
(1 738)
(1 616)
(1 588)
(1 348)
(1 128)
(822)
(782)
(779)
(781)
(796)
(774)
(703)
(607)
(518)
(434)
(391)
(368)
(340)
(365)
(521)
(719)
(882)
(958)
(900)
(837)
(806)
(828)
(812)
(797)
(813)
(783)
(813)
(819)
(920)
(1 047)
(1 174)
(1 857)
(2 276)
(2 782)
(3 656)
(3 896)
(5 347)
(5 896)
(5 769)
(5 769)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55
(26 208)
(31 077)
80
(29 258)
(36 260)
(31 208)
(8)
(35 704)
(39 638)
(33 076)
(6)
(10 695)
(6)
(6)
(8)
(8)
(11)
(979)
(18)
(276)
(60)
(60)
(60)
(2 498)
(1 396)
(862)
(312)
(292)
(292)
136
428
543
543
115
0
(507)
(509)
(510)
(3)
(1 434)
(1 433)
(1 420)
0
12
12
0
0
(0)
(0)
(0)
(1)
(2)
(3)
6 233
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
Operating Income
(782)
N/A
(255)
+67%
1 316
N/A
3 922
+198%
3 861
-2%
3 244
-16%
4 162
+28%
3 257
-22%
3 391
+4%
4 353
+28%
4 812
+11%
4 957
+3%
5 519
+11%
5 095
-8%
5 320
+4%
4 416
-17%
2 858
-35%
(3 524)
N/A
(511)
+85%
(7 668)
-1 401%
(6 909)
+10%
820
N/A
1 197
+46%
2 322
+94%
1 176
-49%
1 036
-12%
8 515
+722%
10 201
+20%
14 988
+47%
18 047
+20%
13 456
-25%
10 342
-23%
6 979
-33%
2 148
-69%
2 503
+17%
(210)
N/A
(4 989)
-2 276%
(11 371)
-128%
(18 168)
-60%
(23 273)
-28%
(24 428)
-5%
(25 265)
-3%
(24 257)
+4%
(22 415)
+8%
(19 915)
+11%
(16 168)
+19%
(14 231)
+12%
(9 706)
+32%
(5 928)
+39%
(3 695)
+38%
(517)
+86%
(2 183)
-322%
(3 811)
-75%
(5 326)
-40%
(5 949)
-12%
(8 243)
-39%
(8 237)
+0%
(10 225)
-24%
(7 887)
+23%
(7 128)
+10%
(4 407)
+38%
(100)
+98%
2 355
N/A
3 167
+34%
2 505
-21%
2 362
-6%
1 657
-30%
1 712
+3%
1 549
-10%
11 566
+647%
6 227
-46%
7 306
+17%
11 112
+52%
10 073
-9%
4 764
-53%
5 030
+6%
4 367
-13%
5 912
+35%
Pre-Tax Income
Interest Income Expense
390
454
598
620
509
451
49
25
122
290
676
255
(744)
(1 601)
(2 931)
(2 673)
(1 638)
(3 138)
(89)
141
(35)
2 327
450
642
(751)
(2 139)
(3 647)
(2 078)
(159)
1 525
1 440
1 243
1 665
1 463
(1 769)
(1 933)
(3 117)
(3 321)
409
162
(730)
4 725
4 168
4 149
5 378
(115)
40
63
(12)
(256)
(9 028)
(9 304)
(9 709)
(8 825)
(516)
1 425
1 049
4 656
5 809
5 005
4 884
(647)
(2 684)
(1 799)
8 513
9 612
11 029
37 097
14 201
16 901
16 334
(6 892)
9 282
8 270
18 027
14 119
10 546
13 339
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6 056)
1
0
0
0
0
0
(551)
0
(1 045)
(1 085)
(676)
(272)
(953)
(1 107)
0
(896)
0
(1 120)
(1 648)
(3 166)
0
0
0
0
0
0
0
0
0
0
0
(507)
0
0
0
(1 432)
0
0
0
0
28
28
28
28
0
0
0
(2)
(188)
6 237
0
3 049
2 840
(3 586)
(3 586)
(577)
(172)
(156)
(136)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
12
28
33
34
0
0
0
13
0
0
0
0
0
0
0
3
0
0
0
45
20
22
54
54
47
45
17
13
(709)
(709)
(699)
8
174
257
245
271
(61)
(145)
(147)
(172)
(1)
9
9
46
0
31
30
19
41
50
55
31
15
11
10
9
0
5
1
(6)
(6)
(7)
57
(981)
(987)
(968)
(1 019)
68
99
240
249
Total Other Income
(96)
(102)
(9)
(4)
(1)
10
42
32
32
21
(204)
(180)
(189)
(91)
(304)
(292)
(301)
(405)
0
(1)
0
0
(6)
(24)
31
63
510
490
222
182
(114)
(106)
359
450
(5 229)
(5 277)
(5 995)
(6 119)
(837)
(818)
(463)
(5 069)
(5 090)
(5 052)
(4 851)
(192)
104
126
56
66
241
373
304
308
19
(29)
1
172
167
187
228
(1)
93
80
19
53
110
20
9
292
413
467
1 067
1 118
1 221
1 171
661
461
Pre-Tax Income
(488)
N/A
97
N/A
1 905
+1 864%
4 538
+138%
4 371
-4%
3 705
-15%
4 252
+15%
3 325
-22%
3 573
+7%
4 699
+32%
5 318
+13%
5 032
-5%
4 586
-9%
3 403
-26%
2 097
-38%
1 451
-31%
919
-37%
(7 067)
N/A
(6 656)
+6%
(7 527)
-13%
(6 944)
+8%
3 147
N/A
1 645
-48%
2 940
+79%
456
-84%
(1 591)
N/A
5 423
N/A
7 588
+40%
13 987
+84%
19 131
+37%
14 564
-24%
10 573
-27%
7 941
-25%
4 078
-49%
(5 377)
N/A
(8 129)
-51%
(15 930)
-96%
(23 157)
-45%
(21 754)
+6%
(23 755)
-9%
(25 364)
-7%
(25 365)
0%
(24 908)
+2%
(23 379)
+6%
(19 533)
+16%
(16 622)
+15%
(14 259)
+14%
(9 518)
+33%
(5 875)
+38%
(3 875)
+34%
(9 765)
-152%
(11 114)
-14%
(13 184)
-19%
(13 812)
-5%
(7 858)
+43%
(6 804)
+13%
(7 135)
-5%
(5 341)
+25%
(1 881)
+65%
(1 893)
-1%
744
N/A
(710)
N/A
(199)
+72%
1 447
N/A
11 041
+663%
12 028
+9%
12 789
+6%
38 634
+202%
21 989
-43%
28 816
+31%
25 042
-13%
2 734
-89%
16 907
+518%
14 856
-12%
23 504
+58%
20 246
-14%
15 657
-23%
19 824
+27%
Net Income
Tax Provision
681
1 010
130
(245)
(411)
(320)
(152)
31
487
289
(79)
173
(231)
(425)
(151)
(392)
(138)
(71)
802
942
767
835
1 367
831
598
(208)
(3 401)
(3 461)
(4 451)
(4 207)
(1 129)
(500)
265
868
(4 016)
(3 906)
(4 327)
(4 555)
(1 435)
(2 045)
(1 873)
(1 781)
(1 228)
(854)
(118)
(58)
(307)
(384)
(452)
(509)
(350)
(315)
(24)
40
105
174
(29)
(1)
896
889
856
573
(88)
(84)
(63)
205
(33)
(55)
(53)
(1 252)
(2 593)
(3 710)
(4 994)
(4 591)
(4 875)
(3 981)
(2 524)
(4 173)
Income from Continuing Operations
191
1 104
2 035
4 291
3 959
3 386
4 100
3 356
4 060
4 986
5 239
5 204
4 354
2 978
1 947
1 058
780
(7 139)
(5 854)
(6 584)
(6 176)
3 983
3 012
3 771
1 053
(1 800)
2 021
4 126
9 536
14 924
13 435
10 073
8 206
4 945
(9 393)
(12 037)
(20 259)
(27 713)
(23 189)
(25 800)
(27 237)
(27 146)
(26 137)
(24 233)
(19 651)
(16 680)
(14 566)
(9 902)
(6 327)
(4 384)
(10 114)
(11 430)
(13 209)
(13 773)
(7 753)
(6 632)
(7 166)
(5 344)
(985)
(1 004)
1 600
(137)
(287)
1 363
10 978
12 233
12 756
38 580
21 936
27 564
22 449
(976)
11 913
10 265
18 628
16 265
13 133
15 651
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21
0
0
0
274
0
0
0
0
(66)
94
160
196
290
153
99
93
126
0
0
62
0
0
0
0
0
0
0
0
0
38
140
290
437
571
720
910
991
1 069
1 015
877
852
581
280
72
(32)
(17)
246
350
254
242
(3 732)
(1 135)
(4 140)
(8 559)
(7 540)
(11 563)
(9 926)
(7 902)
(10 244)
Net Income (Common)
191
N/A
1 104
+478%
2 035
+84%
4 291
+111%
3 959
-8%
3 386
-14%
4 100
+21%
3 356
-18%
4 060
+21%
4 986
+23%
5 239
+5%
5 204
-1%
4 354
-16%
2 978
-32%
1 947
-35%
1 058
-46%
780
-26%
(7 139)
N/A
(5 833)
+18%
(6 563)
-13%
(6 155)
+6%
4 004
N/A
2 452
-39%
4 045
+65%
1 327
-67%
(855)
N/A
2 692
N/A
4 463
+66%
9 811
+120%
12 761
+30%
9 579
-25%
5 699
-41%
8 082
+42%
6 601
-18%
(6 115)
N/A
(7 843)
-28%
(20 253)
-158%
(27 720)
-37%
(23 127)
+17%
(25 800)
-12%
(27 237)
-6%
(27 174)
+0%
(26 137)
+4%
(24 233)
+7%
(19 651)
+19%
(16 652)
+15%
(14 566)
+13%
(9 902)
+32%
(6 289)
+36%
(4 245)
+33%
(9 824)
-131%
(10 993)
-12%
(12 637)
-15%
(13 052)
-3%
(6 843)
+48%
(5 640)
+18%
(6 097)
-8%
(4 328)
+29%
(107)
+98%
(153)
-43%
2 181
N/A
142
-94%
(214)
N/A
1 331
N/A
10 961
+723%
12 479
+14%
13 106
+5%
38 833
+196%
22 178
-43%
23 832
+7%
21 314
-11%
(5 116)
N/A
3 354
N/A
2 725
-19%
7 066
+159%
6 339
-10%
5 232
-17%
5 407
+3%
EPS (Diluted)
10.61
N/A
61.33
+478%
113.05
+84%
238.38
+111%
219.94
-8%
188.11
-14%
227.77
+21%
209.75
-8%
203
-3%
277
+36%
291.05
+5%
289.11
-1%
229.15
-21%
165.44
-28%
108.16
-35%
50.38
-53%
37.14
-26%
-339.95
N/A
-277.76
+18%
-312.52
-13%
-293.09
+6%
190.66
N/A
116.76
-39%
192.61
+65%
63.19
-67%
-40.71
N/A
128.19
N/A
202.86
+58%
445.95
+120%
580.04
+30%
435.4
-25%
259.04
-41%
367.36
+42%
300.04
-18%
-277.95
N/A
-356.5
-28%
-920.59
-158%
-1 260
-37%
-1 051.22
+17%
-1 172.72
-12%
-1 238.04
-6%
-1 235.18
+0%
-1 188.04
+4%
-1 101.5
+7%
-701.82
+36%
-520.37
+26%
-539.48
-4%
-309.43
+43%
-179.68
+42%
-117.91
+34%
-280.68
-138%
-297.1
-6%
-341.54
-15%
-352.75
-3%
-184.94
+48%
-152.43
+18%
-164.78
-8%
-116.97
+29%
-2.89
+98%
-3.22
-11%
58.27
N/A
3.66
-94%
-5.57
N/A
28.15
N/A
260.54
+826%
260.28
0%
294.99
+13%
787.42
+167%
447.36
-43%
479.67
+7%
429.77
-10%
-102.97
N/A
67.51
N/A
54.85
-19%
142.22
+159%
127.6
-10%
105.3
-17%
108.84
+3%

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 311,700+ value investors using Alpha Spread
Create 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

© 2026 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.