Tes Co Ltd
KOSDAQ:095610
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
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.
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.
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.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
13 090
29 750
|
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.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Tes Co Ltd
Revenue
|
179.5B
KRW
|
Cost of Revenue
|
-151B
KRW
|
Gross Profit
|
28.5B
KRW
|
Operating Expenses
|
-19.6B
KRW
|
Operating Income
|
8.8B
KRW
|
Other Expenses
|
5.6B
KRW
|
Net Income
|
14.4B
KRW
|
Income Statement
Tes Co Ltd
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 |
118 094
N/A
|
109 677
-7%
|
83 050
-24%
|
87 913
+6%
|
114 435
+30%
|
100 347
-12%
|
119 194
+19%
|
126 137
+6%
|
131 366
+4%
|
178 908
+36%
|
197 038
+10%
|
268 044
+36%
|
272 295
+2%
|
275 790
+1%
|
312 317
+13%
|
301 297
-4%
|
302 179
+0%
|
287 069
-5%
|
244 377
-15%
|
201 035
-18%
|
180 854
-10%
|
178 375
-1%
|
179 600
+1%
|
204 827
+14%
|
234 257
+14%
|
245 967
+5%
|
341 467
+39%
|
368 287
+8%
|
367 557
0%
|
375 194
+2%
|
323 256
-14%
|
307 902
-5%
|
344 781
+12%
|
357 992
+4%
|
291 802
-18%
|
260 435
-11%
|
196 293
-25%
|
146 938
-25%
|
152 828
+4%
|
156 391
+2%
|
179 478
+15%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(87 817)
|
(82 593)
|
(63 858)
|
(67 949)
|
(87 756)
|
(79 498)
|
(91 226)
|
(96 418)
|
(98 018)
|
(130 822)
|
(142 847)
|
(187 745)
|
(190 021)
|
(198 373)
|
(226 427)
|
(224 399)
|
(227 653)
|
(210 784)
|
(184 177)
|
(158 114)
|
(147 994)
|
(148 908)
|
(146 332)
|
(161 698)
|
(182 075)
|
(193 934)
|
(261 957)
|
(277 106)
|
(275 918)
|
(282 460)
|
(246 135)
|
(242 658)
|
(268 039)
|
(275 149)
|
(233 152)
|
(205 260)
|
(163 669)
|
(134 131)
|
(135 557)
|
(138 027)
|
(150 985)
|
|
Gross Profit |
30 278
N/A
|
27 084
-11%
|
19 192
-29%
|
19 964
+4%
|
26 679
+34%
|
20 849
-22%
|
27 968
+34%
|
29 719
+6%
|
33 348
+12%
|
48 085
+44%
|
54 192
+13%
|
80 300
+48%
|
82 275
+2%
|
77 417
-6%
|
85 891
+11%
|
76 899
-10%
|
74 526
-3%
|
76 285
+2%
|
60 199
-21%
|
42 920
-29%
|
32 860
-23%
|
29 467
-10%
|
33 267
+13%
|
43 128
+30%
|
52 181
+21%
|
52 033
0%
|
79 510
+53%
|
91 181
+15%
|
91 639
+1%
|
92 734
+1%
|
77 121
-17%
|
65 244
-15%
|
76 742
+18%
|
82 843
+8%
|
58 650
-29%
|
55 175
-6%
|
32 624
-41%
|
12 807
-61%
|
17 271
+35%
|
18 363
+6%
|
28 493
+55%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(12 269)
|
(10 746)
|
(11 137)
|
(10 819)
|
(11 390)
|
(11 369)
|
(12 045)
|
(11 662)
|
(11 598)
|
(11 720)
|
(13 172)
|
(13 840)
|
(13 473)
|
(14 103)
|
(15 926)
|
(16 530)
|
(17 929)
|
(18 468)
|
(21 260)
|
(17 322)
|
(18 706)
|
(17 718)
|
(19 103)
|
(19 374)
|
(17 398)
|
(20 354)
|
(26 771)
|
(29 882)
|
(29 481)
|
(30 549)
|
(29 508)
|
(26 365)
|
(28 788)
|
(26 944)
|
(23 534)
|
(24 201)
|
(22 404)
|
(18 669)
|
(18 429)
|
(18 923)
|
(19 646)
|
|
Selling, General & Administrative |
(9 494)
|
(8 529)
|
(10 405)
|
(9 522)
|
(9 716)
|
(9 922)
|
(10 440)
|
(10 103)
|
(9 970)
|
(9 949)
|
(10 519)
|
(11 997)
|
(11 679)
|
(12 409)
|
(13 293)
|
(14 859)
|
(16 238)
|
(16 779)
|
(16 822)
|
(15 604)
|
(16 996)
|
(15 971)
|
(16 223)
|
(16 739)
|
(16 293)
|
(19 411)
|
(24 839)
|
(27 905)
|
(27 929)
|
(29 481)
|
(27 332)
|
(24 344)
|
(26 600)
|
(25 536)
|
(22 315)
|
(22 763)
|
(21 091)
|
(17 382)
|
(17 188)
|
(17 544)
|
(18 143)
|
|
Depreciation & Amortization |
0
|
(2 217)
|
(932)
|
(1 297)
|
(1 674)
|
(1 449)
|
(1 486)
|
(1 560)
|
(1 629)
|
(1 770)
|
(1 820)
|
(1 842)
|
(1 793)
|
(1 693)
|
(1 691)
|
(1 672)
|
(1 691)
|
(1 688)
|
(1 683)
|
(1 700)
|
(1 711)
|
(1 746)
|
(1 536)
|
(1 290)
|
(1 104)
|
(943)
|
(1 008)
|
(1 054)
|
(1 085)
|
(1 068)
|
(2 221)
|
(2 067)
|
(2 234)
|
(1 408)
|
(1 251)
|
(1 470)
|
(1 345)
|
(1 287)
|
(1 285)
|
(1 423)
|
(1 546)
|
|
Other Operating Expenses |
(2 775)
|
0
|
200
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(833)
|
0
|
0
|
0
|
(942)
|
0
|
0
|
0
|
(2 755)
|
(18)
|
0
|
0
|
(1 344)
|
(1 345)
|
0
|
0
|
(924)
|
(923)
|
(467)
|
0
|
46
|
46
|
46
|
0
|
32
|
32
|
32
|
0
|
44
|
44
|
44
|
|
Operating Income |
18 008
N/A
|
16 338
-9%
|
8 055
-51%
|
9 146
+14%
|
15 290
+67%
|
9 479
-38%
|
15 924
+68%
|
18 057
+13%
|
21 750
+20%
|
36 366
+67%
|
41 020
+13%
|
66 460
+62%
|
68 801
+4%
|
63 315
-8%
|
69 962
+10%
|
60 366
-14%
|
56 596
-6%
|
57 818
+2%
|
38 940
-33%
|
25 599
-34%
|
14 154
-45%
|
11 749
-17%
|
14 164
+21%
|
23 755
+68%
|
34 783
+46%
|
31 679
-9%
|
52 739
+66%
|
61 298
+16%
|
62 158
+1%
|
62 185
+0%
|
47 614
-23%
|
38 879
-18%
|
47 953
+23%
|
55 899
+17%
|
35 116
-37%
|
30 974
-12%
|
10 220
-67%
|
(5 862)
N/A
|
(1 158)
+80%
|
(560)
+52%
|
8 847
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
239
|
1 664
|
4 430
|
7 864
|
4 977
|
5 221
|
3 876
|
(331)
|
2 211
|
909
|
1 175
|
3 091
|
3 955
|
5 693
|
7 937
|
4 370
|
3 207
|
(1 255)
|
(3 513)
|
(426)
|
(61)
|
4 572
|
(1 566)
|
2 557
|
7 209
|
9 595
|
20 484
|
19 256
|
16 259
|
17 761
|
12 659
|
7 884
|
8 334
|
367
|
2 840
|
7 344
|
5 110
|
8 196
|
10 956
|
12 416
|
10 639
|
|
Non-Reccuring Items |
0
|
(1 530)
|
0
|
(335)
|
(442)
|
(120)
|
0
|
(559)
|
(452)
|
(833)
|
0
|
(428)
|
(428)
|
(943)
|
0
|
(3 633)
|
(3 633)
|
(2 756)
|
0
|
0
|
(25)
|
(1 344)
|
0
|
0
|
(1 793)
|
(992)
|
0
|
0
|
0
|
0
|
45
|
45
|
45
|
45
|
0
|
0
|
119
|
123
|
123
|
117
|
(15)
|
|
Gain/Loss on Disposition of Assets |
0
|
6
|
10
|
0
|
7
|
(12)
|
28
|
0
|
57
|
69
|
1 372
|
1 372
|
1 346
|
1 343
|
(15)
|
(15)
|
(15)
|
(272)
|
(250)
|
(253)
|
(246)
|
11
|
(231)
|
(216)
|
(858)
|
(849)
|
(596)
|
(605)
|
88
|
102
|
79
|
77
|
(346)
|
(351)
|
(330)
|
(94)
|
270
|
220
|
193
|
(45)
|
(54)
|
|
Total Other Income |
(1 463)
|
(875)
|
(3 766)
|
(1 435)
|
(1 058)
|
(644)
|
360
|
143
|
485
|
491
|
565
|
454
|
39
|
103
|
74
|
204
|
662
|
(426)
|
(521)
|
(1 649)
|
(2 241)
|
(3 107)
|
(3 203)
|
(2 345)
|
(2 296)
|
(937)
|
(1 661)
|
(2 178)
|
(2 190)
|
(1 970)
|
(1 443)
|
(777)
|
(726)
|
(1 691)
|
(1 324)
|
(1 322)
|
(1 201)
|
(408)
|
(539)
|
(987)
|
(1 031)
|
|
Pre-Tax Income |
16 784
N/A
|
15 603
-7%
|
8 729
-44%
|
15 240
+75%
|
18 774
+23%
|
13 924
-26%
|
20 188
+45%
|
17 310
-14%
|
24 051
+39%
|
37 003
+54%
|
44 131
+19%
|
70 948
+61%
|
73 712
+4%
|
69 511
-6%
|
77 958
+12%
|
61 293
-21%
|
56 818
-7%
|
53 109
-7%
|
34 656
-35%
|
23 269
-33%
|
11 580
-50%
|
11 881
+3%
|
9 164
-23%
|
23 752
+159%
|
37 045
+56%
|
38 497
+4%
|
70 968
+84%
|
77 773
+10%
|
76 317
-2%
|
78 078
+2%
|
58 953
-24%
|
46 108
-22%
|
55 260
+20%
|
54 270
-2%
|
36 302
-33%
|
36 902
+2%
|
14 518
-61%
|
2 268
-84%
|
9 575
+322%
|
10 942
+14%
|
18 385
+68%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1 540
|
(948)
|
(2 727)
|
(4 792)
|
(4 794)
|
(1 467)
|
(2 490)
|
(1 048)
|
(1 887)
|
(5 747)
|
(6 354)
|
(17 100)
|
(19 701)
|
(15 235)
|
(19 076)
|
(11 247)
|
(8 791)
|
(10 676)
|
(6 173)
|
(3 794)
|
(1 521)
|
(2 131)
|
(1 684)
|
(5 104)
|
(9 724)
|
(8 478)
|
(17 248)
|
(18 139)
|
(15 569)
|
(4 090)
|
2 328
|
5 901
|
4 414
|
(7 503)
|
(4 371)
|
(3 276)
|
266
|
(703)
|
(1 447)
|
(3 069)
|
(3 961)
|
|
Income from Continuing Operations |
18 324
|
14 654
|
6 002
|
10 447
|
13 980
|
12 457
|
17 697
|
16 261
|
22 163
|
31 256
|
37 776
|
53 847
|
54 010
|
54 275
|
58 883
|
50 047
|
48 028
|
42 433
|
28 483
|
19 476
|
10 060
|
9 750
|
7 481
|
18 648
|
27 321
|
30 019
|
53 719
|
59 633
|
60 747
|
73 988
|
61 281
|
52 009
|
59 674
|
46 767
|
31 931
|
33 626
|
14 784
|
1 566
|
8 128
|
7 872
|
14 424
|
|
Income to Minority Interest |
45
|
76
|
83
|
87
|
116
|
97
|
83
|
71
|
59
|
53
|
53
|
49
|
45
|
49
|
46
|
46
|
46
|
(28)
|
(38)
|
(50)
|
(63)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
18 368
N/A
|
14 730
-20%
|
6 085
-59%
|
10 534
+73%
|
14 095
+34%
|
12 554
-11%
|
17 779
+42%
|
16 331
-8%
|
22 222
+36%
|
31 309
+41%
|
37 830
+21%
|
53 897
+42%
|
54 056
+0%
|
54 324
+0%
|
58 928
+8%
|
50 092
-15%
|
48 073
-4%
|
42 405
-12%
|
28 445
-33%
|
19 426
-32%
|
9 997
-49%
|
9 751
-2%
|
7 481
-23%
|
18 648
+149%
|
27 321
+47%
|
30 019
+10%
|
53 719
+79%
|
59 633
+11%
|
60 747
+2%
|
73 988
+22%
|
61 281
-17%
|
52 009
-15%
|
59 674
+15%
|
46 767
-22%
|
31 931
-32%
|
33 626
+5%
|
14 784
-56%
|
1 566
-89%
|
8 128
+419%
|
7 872
-3%
|
14 424
+83%
|
|
EPS (Diluted) |
1 148
N/A
|
920.62
-20%
|
357.94
-61%
|
619.64
+73%
|
829.11
+34%
|
738.47
-11%
|
1 045.82
+42%
|
907.27
-13%
|
1 169.57
+29%
|
1 739.38
+49%
|
1 891.5
+9%
|
2 694.85
+42%
|
2 702.8
+0%
|
2 716.2
+0%
|
3 101.47
+14%
|
2 636.42
-15%
|
2 530.15
-4%
|
2 231.84
-12%
|
1 497.1
-33%
|
1 022.42
-32%
|
526.15
-49%
|
513.21
-2%
|
393.73
-23%
|
981.47
+149%
|
1 437.94
+47%
|
1 579.94
+10%
|
2 827.31
+79%
|
3 157.94
+12%
|
3 219.8
+2%
|
3 936.03
+22%
|
3 308.19
-16%
|
2 870.39
-13%
|
3 364.94
+17%
|
2 580.14
-23%
|
1 820.32
-29%
|
1 916.95
+5%
|
843.41
-56%
|
89.27
-89%
|
463.34
+419%
|
448.79
-3%
|
822.29
+83%
|