VITZROCELL Co.,Ltd. (KOSDAQ: 082920)
South Korea
· Delayed Price · Currency is KRW 21,000
+250 (1.20%)
Nov 19, 2024, 1:41 PM KST
VITZROCELL Co.,Ltd. Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 186,454 | 176,220 | 140,981 | 113,250 | 113,180 | 133,438 | Upgrade
|
| Other Revenue | - | -0 | -0 | -0 | - | 0 | Upgrade
|
| Revenue | 186,454 | 176,220 | 140,981 | 113,250 | 113,180 | 133,438 | Upgrade
|
| Revenue Growth (YoY) | 2.23% | 25.00% | 24.49% | 0.06% | -15.18% | 18.51% | Upgrade
|
| Cost of Revenue | 126,023 | 124,224 | 99,392 | 80,066 | 81,978 | 97,585 | Upgrade
|
| Gross Profit | 60,431 | 51,997 | 41,589 | 33,184 | 31,202 | 35,853 | Upgrade
|
| Selling, General & Admin | 15,884 | 12,916 | 12,413 | 13,765 | 12,248 | 10,286 | Upgrade
|
| Research & Development | 652.81 | 587.96 | 253.82 | 167.79 | 244.05 | 211.6 | Upgrade
|
| Other Operating Expenses | 104.17 | 104.17 | 232.86 | 192.03 | 87.37 | 158.87 | Upgrade
|
| Operating Expenses | 17,114 | 14,306 | 12,763 | 15,762 | 13,044 | 10,519 | Upgrade
|
| Operating Income | 43,316 | 37,690 | 28,825 | 17,422 | 18,157 | 25,334 | Upgrade
|
| Interest Expense | -124.26 | -594.84 | -799.12 | -1,272 | -197.07 | -49.31 | Upgrade
|
| Interest & Investment Income | 2,898 | 1,118 | 82.05 | 34.73 | 106.72 | 88.6 | Upgrade
|
| Earnings From Equity Investments | -148.96 | -119.41 | -192.96 | -40.58 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 315.1 | 1,125 | 271.15 | 3,318 | -1,535 | 486.87 | Upgrade
|
| Other Non Operating Income (Expenses) | -3,351 | 3,561 | -2,879 | -397.28 | 148.78 | -660.51 | Upgrade
|
| EBT Excluding Unusual Items | 42,906 | 42,780 | 25,308 | 19,066 | 16,681 | 25,199 | Upgrade
|
| Gain (Loss) on Sale of Investments | -290.33 | 1,237 | 3,156 | 1,511 | -525.48 | 2.78 | Upgrade
|
| Gain (Loss) on Sale of Assets | -38.67 | - | 51.11 | - | - | -68.03 | Upgrade
|
| Asset Writedown | - | - | - | -519.47 | - | -484.44 | Upgrade
|
| Pretax Income | 42,577 | 44,018 | 28,515 | 20,057 | 16,155 | 24,650 | Upgrade
|
| Income Tax Expense | 7,142 | 7,963 | 5,403 | 3,036 | 2,026 | 4,568 | Upgrade
|
| Net Income | 35,434 | 36,055 | 23,112 | 17,021 | 14,129 | 20,082 | Upgrade
|
| Net Income to Common | 35,434 | 36,055 | 23,112 | 17,021 | 14,129 | 20,082 | Upgrade
|
| Net Income Growth | 3.64% | 56.00% | 35.78% | 20.47% | -29.64% | 30.64% | Upgrade
|
| Shares Outstanding (Basic) | 22 | 22 | 21 | 21 | 22 | 21 | Upgrade
|
| Shares Outstanding (Diluted) | 22 | 22 | 21 | 21 | 22 | 21 | Upgrade
|
| Shares Change (YoY) | -4.40% | 3.19% | -0.73% | -0.77% | 0.37% | 9.56% | Upgrade
|
| EPS (Basic) | 1597.13 | 1667.14 | 1089.31 | 796.39 | 655.98 | 935.79 | Upgrade
|
| EPS (Diluted) | 1566.33 | 1615.63 | 1089.00 | 796.00 | 655.98 | 935.79 | Upgrade
|
| EPS Growth | 8.75% | 48.36% | 36.81% | 21.35% | -29.90% | 19.24% | Upgrade
|
| Free Cash Flow | 30,177 | 28,815 | 21,518 | 15,479 | 19,827 | 19,210 | Upgrade
|
| Free Cash Flow Per Share | 1360.19 | 1316.16 | 1014.17 | 724.24 | 920.49 | 895.15 | Upgrade
|
| Dividend Per Share | 250.000 | 250.000 | 200.000 | 150.000 | 120.000 | 100.000 | Upgrade
|
| Dividend Growth | 25.00% | 25.00% | 33.33% | 25.00% | 20.00% | - | Upgrade
|
| Gross Margin | 32.41% | 29.51% | 29.50% | 29.30% | 27.57% | 26.87% | Upgrade
|
| Operating Margin | 23.23% | 21.39% | 20.45% | 15.38% | 16.04% | 18.99% | Upgrade
|
| Profit Margin | 19.00% | 20.46% | 16.39% | 15.03% | 12.48% | 15.05% | Upgrade
|
| Free Cash Flow Margin | 16.18% | 16.35% | 15.26% | 13.67% | 17.52% | 14.40% | Upgrade
|
| EBITDA | 57,323 | 48,817 | 39,555 | 27,806 | 27,892 | 35,019 | Upgrade
|
| EBITDA Margin | 30.74% | 27.70% | 28.06% | 24.55% | 24.64% | 26.24% | Upgrade
|
| D&A For EBITDA | 14,006 | 11,126 | 10,730 | 10,383 | 9,734 | 9,686 | Upgrade
|
| EBIT | 43,316 | 37,690 | 28,825 | 17,422 | 18,157 | 25,334 | Upgrade
|
| EBIT Margin | 23.23% | 21.39% | 20.45% | 15.38% | 16.04% | 18.99% | Upgrade
|
| Effective Tax Rate | 16.77% | 18.09% | 18.95% | 15.14% | 12.54% | 18.53% | Upgrade
|
| Advertising Expenses | - | 513.04 | 516.16 | 378.81 | 478.15 | 510.02 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.