U

Ubiquoss Holdings Inc
KOSDAQ:078070

Watchlist Manager
Ubiquoss Holdings Inc
KOSDAQ:078070
Watchlist
Price: 9 770 KRW 0.31% Market Closed
Market Cap: 161.3B KRW
Have any thoughts about
Ubiquoss Holdings Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

123.9B
-11%
Revenue
Growth Rates:
1 Year
-30%
3 Years
-16%
5 Years
+12%
7 Years
+2 483%
10 Years
+20%
12B
-34%
Operating Income
Growth Rates:
1 Year
-67%
3 Years
-59%
5 Years
-27%
7 Years
+1 968%
10 Years
-32%
8.4B
-23%
Net Income
Growth Rates:
1 Year
-50%
3 Years
-48%
5 Years
-7%
7 Years
-92%
10 Years
-56%

Earnings Waterfall
Ubiquoss Holdings Inc

Revenue
123.9B KRW
Cost of Revenue
-75.5B KRW
Gross Profit
48.4B KRW
Operating Expenses
-36.4B KRW
Operating Income
12B KRW
Other Expenses
-3.6B KRW
Net Income
8.4B KRW

Income Statement
Ubiquoss Holdings 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
103 495
N/A
119 854
+16%
149 782
+25%
155 515
+4%
163 951
+5%
162 331
-1%
112 187
-31%
85 064
-24%
53 980
-37%
7 660
-86%
8 055
+5%
3 897
-52%
4 797
+23%
7 773
+62%
8 301
+7%
32 491
+291%
58 702
+81%
86 222
+47%
108 870
+26%
109 767
+1%
110 466
+1%
112 451
+2%
115 772
+3%
118 859
+3%
120 653
+2%
121 382
+1%
127 646
+5%
141 188
+11%
147 496
+4%
150 996
+2%
149 467
-1%
147 413
-1%
143 786
-2%
151 583
+5%
155 164
+2%
165 636
+7%
177 330
+7%
171 600
-3%
165 121
-4%
139 218
-16%
123 885
-11%
Gross Profit
Cost of Revenue
(57 331)
(65 227)
(83 778)
(89 135)
(95 752)
(98 196)
0
0
0
(1 042)
0
0
(112)
(1 106)
(1 590)
(16 548)
(32 917)
(48 918)
(64 230)
(67 820)
(70 546)
(74 487)
(76 906)
(76 503)
(74 909)
(73 559)
(75 127)
(81 747)
(86 207)
(88 586)
(89 101)
(89 406)
(87 771)
(93 319)
(94 815)
(99 294)
(105 292)
(100 322)
(97 132)
(83 642)
(75 463)
Gross Profit
46 164
N/A
54 628
+18%
66 004
+21%
66 381
+1%
68 200
+3%
64 134
-6%
0
N/A
0
N/A
0
N/A
6 618
N/A
0
N/A
0
N/A
1 507
N/A
6 667
+342%
5 086
-24%
15 942
+213%
25 785
+62%
37 304
+45%
44 640
+20%
41 947
-6%
39 920
-5%
37 964
-5%
38 866
+2%
42 356
+9%
45 743
+8%
47 822
+5%
52 518
+10%
59 440
+13%
61 289
+3%
62 410
+2%
60 366
-3%
58 007
-4%
56 015
-3%
58 264
+4%
60 348
+4%
66 342
+10%
72 038
+9%
71 277
-1%
67 989
-5%
55 575
-18%
48 422
-13%
Operating Income
Operating Expenses
(28 439)
(33 235)
(38 720)
(37 628)
(38 690)
(34 628)
(92 332)
(67 376)
(41 028)
(3 633)
(4 111)
(3 308)
(4 101)
(5 063)
(5 735)
(10 754)
(15 280)
(19 720)
(24 363)
(23 453)
(23 464)
(24 236)
(24 031)
(23 926)
(24 683)
(25 913)
(26 871)
(31 304)
(32 102)
(29 455)
(30 397)
(28 831)
(28 585)
(30 783)
(31 372)
(32 130)
(35 589)
(38 675)
(41 082)
(37 204)
(36 388)
Selling, General & Administrative
(13 190)
(16 096)
(18 244)
(17 879)
(18 125)
(16 169)
(11 987)
(11 253)
(8 636)
(3 601)
(3 815)
(2 652)
(3 291)
(4 016)
(4 477)
(6 877)
(8 957)
(11 309)
(13 733)
(13 481)
(13 683)
(14 373)
(14 430)
(14 309)
(14 580)
(14 887)
(15 129)
(17 651)
(18 325)
(17 134)
(17 645)
(16 839)
(16 983)
(18 365)
(19 223)
(19 739)
(22 062)
(23 945)
(24 273)
(23 367)
(21 334)
Research & Development
(14 629)
(16 480)
(19 277)
(18 570)
(19 385)
(17 905)
0
0
0
0
0
0
0
(8)
(14)
(2 579)
(4 825)
(7 012)
(9 211)
(8 557)
(8 355)
(8 291)
(8 014)
(8 009)
(8 165)
(9 417)
(10 120)
(11 844)
(12 176)
(10 669)
(11 029)
(10 233)
(10 101)
(10 667)
(10 571)
(10 546)
(11 483)
(12 446)
(12 153)
(11 512)
(10 259)
Depreciation & Amortization
(621)
(660)
(600)
(580)
(581)
(554)
(432)
(305)
(162)
(32)
(134)
(434)
(735)
(1 038)
(1 244)
(1 299)
(1 353)
(1 399)
(1 421)
(1 417)
(1 428)
(1 572)
(1 588)
(1 608)
(1 658)
(1 610)
(1 621)
(1 629)
(1 601)
(1 652)
(1 723)
(1 759)
(1 789)
(1 752)
(1 867)
(1 845)
(2 159)
(2 284)
(2 268)
(2 440)
(2 291)
Other Operating Expenses
0
0
(599)
(599)
(599)
0
(79 913)
(55 818)
(32 230)
0
(162)
(222)
(75)
0
0
0
(145)
0
0
0
0
0
0
0
(280)
0
0
(180)
0
0
0
0
288
0
288
0
115
0
(2 389)
115
(2 503)
Operating Income
17 725
N/A
21 392
+21%
27 284
+28%
28 753
+5%
29 510
+3%
29 506
0%
19 856
-33%
17 688
-11%
12 952
-27%
2 985
-77%
3 943
+32%
588
-85%
582
-1%
1 604
+176%
975
-39%
5 188
+432%
10 505
+102%
17 584
+67%
20 276
+15%
18 493
-9%
16 454
-11%
13 728
-17%
14 834
+8%
18 430
+24%
21 061
+14%
21 910
+4%
25 648
+17%
28 136
+10%
29 187
+4%
32 955
+13%
29 969
-9%
29 176
-3%
27 430
-6%
27 481
+0%
28 976
+5%
34 213
+18%
36 449
+7%
32 602
-11%
26 907
-17%
18 371
-32%
12 033
-34%
Pre-Tax Income
Interest Income Expense
4 642
5 149
5 332
4 824
4 755
5 980
6 471
5 416
4 492
3 180
6 931
7 769
8 573
9 477
3 577
3 072
2 789
1 444
2 769
3 198
2 881
2 895
1 854
3 044
3 521
983
3 909
7 618
9 173
13 120
10 713
10 747
11 393
7 667
8 531
5 667
4 483
9 563
15 357
13 276
12 467
Non-Reccuring Items
0
(599)
0
0
0
0
0
0
0
59
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(180)
0
(180)
(180)
0
288
0
288
0
0
0
(2 503)
0
(2 503)
0
Gain/Loss on Disposition of Assets
(109)
(96)
0
0
6
6
0
0
0
0
0
0
0
0
0
0
14
14
59
59
45
45
0
0
(11)
(11)
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
Total Other Income
430
206
270
362
466
822
666
384
353
11
16
99
93
30
16
(50)
(54)
(66)
(36)
8
(28)
37
77
111
570
747
785
773
189
(9)
(63)
(83)
136
228
326
286
252
(364)
1 284
1 371
1 429
Pre-Tax Income
22 686
N/A
26 052
+15%
32 886
+26%
33 939
+3%
34 738
+2%
36 314
+5%
26 993
-26%
23 488
-13%
17 798
-24%
6 235
-65%
10 891
+75%
8 456
-22%
9 249
+9%
11 112
+20%
4 570
-59%
8 212
+80%
13 254
+61%
18 976
+43%
23 067
+22%
21 757
-6%
19 353
-11%
16 705
-14%
16 767
+0%
21 586
+29%
25 141
+16%
23 628
-6%
30 162
+28%
36 527
+21%
38 367
+5%
45 885
+20%
40 619
-11%
40 129
-1%
38 960
-3%
35 664
-8%
37 832
+6%
40 166
+6%
41 184
+3%
39 298
-5%
43 548
+11%
30 522
-30%
25 928
-15%
Net Income
Tax Provision
(3 853)
(4 829)
(6 296)
(6 395)
(6 615)
(6 804)
(4 848)
(4 403)
(3 399)
(1 012)
(1 489)
(1 019)
(1 223)
(2 301)
(1 639)
(1 623)
(2 235)
(2 308)
(2 851)
(3 096)
(3 088)
(2 793)
(2 778)
(4 229)
(4 799)
(4 657)
(6 201)
(7 161)
(8 248)
(8 872)
(8 092)
(8 813)
(8 149)
(8 883)
(9 009)
(9 147)
(9 434)
(10 261)
(10 926)
(7 095)
(6 931)
Income from Continuing Operations
18 832
21 223
26 590
27 544
28 123
29 510
22 143
19 083
14 397
5 223
9 402
7 437
8 026
8 811
2 931
6 590
11 020
16 668
20 216
18 660
16 264
13 912
13 988
17 356
20 342
18 971
23 962
29 367
30 119
37 013
32 527
31 316
30 811
26 781
28 824
31 019
31 750
29 037
32 623
23 427
18 997
Income to Minority Interest
35
243
157
(38)
0
0
0
0
0
0
0
0
0
0
0
(2 415)
(5 390)
(7 669)
(9 344)
(8 787)
(7 211)
(6 912)
(7 268)
(8 608)
(9 679)
(9 419)
(11 512)
(13 613)
(13 944)
(16 958)
(14 885)
(13 179)
(13 602)
(12 189)
(13 172)
(14 762)
(15 018)
(15 046)
(16 019)
(12 591)
(10 603)
Net Income (Common)
18 868
N/A
21 466
+14%
26 748
+25%
27 507
+3%
28 254
+3%
29 510
+4%
26 623
-10%
27 538
+3%
27 352
-1%
23 925
-13%
111 508
+366%
105 568
-5%
101 657
-4%
96 694
-5%
2 931
-97%
4 174
+42%
5 629
+35%
9 000
+60%
10 870
+21%
9 872
-9%
9 053
-8%
7 000
-23%
6 721
-4%
8 748
+30%
10 662
+22%
9 552
-10%
12 450
+30%
15 755
+27%
16 176
+3%
20 055
+24%
17 642
-12%
18 137
+3%
17 209
-5%
14 592
-15%
15 652
+7%
16 257
+4%
16 732
+3%
13 991
-16%
16 603
+19%
10 836
-35%
8 394
-23%
EPS (Diluted)
1 257.86
N/A
1 431.06
+14%
1 783.2
+25%
1 833.8
+3%
1 883.6
+3%
1 967.33
+4%
1 401.21
-29%
2 753.8
+97%
1 953.71
-29%
1 259.21
-36%
7 433.86
+490%
7 540.57
+1%
7 261.21
-4%
6 906.71
-5%
183.18
-97%
245.52
+34%
331.11
+35%
562.5
+70%
639.41
+14%
580.7
-9%
532.52
-8%
411.76
-23%
395.35
-4%
514.58
+30%
627.17
+22%
561.88
-10%
732.35
+30%
954.1
+30%
979.57
+3%
1 214.48
+24%
1 068.35
-12%
1 098.37
+3%
1 042.15
-5%
883.68
-15%
947.85
+7%
984.5
+4%
1 013.26
+3%
847.28
-16%
1 005.48
+19%
656.22
-35%
508.34
-23%

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 210,100+ 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.