V

Vidente Co Ltd
KOSDAQ:121800

Watchlist Manager
Vidente Co Ltd
KOSDAQ:121800
Watchlist
Price: 3 320 KRW -1.78%
Market Cap: 256.3B KRW
Have any thoughts about
Vidente Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

9.4B
+2%
Revenue
Growth Rates:
1 Year
-67%
3 Years
-18%
5 Years
-57%
7 Years
-59%
10 Years
-69%
-8.3B
+14%
Operating Income
Growth Rates:
1 Year
-7%
3 Years
-73%
5 Years
-
7 Years
+13%
10 Years
-
8.9B
-7%
Net Income
Growth Rates:
1 Year
-
3 Years
-94%
5 Years
-85%
7 Years
-
10 Years
+806%

Earnings Waterfall
Vidente Co Ltd

Revenue
9.4B KRW
Cost of Revenue
-6B KRW
Gross Profit
3.4B KRW
Operating Expenses
-11.7B KRW
Operating Income
-8.3B KRW
Other Expenses
17.2B KRW
Net Income
8.9B KRW

Income Statement
Vidente Co Ltd

Rotate your device to view
Income Statement
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
30 210
N/A
28 483
-6%
29 025
+2%
27 009
-7%
25 068
-7%
25 035
0%
22 679
-9%
22 853
+1%
25 367
+11%
24 778
-2%
23 994
-3%
25 487
+6%
23 014
-10%
24 066
+5%
23 931
-1%
21 679
-9%
20 550
-5%
17 958
-13%
21 472
+20%
19 928
-7%
21 826
+10%
21 755
0%
18 672
-14%
18 384
-2%
14 356
-22%
13 486
-6%
10 710
-21%
10 397
-3%
11 454
+10%
11 782
+3%
17 686
+50%
24 543
+39%
27 399
+12%
31 174
+14%
15 845
-49%
32 422
+105%
28 077
-13%
23 345
-17%
10 017
-57%
9 167
-8%
9 354
+2%
Gross Profit
Cost of Revenue
(20 642)
(19 432)
(19 454)
(17 661)
(16 360)
(16 374)
(14 950)
(15 896)
(15 413)
(14 622)
(17 045)
(17 883)
(19 309)
(19 980)
(17 361)
(15 184)
(13 660)
(12 041)
(13 625)
(12 726)
(13 554)
(13 457)
(12 262)
(11 967)
(9 439)
(9 154)
(9 010)
(9 158)
(9 702)
(9 602)
(10 952)
(14 808)
(16 602)
(19 266)
(9 086)
(18 469)
(16 104)
(13 059)
(6 194)
(6 732)
(5 984)
Gross Profit
9 568
N/A
9 051
-5%
9 570
+6%
9 349
-2%
8 709
-7%
8 661
-1%
7 729
-11%
6 956
-10%
9 954
+43%
10 156
+2%
6 949
-32%
7 604
+9%
3 705
-51%
4 086
+10%
6 571
+61%
6 495
-1%
6 890
+6%
5 917
-14%
7 847
+33%
7 202
-8%
8 272
+15%
8 297
+0%
6 410
-23%
6 417
+0%
4 917
-23%
4 332
-12%
1 699
-61%
1 239
-27%
1 752
+41%
2 180
+24%
6 735
+209%
9 736
+45%
10 798
+11%
11 908
+10%
6 760
-43%
13 953
+106%
11 974
-14%
10 286
-14%
3 823
-63%
2 434
-36%
3 370
+38%
Operating Income
Operating Expenses
(8 481)
(8 700)
(8 779)
(8 743)
(9 123)
(8 992)
(9 887)
(10 109)
(12 022)
(15 243)
(12 728)
(14 270)
(13 257)
(12 439)
(13 016)
(10 685)
(8 025)
(7 363)
(6 688)
67 907
(7 648)
(7 928)
(8 237)
(8 485)
(7 950)
(8 038)
(8 178)
(7 100)
(6 536)
(5 719)
(5 962)
(7 932)
(9 980)
(13 327)
(9 471)
(19 792)
(19 703)
(18 824)
(13 710)
(12 118)
(11 657)
Selling, General & Administrative
(6 726)
(6 186)
(6 245)
(6 181)
(6 443)
(6 526)
(7 579)
(7 997)
(10 008)
(11 916)
(9 925)
(11 293)
(10 155)
(8 799)
(10 225)
(8 169)
(6 777)
(5 723)
(5 346)
(5 919)
(6 071)
(6 208)
(6 421)
(6 525)
(5 992)
(6 022)
(6 142)
(5 341)
(5 035)
(4 373)
(4 762)
(6 696)
(8 671)
(11 933)
(8 052)
(17 276)
(17 163)
(16 217)
(12 059)
(10 354)
(9 875)
Research & Development
(1 519)
(2 192)
(2 195)
(2 174)
(2 256)
(2 032)
(1 934)
(1 748)
(1 653)
(1 396)
(1 911)
(1 889)
(1 811)
(2 138)
(1 769)
(1 670)
(1 538)
(1 186)
(953)
(931)
(1 011)
(1 162)
(1 222)
(1 412)
(1 464)
(1 497)
(1 534)
(1 291)
(1 057)
(908)
(778)
(815)
(873)
(901)
(893)
(1 546)
(1 502)
(1 433)
(922)
(966)
(1 027)
Depreciation & Amortization
(236)
(322)
(339)
(343)
(348)
(358)
(375)
(364)
(361)
(348)
(893)
(1 088)
(1 291)
(1 503)
(1 024)
(846)
(654)
(454)
(389)
(483)
(566)
(558)
(594)
(548)
(494)
(519)
(503)
(467)
(437)
(426)
(423)
(443)
(465)
(527)
(527)
(971)
(1 038)
(1 174)
(729)
(798)
(982)
Other Operating Expenses
0
0
0
(45)
(76)
(76)
0
0
0
(1 583)
0
0
0
0
0
0
944
0
0
75 241
0
0
0
0
0
0
0
0
(7)
(12)
0
23
29
35
0
0
0
0
0
0
227
Operating Income
1 087
N/A
352
-68%
791
+125%
606
-23%
(414)
N/A
(332)
+20%
(2 158)
-551%
(3 152)
-46%
(2 067)
+34%
(5 087)
-146%
(5 780)
-14%
(6 666)
-15%
(9 552)
-43%
(8 353)
+13%
(6 446)
+23%
(4 191)
+35%
(1 135)
+73%
(1 446)
-27%
1 159
N/A
75 110
+6 381%
624
-99%
369
-41%
(1 827)
N/A
(2 068)
-13%
(3 033)
-47%
(3 706)
-22%
(6 479)
-75%
(5 861)
+10%
(4 783)
+18%
(3 539)
+26%
772
N/A
1 804
+134%
818
-55%
(1 419)
N/A
(2 712)
-91%
(5 839)
-115%
(7 730)
-32%
(8 538)
-10%
(9 887)
-16%
(9 684)
+2%
(8 287)
+14%
Pre-Tax Income
Interest Income Expense
381
594
356
338
52
(401)
(315)
(537)
(713)
(1 201)
(2 624)
(1 968)
4 394
10 748
74 983
61 635
71 571
64 781
12 434
22 484
6 807
9 054
(1 669)
3 431
12 352
21 126
34 523
144 768
183 053
221 721
257 683
147 223
(10 082)
(64 842)
(110 215)
(216 604)
(109 335)
(109 424)
(7 721)
13 451
18 395
Non-Reccuring Items
152
152
(34)
0
0
0
(1 587)
(1 587)
(1 583)
0
(10 600)
(14 609)
(10 894)
(8 957)
696
4 664
0
80 080
75 199
0
75 351
(9 338)
(6 215)
(6 992)
(7 065)
(3 545)
(2 044)
(1 415)
(1 728)
(1 606)
5 234
5 373
1 705
4 574
(117 788)
(120 931)
(116 912)
(119 577)
(1 793)
301
0
Gain/Loss on Disposition of Assets
(149)
(200)
(199)
(204)
(195)
(192)
(533)
2 407
2 143
2 144
2 488
(437)
(199)
(87)
(476)
(311)
(265)
(334)
73
(64)
(65)
(85)
(65)
(81)
(311)
(327)
(3 032)
0
(2 749)
(2 712)
(3)
0
0
0
(3)
0
0
0
0
2
(309)
Total Other Income
363
53
84
91
75
85
74
205
243
293
(4 962)
(5 089)
(5 043)
(858)
1 065
4 341
4 234
(71)
(910)
(942)
(860)
(752)
(2 979)
(3 206)
(3 682)
(3 398)
(270)
(3 080)
299
(27)
(81)
(70)
(62)
(40)
(5 728)
(6 307)
(6 315)
(6 032)
2 301
2 904
(1 624)
Pre-Tax Income
1 834
N/A
950
-48%
998
+5%
831
-17%
(482)
N/A
(841)
-74%
(4 519)
-438%
(2 664)
+41%
(1 977)
+26%
(3 851)
-95%
(21 478)
-458%
(28 770)
-34%
(21 294)
+26%
(7 507)
+65%
69 822
N/A
66 138
-5%
74 406
+13%
143 010
+92%
87 954
-38%
96 587
+10%
81 857
-15%
(751)
N/A
(12 754)
-1 598%
(8 916)
+30%
(1 740)
+80%
10 151
N/A
22 699
+124%
134 412
+492%
174 092
+30%
213 837
+23%
263 605
+23%
154 330
-41%
(7 622)
N/A
(61 727)
-710%
(236 445)
-283%
(349 681)
-48%
(240 291)
+31%
(243 570)
-1%
(17 100)
+93%
6 974
N/A
8 175
+17%
Net Income
Tax Provision
(234)
(234)
60
61
86
86
364
364
217
200
(403)
(657)
(257)
(228)
(4 039)
(1 765)
(4 693)
(27 612)
(24 113)
(26 133)
(23 304)
352
5 333
4 024
5 638
3 404
(1 531)
(17 965)
(26 748)
(32 033)
(40 306)
(23 443)
5 988
11 420
54 664
71 638
50 162
47 108
813
2 611
938
Income from Continuing Operations
1 600
716
1 059
891
(396)
(755)
(4 155)
(2 300)
(1 760)
(3 651)
(21 881)
(29 427)
(21 551)
(7 735)
65 784
64 373
69 712
115 398
63 841
70 454
58 552
(399)
(7 421)
(4 892)
3 898
13 555
21 168
116 447
147 344
181 804
223 299
130 887
(1 634)
(50 307)
(181 781)
(278 043)
(190 129)
(196 462)
(16 287)
9 585
9 113
Income to Minority Interest
0
0
0
0
0
0
0
65
70
32
0
0
0
0
0
(58)
64
45
130
216
69
99
28
(9)
37
48
(17)
0
0
0
0
0
0
0
0
0
0
0
0
75
75
Net Income (Common)
987
N/A
716
-27%
1 059
+48%
891
-16%
(396)
N/A
(755)
-90%
(4 155)
-451%
(2 235)
+46%
(1 690)
+24%
(3 620)
-114%
(21 881)
-504%
(29 492)
-35%
(21 621)
+27%
(7 766)
+64%
65 784
N/A
64 316
-2%
69 776
+8%
115 443
+65%
63 971
-45%
70 670
+10%
58 621
-17%
(300)
N/A
(7 393)
-2 362%
(4 901)
+34%
3 935
N/A
13 603
+246%
21 151
+55%
116 438
+451%
147 316
+27%
181 754
+23%
223 299
+23%
130 887
-41%
(1 634)
N/A
(50 307)
-2 979%
(181 781)
-261%
(278 043)
-53%
(190 129)
+32%
(196 462)
-3%
(16 287)
+92%
9 626
N/A
8 945
-7%
EPS (Diluted)
89.73
N/A
65.09
-27%
96.27
+48%
84.04
-13%
-38.84
N/A
-74.71
-92%
-377.72
-406%
-129.21
+66%
-112.63
+13%
-238.13
-111%
-1 151.63
-384%
-1 489.48
-29%
-916.15
+38%
-345.16
+62%
2 631.36
N/A
2 760.32
+5%
2 546.58
-8%
4 122.95
+62%
2 369.29
-43%
2 532.97
+7%
2 101.11
-17%
-10.76
N/A
-254.93
-2 269%
-144.13
+43%
114.38
N/A
400.09
+250%
587.52
+47%
2 269.05
+286%
2 870.87
+27%
2 982.52
+4%
3 925.09
+32%
2 550.55
-35%
-31.84
N/A
-942.91
-2 861%
-3 442.67
-265%
-3 360.39
+2%
-3 250.25
+3%
-2 544.92
+22%
-240.13
+91%
124.68
N/A
115.86
-7%

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 193,300+ 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 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.