M
Multicampus Corp
KOSDAQ:067280
Multicampus Corp
KOSDAQ:067280
Price:
29 700
KRW
-0.67%
Market Closed
Market Cap:
176B
KRW
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Multicampus Corp
29700
-200 (-0.67%)
| 52 Week Range |
28 200
37 250
|
| 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.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
Multicampus Corp
Income Statement
Earnings Waterfall
Multicampus Corp
Multicampus Corp
|
Revenue
|
355.9B
KRW
|
|
Cost of Revenue
|
-254.6B
KRW
|
|
Gross Profit
|
101.2B
KRW
|
|
Operating Expenses
|
-60.7B
KRW
|
|
Operating Income
|
40.5B
KRW
|
|
Other Expenses
|
-9.2B
KRW
|
|
Net Income
|
31.3B
KRW
|
Income Statement
Multicampus Corp
Multicampus Corp
Currency: KRW
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
121 229
N/A
|
126 936
+5%
|
128 579
+1%
|
129 201
+0%
|
130 445
+1%
|
129 505
-1%
|
135 575
+5%
|
146 574
+8%
|
160 943
+10%
|
171 983
+7%
|
186 478
+8%
|
190 356
+2%
|
194 517
+2%
|
202 419
+4%
|
201 226
-1%
|
209 222
+4%
|
215 355
+3%
|
223 697
+4%
|
240 026
+7%
|
253 723
+6%
|
265 051
+4%
|
281 002
+6%
|
288 001
+2%
|
284 058
-1%
|
273 536
-4%
|
262 242
-4%
|
260 019
-1%
|
260 681
+0%
|
274 762
+5%
|
293 205
+7%
|
308 282
+5%
|
326 415
+6%
|
339 454
+4%
|
350 565
+3%
|
357 487
+2%
|
359 709
+1%
|
363 328
+1%
|
360 744
-1%
|
358 598
-1%
|
358 664
+0%
|
355 871
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(78 682)
|
(81 073)
|
(82 055)
|
(81 953)
|
(82 932)
|
(81 667)
|
(85 089)
|
(91 673)
|
(100 364)
|
(108 747)
|
(118 398)
|
(124 700)
|
(130 602)
|
(139 022)
|
(142 059)
|
(148 380)
|
(152 264)
|
(157 317)
|
(170 563)
|
(180 775)
|
(189 959)
|
(206 468)
|
(211 370)
|
(210 635)
|
(207 170)
|
(197 755)
|
(195 479)
|
(195 048)
|
(202 215)
|
(214 100)
|
(227 078)
|
(239 863)
|
(248 874)
|
(255 893)
|
(258 028)
|
(258 783)
|
(261 491)
|
(259 589)
|
(258 221)
|
(257 689)
|
(254 630)
|
|
| Gross Profit |
42 548
N/A
|
45 864
+8%
|
46 523
+1%
|
47 249
+2%
|
47 513
+1%
|
47 839
+1%
|
50 486
+6%
|
54 902
+9%
|
60 580
+10%
|
63 237
+4%
|
68 081
+8%
|
65 657
-4%
|
63 916
-3%
|
63 397
-1%
|
59 167
-7%
|
60 841
+3%
|
63 090
+4%
|
66 379
+5%
|
69 463
+5%
|
72 947
+5%
|
75 091
+3%
|
74 533
-1%
|
76 631
+3%
|
73 422
-4%
|
66 366
-10%
|
64 487
-3%
|
64 540
+0%
|
65 634
+2%
|
72 547
+11%
|
79 105
+9%
|
81 204
+3%
|
86 552
+7%
|
90 580
+5%
|
94 672
+5%
|
99 459
+5%
|
100 926
+1%
|
101 837
+1%
|
101 155
-1%
|
100 377
-1%
|
100 976
+1%
|
101 241
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(34 324)
|
(36 200)
|
(34 794)
|
(35 819)
|
(35 475)
|
(35 760)
|
(38 545)
|
(42 217)
|
(46 032)
|
(49 718)
|
(50 250)
|
(48 014)
|
(45 923)
|
(45 064)
|
(44 059)
|
(45 013)
|
(45 651)
|
(46 446)
|
(47 632)
|
(49 404)
|
(51 273)
|
(52 468)
|
(52 453)
|
(52 761)
|
(51 781)
|
(50 613)
|
(50 818)
|
(51 255)
|
(51 991)
|
(53 354)
|
(54 737)
|
(55 380)
|
(56 685)
|
(58 025)
|
(58 417)
|
(59 880)
|
(60 491)
|
(61 476)
|
(60 091)
|
(60 432)
|
(60 692)
|
|
| Selling, General & Administrative |
(30 796)
|
(32 228)
|
(31 879)
|
(32 740)
|
(32 743)
|
(33 186)
|
(35 752)
|
(39 496)
|
(43 276)
|
(46 228)
|
(47 113)
|
(44 506)
|
(42 569)
|
(41 691)
|
(40 993)
|
(42 115)
|
(42 821)
|
(43 911)
|
(45 268)
|
(46 651)
|
(48 148)
|
(48 906)
|
(48 141)
|
(48 332)
|
(47 375)
|
(46 264)
|
(46 795)
|
(46 835)
|
(47 608)
|
(49 037)
|
(51 128)
|
(52 295)
|
(53 700)
|
(55 083)
|
(55 063)
|
(56 477)
|
(57 045)
|
(58 011)
|
(57 549)
|
(58 056)
|
(58 669)
|
|
| Research & Development |
0
|
0
|
(42)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(3)
|
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
|
|
| Depreciation & Amortization |
(3 489)
|
(3 844)
|
(2 873)
|
(2 725)
|
(2 502)
|
(2 344)
|
(2 695)
|
(2 721)
|
(2 756)
|
(3 031)
|
(3 135)
|
(3 291)
|
(3 352)
|
(3 370)
|
(3 067)
|
(2 895)
|
(2 828)
|
(2 534)
|
(2 364)
|
(2 753)
|
(3 125)
|
(3 562)
|
(4 312)
|
(4 429)
|
(4 407)
|
(4 350)
|
(4 023)
|
(3 853)
|
(3 815)
|
(3 749)
|
(3 608)
|
(3 467)
|
(3 367)
|
(3 325)
|
(3 354)
|
(3 404)
|
(3 446)
|
(3 464)
|
(2 542)
|
(2 377)
|
(2 023)
|
|
| Other Operating Expenses |
(39)
|
(128)
|
0
|
(354)
|
(230)
|
(230)
|
0
|
0
|
0
|
(459)
|
0
|
(217)
|
0
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(567)
|
(568)
|
(568)
|
0
|
383
|
383
|
383
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
8 225
N/A
|
9 664
+17%
|
11 729
+21%
|
11 430
-3%
|
12 038
+5%
|
12 078
+0%
|
11 941
-1%
|
12 682
+6%
|
14 545
+15%
|
13 516
-7%
|
17 830
+32%
|
17 642
-1%
|
17 992
+2%
|
18 334
+2%
|
15 108
-18%
|
15 830
+5%
|
17 441
+10%
|
19 934
+14%
|
21 831
+10%
|
23 543
+8%
|
23 818
+1%
|
22 065
-7%
|
24 178
+10%
|
20 662
-15%
|
14 585
-29%
|
13 874
-5%
|
13 721
-1%
|
14 377
+5%
|
20 556
+43%
|
25 750
+25%
|
26 467
+3%
|
31 173
+18%
|
33 895
+9%
|
36 647
+8%
|
41 042
+12%
|
41 046
+0%
|
41 346
+1%
|
39 679
-4%
|
40 286
+2%
|
40 543
+1%
|
40 549
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 272
|
2 325
|
2 260
|
2 285
|
2 174
|
1 985
|
1 862
|
1 348
|
895
|
580
|
181
|
265
|
329
|
436
|
631
|
705
|
787
|
794
|
878
|
705
|
357
|
188
|
(147)
|
(355)
|
(212)
|
(314)
|
(273)
|
(164)
|
(169)
|
(142)
|
(248)
|
(288)
|
(381)
|
(333)
|
553
|
1 259
|
2 035
|
2 734
|
2 888
|
3 307
|
3 660
|
|
| Non-Reccuring Items |
(329)
|
0
|
(480)
|
0
|
0
|
0
|
0
|
(244)
|
(459)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(681)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(568)
|
0
|
0
|
0
|
383
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
1
|
0
|
3
|
(219)
|
(216)
|
0
|
0
|
0
|
(460)
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
(2)
|
(7)
|
0
|
0
|
3
|
1
|
(31)
|
0
|
(31)
|
(21)
|
0
|
(2)
|
(0)
|
195
|
148
|
0
|
158
|
(44)
|
6
|
(128)
|
|
| Total Other Income |
0
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(203)
|
(206)
|
17
|
17
|
(1)
|
4
|
43
|
40
|
108
|
133
|
109
|
118
|
(617)
|
(637)
|
(657)
|
17
|
6
|
1
|
10
|
29
|
161
|
373
|
411
|
425
|
304
|
(112)
|
(349)
|
(364)
|
(362)
|
(531)
|
(911)
|
(905)
|
(788)
|
(709)
|
|
| Pre-Tax Income |
10 169
N/A
|
11 991
+18%
|
13 507
+13%
|
13 710
+2%
|
14 210
+4%
|
13 839
-3%
|
13 582
-2%
|
13 583
+0%
|
14 775
+9%
|
14 113
-4%
|
17 569
+24%
|
17 907
+2%
|
18 326
+2%
|
18 817
+3%
|
15 783
-16%
|
16 643
+5%
|
18 361
+10%
|
20 838
+13%
|
22 152
+6%
|
23 631
+7%
|
23 538
0%
|
21 592
-8%
|
24 041
+11%
|
20 313
-16%
|
14 374
-29%
|
13 573
-6%
|
12 910
-5%
|
14 345
+11%
|
20 759
+45%
|
25 989
+25%
|
27 005
+4%
|
31 188
+15%
|
33 400
+7%
|
35 964
+8%
|
41 426
+15%
|
42 091
+2%
|
42 849
+2%
|
41 659
-3%
|
42 224
+1%
|
43 069
+2%
|
43 372
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 474)
|
(2 803)
|
(3 109)
|
(3 176)
|
(3 332)
|
(3 254)
|
(3 090)
|
(3 184)
|
(3 503)
|
(3 241)
|
(4 667)
|
(4 671)
|
(4 654)
|
(4 867)
|
(3 349)
|
(3 407)
|
(3 668)
|
(4 125)
|
(4 600)
|
(5 086)
|
(4 992)
|
(4 587)
|
(5 134)
|
(4 279)
|
(3 105)
|
(2 818)
|
(2 963)
|
(3 272)
|
(4 591)
|
(6 148)
|
(6 449)
|
(7 438)
|
(8 192)
|
(8 691)
|
(10 886)
|
(11 354)
|
(10 766)
|
(10 287)
|
(10 284)
|
(10 464)
|
(11 597)
|
|
| Income from Continuing Operations |
7 695
|
9 189
|
10 398
|
10 536
|
10 880
|
10 586
|
10 493
|
10 399
|
11 273
|
10 873
|
12 902
|
13 238
|
13 673
|
13 951
|
12 435
|
13 236
|
14 693
|
16 713
|
17 552
|
18 544
|
18 545
|
17 005
|
18 907
|
16 036
|
11 271
|
10 756
|
9 947
|
11 072
|
16 167
|
19 841
|
20 556
|
23 750
|
25 208
|
27 273
|
30 540
|
30 737
|
32 083
|
31 372
|
31 940
|
32 605
|
31 776
|
|
| Income to Minority Interest |
(113)
|
(76)
|
25
|
37
|
(28)
|
(34)
|
(94)
|
(105)
|
(83)
|
(75)
|
(88)
|
(91)
|
(98)
|
(100)
|
(189)
|
(215)
|
(239)
|
(245)
|
(199)
|
(227)
|
(265)
|
(290)
|
(282)
|
(184)
|
(25)
|
(8)
|
15
|
(79)
|
(223)
|
(195)
|
(176)
|
(167)
|
(232)
|
(230)
|
(280)
|
(354)
|
(377)
|
(407)
|
(433)
|
(479)
|
(465)
|
|
| Net Income (Common) |
7 583
N/A
|
9 114
+20%
|
10 423
+14%
|
10 574
+1%
|
10 852
+3%
|
10 552
-3%
|
10 398
-1%
|
10 294
-1%
|
11 189
+9%
|
10 796
-4%
|
12 814
+19%
|
13 145
+3%
|
13 574
+3%
|
13 851
+2%
|
12 246
-12%
|
13 021
+6%
|
14 454
+11%
|
16 467
+14%
|
17 353
+5%
|
18 316
+6%
|
18 279
0%
|
16 715
-9%
|
18 625
+11%
|
15 852
-15%
|
11 246
-29%
|
10 748
-4%
|
9 962
-7%
|
11 072
+11%
|
14 027
+27%
|
17 729
+26%
|
20 380
+15%
|
23 583
+16%
|
24 976
+6%
|
27 043
+8%
|
30 259
+12%
|
30 384
+0%
|
31 706
+4%
|
30 965
-2%
|
31 507
+2%
|
32 126
+2%
|
31 310
-3%
|
|
| EPS (Diluted) |
1 263.83
N/A
|
1 519
+20%
|
1 737.16
+14%
|
1 762.33
+1%
|
1 808.66
+3%
|
1 758.66
-3%
|
1 733
-1%
|
1 715.66
-1%
|
1 864.83
+9%
|
1 799.33
-4%
|
2 135.66
+19%
|
2 190.83
+3%
|
2 262.33
+3%
|
2 308.5
+2%
|
2 041
-12%
|
2 170.16
+6%
|
2 409
+11%
|
2 744.5
+14%
|
2 892.16
+5%
|
3 052.66
+6%
|
3 046.5
0%
|
2 785.83
-9%
|
3 104.16
+11%
|
2 642
-15%
|
1 874.33
-29%
|
1 791.33
-4%
|
1 660.33
-7%
|
1 867.06
+12%
|
2 366.72
+27%
|
2 991.27
+26%
|
3 438.6
+15%
|
3 979.02
+16%
|
4 214.14
+6%
|
4 562.79
+8%
|
5 105.5
+12%
|
5 126.49
+0%
|
5 349.54
+4%
|
5 224.66
-2%
|
5 316.09
+2%
|
5 420.49
+2%
|
5 282.83
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
