M

Mr Blue Corp
KOSDAQ:207760

Watchlist Manager
Mr Blue Corp
KOSDAQ:207760
Watchlist
Price: 1 215 KRW 2.19%
Market Cap: 100.1B KRW
Have any thoughts about
Mr Blue Corp?
Write Note

Income Statement

Earnings Waterfall
Mr Blue Corp

Revenue
67.8B KRW
Cost of Revenue
49m KRW
Gross Profit
67.9B KRW
Operating Expenses
-75.2B KRW
Operating Income
-7.3B KRW
Other Expenses
-11.1B KRW
Net Income
-18.4B KRW

Income Statement
Mr Blue Corp

Rotate your device to view
Income Statement
Currency: KRW
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
17 091
N/A
21 621
+27%
27 238
+26%
33 164
+22%
24 032
-28%
27 074
+13%
28 754
+6%
30 051
+5%
30 161
+0%
29 271
-3%
29 567
+1%
30 863
+4%
30 977
+0%
32 268
+4%
32 843
+2%
49 331
+50%
63 889
+30%
72 482
+13%
81 566
+13%
86 388
+6%
80 688
-7%
82 005
+2%
80 783
-1%
65 664
-19%
61 455
-6%
59 414
-3%
62 382
+5%
69 226
+11%
77 157
+11%
80 679
+5%
80 466
0%
77 461
-4%
74 126
-4%
70 473
-5%
67 848
-4%
Gross Profit
Cost of Revenue
(59)
4
(11)
(41)
(77)
(107)
(315)
133
(114)
58
244
(188)
96
62
148
143
(75)
(45)
(130)
(116)
(24)
(63)
(67)
(91)
(129)
(112)
(466)
(466)
(513)
(642)
(79)
32
190
234
49
Gross Profit
17 033
N/A
4 533
-73%
10 136
+124%
16 032
+58%
23 955
+49%
26 968
+13%
28 439
+5%
30 184
+6%
30 047
0%
29 330
-2%
29 813
+2%
30 677
+3%
31 073
+1%
32 332
+4%
32 992
+2%
49 475
+50%
63 813
+29%
72 437
+14%
81 436
+12%
86 271
+6%
80 663
-7%
81 941
+2%
80 715
-1%
65 573
-19%
61 326
-6%
59 302
-3%
61 916
+4%
68 760
+11%
76 644
+11%
80 037
+4%
80 387
+0%
77 493
-4%
74 316
-4%
70 707
-5%
67 897
-4%
Operating Income
Operating Expenses
(13 348)
(17 073)
(21 439)
(26 398)
(19 237)
(21 681)
(23 313)
(25 222)
(26 426)
(26 684)
(27 029)
(27 330)
(27 120)
(28 378)
(29 234)
(37 640)
(49 952)
(56 634)
(62 995)
(70 015)
(66 269)
(66 692)
(69 322)
(59 336)
(54 557)
(54 282)
(56 198)
(61 950)
(69 203)
(74 041)
(74 066)
(74 338)
(73 621)
(74 467)
(75 206)
Selling, General & Administrative
(12 675)
(16 120)
(20 148)
(24 624)
(17 743)
(19 791)
(21 269)
(22 738)
(24 424)
(24 691)
(25 057)
(25 824)
(25 265)
(25 992)
(26 711)
(34 862)
(46 872)
(52 900)
(58 688)
(65 003)
(61 446)
(61 590)
(64 332)
(54 673)
(50 306)
(50 297)
(52 222)
(57 917)
(64 979)
(69 246)
(68 916)
(68 560)
(66 896)
(67 274)
(67 899)
Research & Development
(484)
(166)
(332)
(550)
(741)
(833)
(914)
(941)
(962)
(895)
(802)
(726)
(679)
(699)
(734)
(768)
(889)
(1 092)
(1 272)
(1 403)
(1 440)
(1 383)
(1 480)
(1 506)
(1 543)
(1 596)
(1 669)
(1 630)
(1 596)
(1 607)
(1 584)
(1 788)
(2 113)
(2 343)
(2 378)
Depreciation & Amortization
(165)
(51)
(220)
(402)
(645)
(836)
(912)
(975)
(1 021)
(1 040)
(1 111)
(1 153)
(1 165)
(1 203)
(1 306)
(1 528)
(2 191)
(2 694)
(3 087)
(3 437)
(3 382)
(3 426)
(3 440)
(3 158)
(2 707)
(2 390)
(2 309)
(2 402)
(2 628)
(3 188)
(3 568)
(3 991)
(4 612)
(5 078)
(5 157)
Other Operating Expenses
(24)
(736)
(739)
(822)
(109)
(221)
(217)
(567)
(18)
(59)
(61)
371
(10)
(484)
(483)
(482)
0
51
51
(172)
0
(293)
(69)
(0)
0
0
0
0
0
(0)
2
(0)
(0)
228
228
Operating Income
3 684
N/A
4 552
+24%
5 788
+27%
6 725
+16%
4 718
-30%
5 286
+12%
5 126
-3%
4 962
-3%
3 621
-27%
2 646
-27%
2 783
+5%
3 346
+20%
3 953
+18%
3 953
N/A
3 758
-5%
11 835
+215%
13 862
+17%
15 802
+14%
18 440
+17%
16 256
-12%
14 395
-11%
15 250
+6%
11 394
-25%
6 237
-45%
6 768
+9%
5 020
-26%
5 717
+14%
6 810
+19%
7 441
+9%
5 996
-19%
6 321
+5%
3 156
-50%
695
-78%
(3 760)
N/A
(7 309)
-94%
Pre-Tax Income
Interest Income Expense
22
0
(18)
(61)
20
(3)
(4)
5
82
86
26
25
(152)
(16)
73
126
333
84
136
118
204
482
460
565
544
344
3 911
4 292
(3 486)
(2 738)
(2 674)
(3 240)
2 010
3 953
2 116
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(477)
0
0
0
0
0
(224)
0
(293)
0
0
(68)
1
0
0
1
1
2
0
0
(12 651)
(12 652)
(12 194)
Gain/Loss on Disposition of Assets
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(44)
0
(40)
(37)
(57)
(66)
0
(72)
(9)
0
Total Other Income
(9 268)
(9 263)
(9 259)
(9 238)
60
69
85
118
109
115
93
79
68
38
35
(9)
(22)
(33)
(27)
52
96
201
222
155
170
188
269
373
225
178
121
165
122
57
22
Pre-Tax Income
(5 566)
N/A
(4 711)
+15%
(3 489)
+26%
(2 574)
+26%
4 799
N/A
5 352
+12%
5 207
-3%
5 083
-2%
3 812
-25%
2 847
-25%
2 901
+2%
3 449
+19%
3 392
-2%
3 975
+17%
3 867
-3%
11 953
+209%
14 172
+19%
15 853
+12%
18 326
+16%
16 426
-10%
14 401
-12%
15 934
+11%
12 075
-24%
6 889
-43%
7 483
+9%
5 508
-26%
9 898
+80%
11 437
+16%
4 144
-64%
3 381
-18%
3 703
+10%
80
-98%
(9 897)
N/A
(12 411)
-25%
(17 366)
-40%
Net Income
Tax Provision
(492)
(657)
(826)
(962)
(797)
(848)
(848)
(908)
(703)
(730)
(597)
(635)
(633)
(536)
(674)
(1 863)
(2 132)
(2 499)
(2 648)
(2 741)
(2 153)
(2 386)
(2 530)
(1 625)
(736)
(498)
(1 341)
(1 840)
(1 009)
(807)
(544)
429
(1 332)
(1 530)
(1 036)
Income from Continuing Operations
(6 058)
(5 370)
(4 316)
(3 536)
4 001
4 504
4 359
4 176
3 109
2 118
2 306
2 815
2 760
3 440
3 193
10 090
12 041
13 353
15 677
13 684
12 248
13 549
9 546
5 265
6 747
5 010
8 557
9 597
3 135
2 574
3 159
509
(11 229)
(13 940)
(18 402)
Income to Minority Interest
0
0
0
(19)
(82)
(202)
(298)
(378)
(315)
(197)
(102)
(4)
(5)
(2)
(2)
(2)
2
1
2
0
0
0
0
(1)
(3)
(64)
(9)
(17)
(16)
44
(13)
1
4
22
40
Net Income (Common)
(6 058)
N/A
(5 370)
+11%
(4 316)
+20%
(3 555)
+18%
3 919
N/A
4 302
+10%
4 061
-6%
3 797
-7%
2 795
-26%
1 920
-31%
2 202
+15%
2 810
+28%
2 755
-2%
3 436
+25%
3 191
-7%
10 088
+216%
12 042
+19%
13 356
+11%
15 680
+17%
13 688
-13%
12 248
-11%
13 549
+11%
9 546
-30%
5 263
-45%
6 745
+28%
4 947
-27%
8 548
+73%
9 579
+12%
3 120
-67%
2 617
-16%
3 146
+20%
509
-84%
(11 225)
N/A
(13 918)
-24%
(18 361)
-32%
EPS (Diluted)
-378.62
N/A
-233.47
+38%
-196.18
+16%
-154.56
+21%
170.39
N/A
179.25
+5%
184.59
+3%
180.8
-2%
116.45
-36%
80
-31%
88.08
+10%
117.08
+33%
114.79
-2%
143.16
+25%
127.64
-11%
403.52
+216%
481.68
+19%
580.69
+21%
746.66
+29%
570.33
-24%
510.33
-11%
554.87
+9%
407.65
-27%
70.85
-83%
91.36
+29%
66.58
-27%
114.65
+72%
143.06
+25%
41.96
-71%
35.05
-16%
42.07
+20%
6.81
-84%
-150.19
N/A
-187.26
-25%
-190.67
-2%

See Also

Discover More