L

L&F Co Ltd
KOSDAQ:066970

Watchlist Manager
L&F Co Ltd
KOSDAQ:066970
Watchlist
Price: 104 700 KRW 1.55% Market Closed
Market Cap: 3.5T KRW
Have any thoughts about
L&F Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

5.2T
+0.2%
Revenue
Growth Rates:
1 Year
+72%
3 Years
+1 432%
5 Years
+932%
7 Years
+2 113%
10 Years
+2 271%
111.4B
-43%
Operating Income
Growth Rates:
1 Year
-54%
3 Years
+5 543%
5 Years
+243%
7 Years
+1 900%
10 Years
-
133.6B
-21%
Net Income
Growth Rates:
1 Year
+1%
3 Years
-
5 Years
+499%
7 Years
+23 299%
10 Years
-

Earnings Waterfall
L&F Co Ltd

Revenue
5.2T KRW
Cost of Revenue
-5T KRW
Gross Profit
195.7B KRW
Operating Expenses
-84.2B KRW
Operating Income
111.4B KRW
Other Expenses
22.2B KRW
Net Income
133.6B KRW

Income Statement
L&F Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
219 990
N/A
225 969
+3%
233 724
+3%
240 940
+3%
242 403
+1%
245 675
+1%
248 749
+1%
241 430
-3%
243 763
+1%
235 129
-4%
222 721
-5%
225 596
+1%
235 673
+4%
249 732
+6%
269 112
+8%
311 225
+16%
356 639
+15%
403 020
+13%
457 065
+13%
491 098
+7%
505 348
+3%
505 664
+0%
471 092
-7%
405 989
-14%
347 374
-14%
313 264
-10%
327 590
+5%
327 451
0%
340 308
+4%
356 106
+5%
398 548
+12%
534 929
+34%
691 401
+29%
970 761
+40%
1 379 863
+42%
2 037 216
+48%
3 038 999
+49%
3 887 294
+28%
4 696 622
+21%
5 202 014
+11%
5 214 871
+0%
Gross Profit
Cost of Revenue
(208 081)
(217 087)
(225 618)
(232 367)
(233 349)
(230 894)
(232 871)
(227 846)
(229 324)
(224 959)
(213 467)
(211 423)
(217 479)
(222 030)
(235 384)
(272 135)
(311 509)
(357 905)
(406 310)
(437 057)
(453 515)
(457 261)
(432 505)
(380 342)
(330 086)
(298 054)
(309 304)
(302 745)
(315 591)
(332 846)
(378 695)
(510 513)
(648 528)
(892 627)
(1 234 171)
(1 824 949)
(2 726 673)
(3 535 891)
(4 357 076)
(4 917 997)
(5 019 207)
Gross Profit
11 909
N/A
8 882
-25%
8 106
-9%
8 572
+6%
9 053
+6%
14 781
+63%
15 876
+7%
13 584
-14%
14 439
+6%
10 170
-30%
9 254
-9%
14 173
+53%
18 195
+28%
27 702
+52%
33 731
+22%
39 092
+16%
45 131
+15%
45 115
0%
50 755
+13%
54 041
+6%
51 833
-4%
48 403
-7%
38 587
-20%
25 647
-34%
17 288
-33%
15 210
-12%
18 286
+20%
24 706
+35%
24 717
+0%
23 260
-6%
19 853
-15%
24 416
+23%
42 873
+76%
78 134
+82%
145 691
+86%
212 267
+46%
312 326
+47%
351 402
+13%
339 546
-3%
284 017
-16%
195 664
-31%
Operating Income
Operating Expenses
(12 644)
(12 110)
(14 790)
(14 951)
(13 401)
(13 779)
(13 324)
(12 884)
(12 993)
(12 123)
(12 318)
(12 465)
(12 622)
(13 840)
(14 299)
(19 328)
(20 324)
(15 743)
(17 597)
(18 469)
(19 361)
(21 383)
(21 166)
(21 695)
(22 532)
(22 872)
(22 938)
(23 259)
(22 740)
(21 789)
(23 145)
(24 526)
(28 140)
(33 882)
(45 124)
(56 113)
(71 039)
(85 081)
(85 861)
(88 675)
(84 219)
Selling, General & Administrative
(10 934)
(8 196)
(10 196)
(9 029)
(8 109)
(8 066)
(8 082)
(10 018)
(11 531)
(7 342)
(10 927)
(9 041)
(8 061)
(8 748)
(9 167)
(9 740)
(10 057)
(9 707)
(10 414)
(11 245)
(11 906)
(13 094)
(13 064)
(12 777)
(12 604)
(11 337)
(10 641)
(10 022)
(9 447)
(9 939)
(11 636)
(13 924)
(17 097)
(21 712)
(29 537)
(36 141)
(44 843)
(49 705)
(50 976)
(54 356)
(52 119)
Research & Development
0
(3 071)
(2 589)
(3 527)
(4 627)
(4 458)
(3 652)
0
0
(3 444)
(1 825)
(2 831)
(3 839)
(4 516)
(4 582)
(5 300)
(5 634)
(5 467)
(6 566)
(6 584)
(6 825)
(7 680)
(7 531)
(8 254)
(9 152)
(10 206)
(10 713)
(11 486)
(11 364)
(10 185)
(9 821)
(8 893)
(9 320)
(10 420)
(13 727)
(17 947)
(23 955)
(32 940)
(32 388)
(31 659)
(29 309)
Depreciation & Amortization
0
(844)
29
(360)
(664)
(1 255)
(1 390)
0
0
(1 337)
(478)
(592)
(721)
(575)
(552)
(564)
(582)
(570)
(619)
(640)
(630)
(609)
(571)
(664)
(776)
(1 329)
(1 584)
(1 752)
(1 931)
(1 666)
(1 691)
(1 710)
(1 723)
(1 751)
(1 860)
(2 025)
(2 240)
(2 437)
(2 497)
(2 660)
(2 792)
Other Operating Expenses
(1 710)
0
(2 034)
(2 035)
0
0
(200)
(2 866)
(1 462)
0
912
0
0
0
0
(3 724)
(4 051)
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
Operating Income
(736)
N/A
(3 228)
-339%
(6 685)
-107%
(6 378)
+5%
(4 347)
+32%
1 002
N/A
2 553
+155%
700
-73%
1 446
+107%
(1 954)
N/A
(3 062)
-57%
1 709
N/A
5 573
+226%
13 862
+149%
19 430
+40%
19 763
+2%
24 807
+26%
29 372
+18%
33 158
+13%
35 572
+7%
32 473
-9%
27 021
-17%
17 422
-36%
3 953
-77%
(5 245)
N/A
(7 662)
-46%
(4 653)
+39%
1 445
N/A
1 975
+37%
1 470
-26%
(3 294)
N/A
(111)
+97%
14 734
N/A
44 252
+200%
100 567
+127%
156 155
+55%
241 287
+55%
266 321
+10%
253 684
-5%
195 343
-23%
111 445
-43%
Pre-Tax Income
Interest Income Expense
(2 375)
(2 808)
(2 285)
(897)
(2 458)
(3 270)
(3 158)
(4 660)
(6 401)
(3 545)
(5 289)
(4 621)
(3 701)
(3 094)
(4 144)
(4 655)
(4 222)
(7 131)
(4 388)
(3 882)
(3 487)
(1 165)
(3 804)
(4 127)
(4 341)
(3 391)
(4 795)
(7 240)
(7 221)
(19 794)
(18 184)
(27 312)
(49 779)
(170 999)
(126 326)
(112 439)
(81 493)
75 666
(67 731)
(3 285)
16 696
Non-Reccuring Items
0
(2 034)
0
0
(2 034)
(199)
0
0
0
(134)
0
(461)
(134)
(4 052)
(4 054)
0
0
(3 992)
0
0
0
0
0
0
0
(1 053)
0
0
0
(2)
0
0
0
(279)
0
0
0
(3 048)
0
0
0
Gain/Loss on Disposition of Assets
0
3
0
0
0
0
11
0
0
58
0
(102)
(2 204)
(722)
(721)
0
0
(228)
0
0
0
(418)
0
0
0
(21)
0
0
0
(1)
0
0
0
(0)
0
0
0
(114)
0
0
0
Total Other Income
400
550
557
599
561
832
679
1 431
2 182
723
2 051
1 131
430
764
1 835
1 006
3 793
550
(6 606)
(4 917)
(5 063)
493
2 886
1 821
2 019
1 416
3 566
2 864
1 401
445
(3 173)
(2 684)
1 001
1 388
3 568
25 105
34 509
1 712
31 895
(717)
(10 094)
Pre-Tax Income
(2 711)
N/A
(7 517)
-177%
(8 412)
-12%
(6 675)
+21%
(8 276)
-24%
(1 635)
+80%
85
N/A
(2 530)
N/A
(2 775)
-10%
(4 852)
-75%
(6 300)
-30%
(2 346)
+63%
(37)
+98%
6 759
N/A
12 345
+83%
16 114
+31%
24 378
+51%
18 571
-24%
22 164
+19%
26 774
+21%
23 923
-11%
25 931
+8%
16 504
-36%
1 646
-90%
(7 567)
N/A
(10 711)
-42%
(5 883)
+45%
(2 931)
+50%
(3 845)
-31%
(17 881)
-365%
(24 652)
-38%
(30 109)
-22%
(34 047)
-13%
(125 639)
-269%
(22 190)
+82%
68 821
N/A
194 303
+182%
340 536
+75%
217 848
-36%
191 341
-12%
118 048
-38%
Net Income
Tax Provision
(873)
(332)
(332)
(438)
(248)
(457)
(489)
(326)
(450)
(147)
(195)
(390)
(467)
(1 534)
(1 324)
(2 606)
(4 558)
2 068
301
(2 071)
(985)
(6 047)
(4 376)
1 623
2 918
1 902
1 734
1 500
906
2 863
3 245
4 357
211
13 376
(15 187)
(36 874)
(60 015)
(69 524)
(34 169)
(23 829)
15 170
Income from Continuing Operations
(3 585)
(7 849)
(8 745)
(7 113)
(8 525)
(2 092)
(404)
(2 856)
(3 224)
(4 999)
(6 494)
(2 735)
(504)
5 225
11 021
13 508
19 820
20 639
22 465
24 703
22 938
19 884
12 127
3 269
(4 648)
(8 809)
(4 146)
(1 429)
(2 938)
(15 018)
(21 406)
(25 751)
(33 834)
(112 263)
(37 377)
31 947
134 288
271 012
183 679
167 511
133 217
Income to Minority Interest
528
1 651
1 954
1 403
2 279
698
211
884
550
1 457
1 771
1 287
1 075
464
(116)
(871)
(797)
(748)
(874)
(290)
(640)
(455)
294
13
360
(183)
(467)
(528)
(454)
(189)
(794)
(523)
(615)
(830)
(1 028)
(2 033)
(1 515)
(1 039)
469
1 796
393
Net Income (Common)
(2 028)
N/A
(6 766)
-234%
(7 021)
-4%
(5 940)
+15%
(6 494)
-9%
(1 394)
+79%
(193)
+86%
(2 014)
-944%
(2 675)
-33%
(3 542)
-32%
(4 724)
-33%
(1 407)
+70%
571
N/A
5 689
+896%
10 905
+92%
12 637
+16%
19 024
+51%
19 891
+5%
21 592
+9%
24 414
+13%
22 298
-9%
19 428
-13%
12 421
-36%
3 282
-74%
(4 288)
N/A
(8 992)
-110%
(4 613)
+49%
(1 958)
+58%
(3 393)
-73%
(15 207)
-348%
(22 201)
-46%
(26 274)
-18%
(34 449)
-31%
(113 093)
-228%
(38 405)
+66%
29 914
N/A
132 774
+344%
269 973
+103%
184 148
-32%
169 307
-8%
133 610
-21%
EPS (Diluted)
-156
N/A
-520.46
-234%
-540.07
-4%
-424.28
+21%
-432.93
-2%
-99.57
+77%
-12.86
+87%
-134.26
-944%
-178.33
-33%
-236.13
-32%
-277.88
-18%
-74.05
+73%
27.19
N/A
247.34
+810%
519.28
+110%
549.43
+6%
905.9
+65%
904.13
0%
981.45
+9%
1 109.72
+13%
1 013.54
-9%
883.09
-13%
564.59
-36%
149.18
-74%
-194.9
N/A
-408.72
-110%
-209.68
+49%
-89
+58%
-154.22
-73%
-691.22
-348%
-925.04
-34%
-1 038.19
-12%
-1 232.7
-19%
-4 197.63
-241%
-1 173.52
+72%
911
N/A
4 000.28
+339%
8 099.65
+102%
5 533.33
-32%
4 916.12
-11%
3 886.04
-21%

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 201,300+ 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.