I

I Sens Inc
KOSDAQ:099190

Watchlist Manager
I Sens Inc
KOSDAQ:099190
Watchlist
Price: 15 800 KRW -0.38% Market Closed
Market Cap: 436.6B KRW
Have any thoughts about
I Sens Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

284.8B
+2%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+26%
5 Years
+55%
7 Years
+89%
10 Years
+205%
9.6B
+80%
Operating Income
Growth Rates:
1 Year
+42%
3 Years
-72%
5 Years
-71%
7 Years
-58%
10 Years
-49%
-1.8B
+48%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
I Sens Inc

Revenue
284.8B KRW
Cost of Revenue
-168.9B KRW
Gross Profit
115.9B KRW
Operating Expenses
-106.2B KRW
Operating Income
9.6B KRW
Other Expenses
-11.5B KRW
Net Income
-1.8B KRW

Income Statement
I Sens 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
93 515
N/A
95 608
+2%
95 553
0%
97 316
+2%
100 073
+3%
101 921
+2%
107 803
+6%
113 583
+5%
121 640
+7%
132 468
+9%
139 710
+5%
144 108
+3%
150 725
+5%
156 964
+4%
159 319
+2%
162 795
+2%
168 332
+3%
172 997
+3%
175 627
+2%
181 109
+3%
184 139
+2%
189 844
+3%
193 528
+2%
199 980
+3%
201 817
+1%
203 708
+1%
211 667
+4%
217 293
+3%
225 758
+4%
232 935
+3%
249 178
+7%
252 562
+1%
262 067
+4%
264 837
+1%
256 661
-3%
257 387
+0%
255 913
-1%
265 120
+4%
272 877
+3%
280 288
+3%
284 767
+2%
Gross Profit
Cost of Revenue
(54 838)
(55 188)
(54 648)
(54 438)
(54 954)
(56 521)
(58 481)
(60 029)
(64 727)
(70 637)
(74 939)
(78 306)
(83 592)
(87 760)
(89 134)
(92 119)
(93 274)
(95 274)
(95 871)
(96 845)
(99 191)
(103 063)
(103 555)
(107 394)
(106 706)
(107 920)
(114 886)
(117 767)
(123 558)
(130 870)
(141 020)
(145 743)
(156 630)
(159 351)
(155 746)
(158 856)
(156 432)
(159 061)
(164 666)
(167 466)
(168 914)
Gross Profit
38 678
N/A
40 420
+5%
40 906
+1%
42 879
+5%
45 120
+5%
45 399
+1%
49 323
+9%
53 555
+9%
56 913
+6%
61 831
+9%
64 770
+5%
65 802
+2%
67 133
+2%
69 203
+3%
70 186
+1%
70 676
+1%
75 059
+6%
77 723
+4%
79 757
+3%
84 264
+6%
84 948
+1%
86 781
+2%
89 973
+4%
92 587
+3%
95 112
+3%
95 787
+1%
96 781
+1%
99 526
+3%
102 201
+3%
102 064
0%
108 158
+6%
106 819
-1%
105 436
-1%
105 486
+0%
100 915
-4%
98 531
-2%
99 480
+1%
106 059
+7%
108 211
+2%
112 821
+4%
115 853
+3%
Operating Income
Operating Expenses
(19 829)
(22 205)
(22 817)
(23 444)
(25 523)
(25 988)
(26 444)
(31 310)
(30 701)
(36 133)
(38 962)
(40 896)
(44 323)
(46 448)
(45 557)
(47 946)
(50 099)
(50 321)
(51 387)
(51 670)
(51 478)
(56 608)
(58 877)
(61 753)
(63 711)
(65 332)
(57 307)
(65 966)
(68 014)
(67 238)
(71 580)
(73 953)
(78 039)
(85 679)
(86 413)
(87 533)
(92 676)
(95 130)
(104 720)
(107 452)
(106 213)
Selling, General & Administrative
(11 334)
(12 805)
(13 293)
(13 826)
(15 453)
(15 203)
(17 059)
(19 115)
(20 106)
(22 864)
(25 058)
(26 461)
(28 313)
(30 692)
(30 311)
(32 337)
(34 901)
(35 593)
(35 724)
(35 122)
(34 449)
(36 914)
(38 055)
(39 281)
(39 514)
(43 088)
(42 846)
(42 895)
(44 731)
(42 372)
(45 351)
(47 474)
(49 820)
(55 371)
(55 870)
(56 938)
(61 922)
(64 285)
(68 811)
(72 778)
(71 261)
Research & Development
(8 230)
(8 540)
(8 619)
(8 689)
(9 126)
(9 794)
(10 372)
(11 001)
(11 486)
(11 350)
(12 304)
(12 484)
(13 134)
(13 082)
(13 779)
(13 876)
(13 815)
(13 352)
(13 865)
(14 238)
(14 473)
(15 529)
(16 484)
(17 950)
(19 165)
(18 332)
(19 315)
(19 705)
(20 652)
(21 097)
(22 930)
(23 044)
(24 493)
(26 131)
(26 126)
(26 129)
(26 204)
(25 827)
(26 391)
(28 725)
(28 179)
Depreciation & Amortization
(727)
(860)
(905)
(953)
(969)
(990)
(1 020)
(1 159)
(1 190)
(1 919)
(1 599)
(1 950)
(2 547)
(2 672)
(2 507)
(2 253)
(1 903)
(1 377)
(1 798)
(2 309)
(2 557)
(4 165)
(4 338)
(4 523)
(5 031)
(3 911)
(3 689)
(3 367)
(2 631)
(3 769)
(3 298)
(3 435)
(3 921)
(4 177)
(4 417)
(4 466)
(4 602)
(5 017)
(5 773)
(6 051)
(6 874)
Other Operating Expenses
462
0
0
24
25
0
2 007
(35)
2 081
0
0
0
(329)
0
1 040
520
520
0
0
0
0
0
0
0
0
0
8 544
0
0
0
0
0
194
0
0
0
52
0
(3 745)
102
102
Operating Income
18 847
N/A
18 215
-3%
18 088
-1%
19 434
+7%
19 596
+1%
19 412
-1%
22 878
+18%
22 244
-3%
26 212
+18%
25 698
-2%
25 810
+0%
24 908
-3%
22 812
-8%
22 756
0%
24 629
+8%
22 730
-8%
24 959
+10%
27 402
+10%
28 369
+4%
32 593
+15%
33 469
+3%
30 173
-10%
31 095
+3%
30 832
-1%
31 400
+2%
30 456
-3%
39 474
+30%
33 561
-15%
34 187
+2%
34 827
+2%
36 578
+5%
32 866
-10%
27 397
-17%
19 807
-28%
14 502
-27%
10 998
-24%
6 804
-38%
10 929
+61%
3 491
-68%
5 369
+54%
9 640
+80%
Pre-Tax Income
Interest Income Expense
533
(1 182)
(1 257)
(1 711)
(2 416)
(2 742)
(2 718)
(4 014)
(3 593)
(2 391)
(4 286)
(2 721)
(2 157)
(3 529)
(2 897)
(2 958)
(1 290)
(1 343)
(329)
(88)
85
(1 490)
(514)
(2 621)
(5 014)
(5 625)
(5 640)
(4 190)
(1 507)
(559)
(1 714)
(2 616)
(5 056)
(4 050)
(4 409)
(2 929)
(2 397)
(1 079)
(2 295)
(4 955)
(7 805)
Non-Reccuring Items
0
0
25
0
0
2 031
0
2 098
0
(830)
(756)
(327)
0
595
0
0
0
0
0
4 404
4 406
624
751
(1 445)
698
8 544
0
6 374
4 231
74
214
196
0
186
46
52
0
(3 745)
0
(3 716)
(3 716)
Gain/Loss on Disposition of Assets
0
15
0
0
0
0
0
0
0
0
0
22
0
22
0
(7)
(17)
(268)
(270)
0
(281)
(29)
0
(27)
5
0
0
0
0
(2 590)
0
(2 601)
(2 605)
3 137
0
(148)
(141)
(74)
0
14
7
Total Other Income
(21)
(22)
(287)
(360)
(110)
236
260
321
112
178
164
181
465
(369)
(388)
(852)
(1 274)
600
657
799
1 483
326
461
703
721
1 570
1 873
2 151
66
(1 011)
954
2 116
4 074
73
(855)
186
145
101
138
255
976
Pre-Tax Income
19 358
N/A
17 026
-12%
16 569
-3%
17 363
+5%
17 070
-2%
18 937
+11%
20 420
+8%
20 649
+1%
22 732
+10%
22 655
0%
20 931
-8%
22 062
+5%
21 120
-4%
19 475
-8%
21 344
+10%
18 912
-11%
22 378
+18%
26 391
+18%
28 427
+8%
37 708
+33%
39 163
+4%
29 604
-24%
31 793
+7%
27 442
-14%
27 809
+1%
34 945
+26%
35 707
+2%
37 895
+6%
36 978
-2%
30 741
-17%
36 033
+17%
29 962
-17%
23 810
-21%
19 153
-20%
9 283
-52%
8 159
-12%
4 411
-46%
6 133
+39%
1 334
-78%
(3 033)
N/A
(898)
+70%
Net Income
Tax Provision
(3 014)
(2 686)
(2 758)
(3 646)
(3 733)
(4 482)
(4 905)
(5 687)
(5 672)
(5 110)
(4 927)
(4 711)
(5 292)
(4 331)
(4 657)
(2 859)
(3 454)
(3 976)
(3 826)
(5 321)
(4 752)
(6 340)
(7 201)
(7 706)
(10 355)
(7 650)
(8 027)
(8 469)
(6 798)
(5 590)
(4 946)
(5 482)
(4 476)
(3 246)
(2 185)
(666)
382
(2 728)
(2 418)
(747)
(1 344)
Income from Continuing Operations
16 346
14 340
13 812
13 718
13 338
14 455
15 517
14 963
17 061
17 545
16 004
17 351
15 828
15 144
16 688
16 054
18 924
22 414
24 600
32 386
34 410
23 264
24 591
19 735
17 454
27 296
27 681
29 426
30 180
25 151
31 087
24 479
19 334
15 908
7 098
7 493
4 793
3 404
(1 083)
(3 780)
(2 242)
Income to Minority Interest
(24)
126
237
318
397
261
175
111
7
16
292
700
981
586
136
(218)
(292)
205
21
(100)
(461)
162
141
142
152
(457)
(395)
(404)
(256)
300
417
580
745
230
253
203
51
305
317
249
411
Net Income (Common)
16 321
N/A
14 466
-11%
14 049
-3%
14 037
0%
13 737
-2%
14 716
+7%
15 692
+7%
15 074
-4%
17 066
+13%
17 561
+3%
16 296
-7%
18 050
+11%
16 809
-7%
15 730
-6%
16 823
+7%
15 836
-6%
18 633
+18%
22 619
+21%
24 622
+9%
32 288
+31%
33 950
+5%
23 426
-31%
24 734
+6%
19 879
-20%
17 608
-11%
26 839
+52%
27 287
+2%
29 023
+6%
29 924
+3%
25 451
-15%
31 504
+24%
25 059
-20%
20 078
-20%
16 138
-20%
7 352
-54%
7 696
+5%
4 843
-37%
3 709
-23%
(766)
N/A
(3 531)
-361%
(1 831)
+48%
EPS (Diluted)
1 165.78
N/A
1 033.28
-11%
1 003.5
-3%
1 002.64
0%
981.21
-2%
1 051.14
+7%
1 120.85
+7%
1 076.71
-4%
1 219
+13%
1 254.35
+3%
1 164
-7%
1 289.28
+11%
1 200.64
-7%
1 123.57
-6%
1 201.64
+7%
1 131.14
-6%
1 330.92
+18%
1 615.64
+21%
1 758.71
+9%
2 306.28
+31%
2 425
+5%
1 673.28
-31%
1 766.71
+6%
1 419.92
-20%
1 257.71
-11%
1 917.07
+52%
2 006.07
+5%
2 134.78
+6%
2 196.68
+3%
934.42
-57%
2 299.29
+146%
911.58
-60%
728.63
-20%
587.63
-19%
267.04
-55%
278.17
+4%
178
-36%
133.88
-25%
-27.86
N/A
-127.81
-359%
-65.99
+48%

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 210,900+ 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.