Seoul Broadcasting System
KRX:034120
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 |
14 740
35 450
|
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Seoul Broadcasting System
Revenue
|
1.1T
KRW
|
Cost of Revenue
|
-916.6B
KRW
|
Gross Profit
|
169B
KRW
|
Operating Expenses
|
-177.7B
KRW
|
Operating Income
|
-8.7B
KRW
|
Other Expenses
|
9.8B
KRW
|
Net Income
|
1.1B
KRW
|
Income Statement
Seoul Broadcasting System
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 |
810 299
N/A
|
822 595
+2%
|
826 436
+0%
|
777 233
-6%
|
780 372
+0%
|
792 884
+2%
|
787 931
-1%
|
808 985
+3%
|
834 138
+3%
|
829 074
-1%
|
828 948
0%
|
820 146
-1%
|
761 008
-7%
|
773 225
+2%
|
828 270
+7%
|
892 253
+8%
|
929 669
+4%
|
914 043
-2%
|
863 787
-5%
|
818 634
-5%
|
802 156
-2%
|
817 664
+2%
|
826 600
+1%
|
806 512
-2%
|
843 132
+5%
|
860 343
+2%
|
900 909
+5%
|
949 046
+5%
|
1 033 485
+9%
|
1 049 035
+2%
|
1 112 427
+6%
|
1 115 346
+0%
|
1 068 772
-4%
|
1 173 782
+10%
|
1 125 627
-4%
|
1 144 588
+2%
|
1 123 235
-2%
|
996 764
-11%
|
988 798
-1%
|
992 673
+0%
|
1 085 629
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(688 370)
|
(697 055)
|
(690 195)
|
(619 447)
|
(586 765)
|
(600 395)
|
(614 454)
|
(655 604)
|
(717 468)
|
(698 792)
|
(682 442)
|
(662 240)
|
(592 420)
|
(608 091)
|
(654 230)
|
(725 329)
|
(766 366)
|
(756 302)
|
(732 359)
|
(678 525)
|
(652 162)
|
(657 284)
|
(649 084)
|
(636 567)
|
(636 064)
|
(636 936)
|
(622 146)
|
(617 896)
|
(649 141)
|
(701 824)
|
(729 596)
|
(727 173)
|
(728 090)
|
(804 343)
|
(823 534)
|
(868 086)
|
(873 837)
|
(775 683)
|
(773 663)
|
(790 305)
|
(916 607)
|
|
Gross Profit |
121 931
N/A
|
125 540
+3%
|
136 241
+9%
|
157 785
+16%
|
193 604
+23%
|
192 489
-1%
|
173 476
-10%
|
153 381
-12%
|
116 671
-24%
|
130 282
+12%
|
146 506
+12%
|
157 906
+8%
|
168 588
+7%
|
165 134
-2%
|
174 040
+5%
|
166 924
-4%
|
163 303
-2%
|
157 741
-3%
|
131 428
-17%
|
140 109
+7%
|
149 994
+7%
|
160 380
+7%
|
177 517
+11%
|
169 946
-4%
|
207 069
+22%
|
223 407
+8%
|
278 763
+25%
|
331 150
+19%
|
384 344
+16%
|
347 210
-10%
|
382 831
+10%
|
388 172
+1%
|
340 682
-12%
|
369 438
+8%
|
302 093
-18%
|
276 502
-8%
|
249 398
-10%
|
221 081
-11%
|
215 134
-3%
|
202 368
-6%
|
169 021
-16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(146 728)
|
(144 270)
|
(144 779)
|
(143 211)
|
(143 708)
|
(150 336)
|
(148 777)
|
(147 272)
|
(144 322)
|
(137 935)
|
(139 488)
|
(138 403)
|
(138 104)
|
(146 469)
|
(151 507)
|
(156 112)
|
(160 281)
|
(152 656)
|
(152 132)
|
(153 302)
|
(149 411)
|
(147 801)
|
(143 261)
|
(138 358)
|
(143 811)
|
(154 354)
|
(161 296)
|
(168 693)
|
(171 945)
|
(174 868)
|
(189 832)
|
(191 654)
|
(191 431)
|
(183 835)
|
(176 085)
|
(167 026)
|
(170 481)
|
(162 757)
|
(167 071)
|
(170 256)
|
(177 721)
|
|
Selling, General & Administrative |
(140 860)
|
(138 248)
|
(138 562)
|
(137 007)
|
(137 726)
|
(144 072)
|
(142 496)
|
(140 831)
|
(137 877)
|
(131 412)
|
(132 303)
|
(130 578)
|
(129 450)
|
(136 674)
|
(141 224)
|
(145 683)
|
(149 800)
|
(143 058)
|
(142 643)
|
(144 342)
|
(140 805)
|
(139 490)
|
(135 147)
|
(130 079)
|
(135 420)
|
(146 362)
|
(153 494)
|
(161 391)
|
(165 333)
|
(168 156)
|
(182 466)
|
(183 765)
|
(182 991)
|
(174 864)
|
(166 288)
|
(164 758)
|
(159 382)
|
(151 576)
|
(155 124)
|
(157 615)
|
(164 174)
|
|
Research & Development |
(1 852)
|
(1 864)
|
(1 819)
|
(1 815)
|
(1 729)
|
(1 929)
|
(1 579)
|
(1 599)
|
(1 531)
|
(1 825)
|
(1 828)
|
(1 808)
|
(1 964)
|
(2 675)
|
(2 781)
|
(2 857)
|
(2 817)
|
(2 097)
|
(2 118)
|
(2 126)
|
(2 282)
|
(2 430)
|
(2 334)
|
(2 299)
|
(2 113)
|
(2 049)
|
(2 046)
|
(2 053)
|
(2 054)
|
(2 396)
|
(2 504)
|
(2 633)
|
(2 609)
|
(2 648)
|
(2 682)
|
(2 574)
|
(2 747)
|
(2 422)
|
(2 522)
|
(2 595)
|
(2 671)
|
|
Depreciation & Amortization |
(4 017)
|
(4 158)
|
(4 142)
|
(4 183)
|
(4 235)
|
(4 335)
|
(4 457)
|
(4 598)
|
(4 671)
|
(4 699)
|
(5 143)
|
(5 803)
|
(6 476)
|
(7 119)
|
(7 307)
|
(7 376)
|
(7 468)
|
(7 501)
|
(7 370)
|
(6 834)
|
(6 324)
|
(5 881)
|
(5 782)
|
(5 982)
|
(6 280)
|
(5 943)
|
(5 757)
|
(5 250)
|
(4 558)
|
(4 316)
|
(4 863)
|
(5 255)
|
(5 832)
|
(6 323)
|
(7 115)
|
(7 777)
|
(8 352)
|
(8 758)
|
(9 425)
|
(10 046)
|
(10 876)
|
|
Other Operating Expenses |
0
|
0
|
(256)
|
(206)
|
(18)
|
0
|
(245)
|
(244)
|
(243)
|
0
|
(214)
|
(214)
|
(214)
|
0
|
(195)
|
(196)
|
(196)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 082
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(24 799)
N/A
|
(18 730)
+24%
|
(8 538)
+54%
|
14 575
N/A
|
49 898
+242%
|
42 153
-16%
|
24 700
-41%
|
6 109
-75%
|
(27 652)
N/A
|
(7 654)
+72%
|
7 015
N/A
|
19 500
+178%
|
30 482
+56%
|
18 666
-39%
|
22 533
+21%
|
10 812
-52%
|
3 022
-72%
|
5 085
+68%
|
(20 705)
N/A
|
(13 193)
+36%
|
583
N/A
|
12 579
+2 058%
|
34 255
+172%
|
31 586
-8%
|
63 256
+100%
|
69 053
+9%
|
117 466
+70%
|
162 456
+38%
|
212 398
+31%
|
172 342
-19%
|
192 999
+12%
|
196 519
+2%
|
149 251
-24%
|
185 603
+24%
|
126 008
-32%
|
109 477
-13%
|
78 917
-28%
|
58 323
-26%
|
48 063
-18%
|
32 112
-33%
|
(8 700)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3 279
|
794
|
1 404
|
741
|
(574)
|
(501)
|
34
|
(3 113)
|
886
|
4 027
|
2 620
|
5 428
|
2 338
|
1 487
|
2 534
|
1 338
|
4 587
|
1 776
|
2 200
|
2 429
|
19 013
|
(5 236)
|
(11 165)
|
(12 273)
|
(24 634)
|
2 840
|
8 465
|
2 793
|
(3 443)
|
(17 132)
|
(6 162)
|
887
|
6 011
|
6 302
|
8 750
|
10 219
|
8 687
|
12 803
|
11 437
|
10 352
|
4 046
|
|
Non-Reccuring Items |
(354)
|
(319)
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(45)
|
17 997
|
18 000
|
18 002
|
19 772
|
1 730
|
1 519
|
(118 373)
|
(148 567)
|
(150 666)
|
(118 448)
|
1 442
|
37 940
|
31 534
|
(436)
|
1 516
|
5 854
|
8 122
|
0
|
6 130
|
(5 219)
|
(7 525)
|
(7 527)
|
(7 551)
|
|
Gain/Loss on Disposition of Assets |
24
|
75
|
(10)
|
(8)
|
(27)
|
(68)
|
40
|
54
|
38
|
19
|
(131)
|
(137)
|
(357)
|
(453)
|
(340)
|
(363)
|
(173)
|
(45)
|
(49)
|
31
|
(166)
|
(167)
|
(173)
|
(217)
|
25
|
14
|
34
|
3 445
|
3 475
|
3 047
|
3 029
|
(412)
|
(387)
|
(372)
|
(374)
|
(357)
|
(381)
|
21
|
(209)
|
(209)
|
(461)
|
|
Total Other Income |
8 094
|
8 103
|
1 727
|
1 318
|
3 234
|
1 473
|
5 473
|
5 518
|
2 104
|
3 759
|
(1 028)
|
(1 331)
|
(702)
|
770
|
571
|
201
|
(82)
|
1 176
|
(2 275)
|
(3 294)
|
(3 323)
|
414
|
4 097
|
6 738
|
459
|
5 546
|
(507)
|
(6 767)
|
(9 957)
|
(16 664)
|
(16 925)
|
(20 718)
|
(14 520)
|
(19 829)
|
(11 394)
|
(5 420)
|
(2 834)
|
(4 361)
|
12 530
|
12 287
|
13 143
|
|
Pre-Tax Income |
(13 755)
N/A
|
(10 077)
+27%
|
(5 417)
+46%
|
16 628
N/A
|
52 532
+216%
|
42 812
-19%
|
30 247
-29%
|
8 568
-72%
|
(24 623)
N/A
|
(65)
+100%
|
8 477
N/A
|
23 461
+177%
|
31 761
+35%
|
20 273
-36%
|
25 297
+25%
|
11 987
-53%
|
7 353
-39%
|
7 947
+8%
|
(2 832)
N/A
|
3 973
N/A
|
34 109
+759%
|
27 362
-20%
|
28 743
+5%
|
27 351
-5%
|
(79 267)
N/A
|
(71 114)
+10%
|
(25 209)
+65%
|
43 479
N/A
|
203 915
+369%
|
179 533
-12%
|
204 476
+14%
|
175 839
-14%
|
141 870
-19%
|
177 558
+25%
|
131 111
-26%
|
113 918
-13%
|
90 519
-21%
|
61 567
-32%
|
64 296
+4%
|
47 015
-27%
|
476
-99%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
5 502
|
2 660
|
982
|
(4 727)
|
(13 623)
|
(7 928)
|
(4 117)
|
742
|
8 361
|
(445)
|
(3 702)
|
(7 376)
|
(9 596)
|
(4 388)
|
(5 085)
|
(1 907)
|
(423)
|
(2 109)
|
4 364
|
710
|
(5 555)
|
(6 428)
|
(18 094)
|
(17 266)
|
9 116
|
9 186
|
5 186
|
(3 395)
|
(44 379)
|
(44 040)
|
(49 916)
|
(48 472)
|
(39 090)
|
(41 192)
|
(30 069)
|
(24 891)
|
(18 920)
|
(14 352)
|
(10 373)
|
(9 640)
|
(34)
|
|
Income from Continuing Operations |
(8 253)
|
(7 417)
|
(4 435)
|
11 902
|
38 910
|
34 884
|
26 131
|
9 310
|
(16 263)
|
(510)
|
4 774
|
16 084
|
22 165
|
15 886
|
20 213
|
10 082
|
6 932
|
5 838
|
1 533
|
4 683
|
28 555
|
20 934
|
10 651
|
10 087
|
(70 150)
|
(61 928)
|
(20 024)
|
40 082
|
159 536
|
135 493
|
154 560
|
127 367
|
102 780
|
136 366
|
101 042
|
89 028
|
71 599
|
47 215
|
53 922
|
37 374
|
442
|
|
Income to Minority Interest |
637
|
643
|
6
|
1
|
(12)
|
(14)
|
(13)
|
(9)
|
(6)
|
(13)
|
(15)
|
(14)
|
(14)
|
(851)
|
(916)
|
(1 187)
|
(1 736)
|
(968)
|
(1 502)
|
(2 448)
|
(3 121)
|
(1 235)
|
(1 565)
|
(1 450)
|
(2 198)
|
(5 344)
|
(5 583)
|
(4 792)
|
(5 107)
|
(8 741)
|
(6 267)
|
(6 246)
|
(5 216)
|
(4 019)
|
(2 450)
|
(2 792)
|
(2 212)
|
(902)
|
(656)
|
49
|
691
|
|
Net Income (Common) |
(7 614)
N/A
|
(6 774)
+11%
|
(4 428)
+35%
|
11 903
N/A
|
38 897
+227%
|
34 870
-10%
|
26 117
-25%
|
9 300
-64%
|
(16 268)
N/A
|
(523)
+97%
|
4 760
N/A
|
16 071
+238%
|
22 151
+38%
|
15 035
-32%
|
19 296
+28%
|
8 894
-54%
|
5 195
-42%
|
4 870
-6%
|
31
-99%
|
2 235
+7 110%
|
25 433
+1 038%
|
19 699
-23%
|
9 085
-54%
|
8 635
-5%
|
(72 349)
N/A
|
(67 273)
+7%
|
(25 608)
+62%
|
37 262
N/A
|
157 972
+324%
|
136 083
-14%
|
153 168
+13%
|
141 609
-8%
|
116 482
-18%
|
152 536
+31%
|
116 178
-24%
|
86 236
-26%
|
69 387
-20%
|
46 313
-33%
|
53 266
+15%
|
37 423
-30%
|
1 133
-97%
|
|
EPS (Diluted) |
-423
N/A
|
-376.33
+11%
|
-246
+35%
|
661.27
N/A
|
2 160.94
+227%
|
1 937.22
-10%
|
1 450.94
-25%
|
516.66
-64%
|
-903.77
N/A
|
-29.05
+97%
|
264.44
N/A
|
892.83
+238%
|
1 230.61
+38%
|
835.27
-32%
|
1 072
+28%
|
494.11
-54%
|
288.61
-42%
|
270.55
-6%
|
1.72
-99%
|
124.16
+7 119%
|
1 412.94
+1 038%
|
1 094.38
-23%
|
504.72
-54%
|
479.72
-5%
|
-4 019.38
N/A
|
-3 737.38
+7%
|
-1 422.66
+62%
|
2 106.37
N/A
|
8 929.96
+324%
|
7 692.61
-14%
|
8 658.4
+13%
|
8 005.02
-8%
|
6 584.6
-18%
|
8 622.69
+31%
|
6 567.43
-24%
|
4 874.83
-26%
|
3 922.39
-20%
|
2 613.16
-33%
|
2 871.75
+10%
|
2 017.6
-30%
|
61.1
-97%
|