Value Added Technology Co Ltd (043150)

KOSDAQ

Currency in KRW

Disclaimer

24,550

+300(+1.24%)

Closed08/10

Fair Value

Day's Range

24,050

25,000

52 wk Range

22,700

33,950

043150 Income Statement

Featured here, the Income Statement (earnings report) for Value Added Technology Co Ltd, showing the company's financial performance from operating and non operating activities such as revenue, expenses and income for the last 4 periods (either quarterly or annually).

Advanced Income Statement

Period Ending:

2014

31/12

2015

31/12

2016

31/12

2017

31/12

2018

31/12

2019

31/12

2020

31/12

2021

31/12

2022

31/12

2023

31/12

Total Revenues

271,702.91

244,312.06

338,980.36

395,055.99

384,945.12

Total Revenues Growth

+15.92%

-10.08%

+38.75%

+16.54%

-2.56%

Cost Of Revenues

144,015.09

130,878.64

173,384.43

189,907.93

179,766.75

Gross Profit

127,687.82

113,433.43

165,595.94

205,148.06

205,178.37

Gross Profit Growth

+14.68%

-11.16%

+45.99%

+23.88%

+0.01%

Gross Profit Margin %

47%

46.43%

48.85%

51.93%

53.3%

Other Operating Expenses, Total

84,819.09

81,852.63

100,064.78

125,510.35

141,136.71

	Other Operating Expenses, Total Growth
	R&D Expenses
	Selling General & Admin Expenses
	Other Operating Expenses

aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	+17.83%	-3.5%	+22.25%	+25.43%	+12.45%
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	6,516.47	7,965.98	11,348.31	11,198.84	14,286.27
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	72,863.75	67,681.25	82,810.48	106,722.66	116,648.53
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	547.21	601.09	637.65	569.68	882.9

Operating Income

42,868.73

31,580.79

65,531.16

79,637.7

64,041.67

Operating Income Growth

+8.93%

-26.33%

+107.5%

+21.53%

-19.58%

EBIT Margin %

15.78%

12.93%

19.33%

20.16%

16.64%

Net Interest Expenses

-1,073.49

-667.54

280.59

1,058.1

1,607.17

Net Interest Expenses Growth

+17.53%

+37.82%

+142.03%

+277.1%

+51.89%

Interest Expense, Total

-1,699.3

-1,269.56

-893.06

-1,577.59

-2,519.02

Interest And Investment Income

625.8

602.02

1,173.65

2,635.69

4,126.19

Other Non Operating Expenses, Total

7,604.23

-50,339.2

11,162.88

16,611.04

7,650.7

EBT, Excl. Unusual Items

49,399.46

-19,425.95

76,974.63

97,306.85

73,299.54

Gain (Loss) On Sale Of Assets

-373.28

-43.48

25.41

151.12

4.08

Other Unusual Items, Total

-857.02

-4,222.87

-2,758.4

-

-6,663.52

EBT, Incl. Unusual Items

48,172.63

-23,695.21

74,234.35

97,561.41

66,736.58

EBT, Incl. Unusual Items Growth

+18.76%

-149.19%

+413.29%

+31.42%

-31.6%

EBT, Incl. Unusual Items Margin

17.73%

-9.7%

21.9%

24.7%

17.34%

Income Tax Expense

12,582.7

-1,898.37

18,846.66

18,949.53

13,767.88

Net Income to Company

35,589.93

-21,796.84

55,387.7

78,611.88

52,968.69

Minority Interest

-1,708.22

-2,422.54

-4,152.33

-1,721.47

-1,234.32

Net Income

33,881.71

-24,219.38

51,235.37

76,890.41

51,734.37

Net Income Growth

+24.3%

-171.48%

+311.55%

+50.07%

-32.72%

Net Income Margin %

12.47%

-9.91%

15.11%

19.46%

13.44%

Preferred Dividend and Other Adjustments

-

-

-

-

-

Net Income to Common Excl. Extra Items

33,881.71

-24,219.38

51,235.37

76,890.41

51,734.37

Basic EPS - Continuing Operations

2,280.94

-1,630.47

3,449.2

5,176.32

3,482.8

Basic EPS - Continuing Operations Growth

+24.3%

-171.48%

+311.55%

+50.07%

-32.72%

Diluted EPS - Continuing Operations

2,280.94

-1,630.47

3,449.2

5,176.32

3,482.8

Diluted EPS - Continuing Operations Growth

+24.3%

-171.48%

+311.55%

+50.07%

-32.72%

Basic Weighted Average Shares Outstanding

14.85

14.85

14.85

14.85

14.85

Diluted Weighted Average Shares Outstanding

14.85

14.85

14.85

14.85

14.85

Dividend Per Share

100

100

100

100

100

Dividend Per Share Growth

0%

0%

0%

0%

0%

EBITDA

53,012.98

42,420.18

75,392.22

91,215.49

78,656.91

EBITDA Growth

+12.96%

-19.98%

+77.73%

+20.99%

-13.77%

EBITDA Margin %

19.51%

17.36%

22.24%

23.09%

20.43%

EBIT