D

Daehan New Pharm Co Ltd
KOSDAQ:054670

Watchlist Manager
Daehan New Pharm Co Ltd
KOSDAQ:054670
Watchlist
Price: 6 500 KRW -1.22% Market Closed
Market Cap: 93.3B KRW

Income Statement

Earnings Waterfall
Daehan New Pharm Co Ltd

Revenue
201.5B KRW
Cost of Revenue
-105.4B KRW
Gross Profit
96.1B KRW
Operating Expenses
-81B KRW
Operating Income
15.2B KRW
Other Expenses
-4.9B KRW
Net Income
10.2B KRW

Income Statement
Daehan New Pharm Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 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 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
724
736
741
745
757
812
1 166
1 449
1 832
2 167
2 182
2 127
2 340
2 456
2 199
2 109
1 743
1 546
1 798
2 115
2 279
2 479
2 655
2 877
3 074
3 187
3 260
3 142
3 389
3 427
3 477
3 845
3 780
3 613
3 479
3 071
2 740
2 702
2 573
2 359
2 089
1 849
1 668
1 589
1 550
1 506
1 430
1 426
1 507
1 581
1 728
1 748
1 784
1 757
1 683
1 619
1 517
1 424
1 307
1 172
1 013
908
858
874
907
977
1 016
1 112
1 254
1 438
1 519
1 769
1 762
1 755
1 761
1 511
1 760
1 760
0
Revenue
50 111
N/A
51 611
+3%
52 353
+1%
51 161
-2%
52 120
+2%
53 059
+2%
53 732
+1%
56 041
+4%
53 778
-4%
50 511
-6%
48 758
-3%
46 304
-5%
33 979
-27%
33 856
0%
32 773
-3%
31 657
-3%
40 403
+28%
41 848
+4%
42 309
+1%
44 857
+6%
49 647
+11%
52 059
+5%
52 295
+0%
49 678
-5%
44 523
-10%
42 498
-5%
42 740
+1%
45 688
+7%
48 010
+5%
50 320
+5%
52 833
+5%
54 476
+3%
56 702
+4%
59 355
+5%
62 703
+6%
66 885
+7%
71 940
+8%
77 190
+7%
82 840
+7%
86 971
+5%
90 230
+4%
93 395
+4%
98 693
+6%
103 018
+4%
109 403
+6%
116 105
+6%
121 919
+5%
129 213
+6%
130 816
+1%
130 139
-1%
127 213
-2%
121 510
-4%
119 528
-2%
120 883
+1%
124 826
+3%
128 183
+3%
134 097
+5%
138 168
+3%
141 581
+2%
148 969
+5%
149 513
+0%
153 486
+3%
159 015
+4%
161 373
+1%
166 586
+3%
172 653
+4%
179 003
+4%
188 844
+5%
197 957
+5%
203 903
+3%
206 190
+1%
203 675
-1%
204 223
+0%
200 963
-2%
202 220
+1%
201 823
0%
202 187
+0%
205 782
+2%
201 517
-2%
Gross Profit
Cost of Revenue
(32 001)
(33 026)
(33 102)
(32 346)
(32 526)
(32 732)
(33 446)
(34 730)
(34 084)
(32 083)
(31 612)
(29 277)
(18 519)
(18 426)
(15 266)
(14 085)
(20 826)
(20 710)
(20 829)
(21 518)
(24 410)
(25 141)
(24 985)
(23 936)
(21 286)
(20 394)
(21 604)
(22 954)
(23 337)
(24 591)
(23 956)
(24 566)
(24 365)
(24 897)
(26 765)
(28 079)
(31 105)
(33 787)
(36 325)
(37 815)
(39 438)
(40 888)
(43 568)
(45 779)
(48 459)
(51 658)
(54 154)
(58 090)
(60 838)
(60 959)
(60 498)
(57 824)
(56 367)
(57 168)
(58 690)
(60 551)
(61 747)
(63 988)
(66 086)
(70 293)
(72 953)
(75 595)
(80 274)
(81 379)
(82 618)
(86 444)
(91 823)
(99 219)
(107 411)
(112 215)
(111 404)
(110 419)
(110 240)
(107 025)
(107 279)
(105 745)
(105 306)
(107 169)
(105 377)
Gross Profit
18 111
N/A
18 585
+3%
19 250
+4%
18 814
-2%
19 594
+4%
20 326
+4%
20 285
0%
21 311
+5%
19 693
-8%
18 429
-6%
17 148
-7%
17 029
-1%
15 460
-9%
15 431
0%
17 507
+13%
17 571
+0%
19 577
+11%
21 138
+8%
21 481
+2%
23 339
+9%
25 238
+8%
26 918
+7%
27 310
+1%
25 743
-6%
23 237
-10%
22 105
-5%
21 137
-4%
22 734
+8%
24 674
+9%
25 728
+4%
28 876
+12%
29 910
+4%
32 337
+8%
34 458
+7%
35 938
+4%
38 806
+8%
40 835
+5%
43 403
+6%
46 515
+7%
49 156
+6%
50 793
+3%
52 506
+3%
55 124
+5%
57 239
+4%
60 944
+6%
64 446
+6%
67 764
+5%
71 121
+5%
69 978
-2%
69 180
-1%
66 715
-4%
63 686
-5%
63 161
-1%
63 715
+1%
66 136
+4%
67 631
+2%
72 350
+7%
74 179
+3%
75 493
+2%
78 675
+4%
76 560
-3%
77 889
+2%
78 740
+1%
79 993
+2%
83 969
+5%
86 209
+3%
87 180
+1%
89 625
+3%
90 546
+1%
91 688
+1%
94 786
+3%
93 257
-2%
93 983
+1%
93 938
0%
94 941
+1%
96 079
+1%
96 880
+1%
98 613
+2%
96 139
-3%
Operating Income
Operating Expenses
(14 582)
(14 647)
(15 087)
(14 740)
(15 825)
(16 609)
(16 892)
(17 415)
(16 381)
(15 892)
(14 948)
(14 798)
(12 724)
(11 859)
(12 462)
(12 090)
(14 124)
(15 801)
(16 616)
(18 193)
(21 013)
(22 014)
(21 697)
(21 133)
(17 879)
(17 175)
(17 271)
(18 491)
(21 222)
(22 166)
(24 871)
(25 568)
(26 374)
(28 025)
(28 946)
(31 068)
(32 930)
(34 882)
(37 420)
(39 854)
(40 762)
(42 168)
(44 317)
(45 940)
(49 404)
(63 635)
(55 258)
(57 903)
(56 869)
(56 835)
(50 735)
(46 049)
(43 141)
(43 095)
(44 827)
(46 343)
(51 652)
(52 717)
(53 412)
(54 464)
(51 726)
(51 955)
(52 263)
(52 759)
(57 262)
(59 092)
(61 641)
(63 771)
(62 968)
(65 762)
(67 014)
(68 809)
(75 174)
(76 104)
(78 209)
(80 473)
(78 215)
(80 193)
(80 980)
Selling, General & Administrative
(14 375)
(14 419)
(14 863)
(14 545)
(15 440)
(16 230)
(16 407)
(16 847)
(15 856)
(15 362)
(14 397)
(14 307)
(12 363)
(11 486)
(12 202)
(11 792)
(13 835)
(15 237)
(15 479)
(17 010)
(20 083)
(22 435)
(22 730)
(22 272)
(17 536)
(16 948)
(16 835)
(17 853)
(20 316)
(21 231)
(24 398)
(25 332)
(25 390)
(27 777)
(28 201)
(30 065)
(31 823)
(33 759)
(36 275)
(38 687)
(39 454)
(40 825)
(42 879)
(44 418)
(48 023)
(51 087)
(54 099)
(56 963)
(55 975)
(54 111)
(49 891)
(45 230)
(42 446)
(42 301)
(43 790)
(44 919)
(49 898)
(50 572)
(51 100)
(52 178)
(49 121)
(49 206)
(49 266)
(49 380)
(53 959)
(55 581)
(57 624)
(60 015)
(59 145)
(61 226)
(61 986)
(63 151)
(69 407)
(71 314)
(74 533)
(77 318)
(75 081)
(75 425)
(74 246)
Research & Development
(69)
(97)
(99)
(75)
(263)
(253)
(356)
(437)
(394)
(401)
(428)
(374)
(234)
(235)
(120)
(141)
(128)
0
0
0
(857)
0
0
0
(38)
(1)
(3)
(5)
(7)
(8)
0
0
(18)
(15)
(17)
(19)
(91)
(89)
(89)
(89)
(185)
(201)
(240)
(303)
(327)
(358)
(479)
(454)
(450)
(555)
(423)
(411)
(326)
(179)
(291)
(551)
(843)
(1 281)
(1 474)
(1 471)
(1 812)
(1 966)
(2 084)
(2 356)
(2 156)
(2 210)
(2 685)
(2 297)
(2 284)
(2 943)
(3 383)
(4 040)
(4 106)
(3 114)
(1 960)
(1 390)
(1 329)
(2 946)
(4 857)
Depreciation & Amortization
(138)
(130)
(123)
(118)
(122)
(124)
(127)
(129)
(130)
(128)
(123)
(118)
(127)
(139)
(140)
(156)
(161)
0
0
0
(135)
0
0
0
(306)
(211)
(430)
(663)
(899)
(928)
0
0
(965)
(476)
(729)
(985)
(1 015)
(1 037)
(1 058)
(1 080)
(1 124)
(1 141)
(1 198)
(1 218)
(1 054)
(894)
(681)
(487)
(444)
(420)
(394)
(382)
(370)
(532)
(664)
(790)
(910)
(863)
(836)
(813)
(794)
(781)
(911)
(1 022)
(1 146)
(1 301)
(1 332)
(1 459)
(1 540)
(1 593)
(1 645)
(1 618)
(1 660)
(1 676)
(1 716)
(1 765)
(1 806)
(1 822)
(1 876)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(564)
(1 137)
(1 183)
62
422
1 034
1 140
0
(15)
(3)
30
0
0
(473)
(236)
0
243
0
0
0
3
0
0
0
0
0
0
0
(11 296)
0
0
0
(1 749)
(27)
(26)
0
(83)
(82)
(83)
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
3 529
N/A
3 939
+12%
4 165
+6%
4 076
-2%
3 769
-8%
3 719
-1%
3 395
-9%
3 898
+15%
3 313
-15%
2 537
-23%
2 199
-13%
2 229
+1%
2 736
+23%
3 570
+30%
5 044
+41%
5 481
+9%
5 453
-1%
5 338
-2%
4 865
-9%
5 146
+6%
4 225
-18%
4 904
+16%
5 612
+14%
4 609
-18%
5 358
+16%
4 928
-8%
3 864
-22%
4 241
+10%
3 451
-19%
3 560
+3%
4 004
+12%
4 340
+8%
5 964
+37%
6 432
+8%
6 991
+9%
7 737
+11%
7 906
+2%
8 519
+8%
9 094
+7%
9 302
+2%
10 030
+8%
10 340
+3%
10 808
+5%
11 299
+5%
11 541
+2%
811
-93%
12 506
+1 442%
13 219
+6%
13 109
-1%
12 345
-6%
15 981
+29%
17 638
+10%
20 020
+14%
20 621
+3%
21 309
+3%
21 289
0%
20 698
-3%
21 463
+4%
22 083
+3%
24 212
+10%
24 833
+3%
25 935
+4%
26 477
+2%
27 235
+3%
26 707
-2%
27 116
+2%
25 539
-6%
25 854
+1%
27 578
+7%
25 927
-6%
27 772
+7%
24 447
-12%
18 809
-23%
17 834
-5%
16 732
-6%
15 606
-7%
18 665
+20%
18 420
-1%
15 159
-18%
Pre-Tax Income
Interest Income Expense
(498)
(501)
(481)
(444)
(471)
(645)
(1 107)
(1 388)
(1 322)
64
1 751
6 274
7 756
9 645
6 949
1 394
(2 123)
(5 619)
(4 516)
(3 659)
(2 667)
(2 300)
(2 507)
(2 720)
(2 782)
(3 082)
(3 135)
(3 303)
(3 607)
(3 413)
(3 635)
(3 633)
(3 678)
(3 631)
(3 643)
(3 082)
(2 261)
(2 359)
(1 869)
(2 043)
(2 188)
(3 011)
(3 232)
(3 919)
(4 391)
(4 412)
(3 630)
(2 786)
(1 747)
(1 232)
(1 692)
(1 679)
(1 655)
(1 635)
(1 571)
(1 589)
(1 443)
(1 412)
(1 471)
(1 219)
(2 149)
(2 145)
(1 714)
(2 148)
(1 454)
(1 798)
(3 239)
(3 230)
(2 713)
(1 384)
1 108
761
1 534
1 994
1 731
1 015
(662)
(2 652)
(2 664)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(11 296)
0
(13 020)
(13 020)
(1 749)
0
0
0
(84)
0
0
0
0
0
0
(7 361)
(34 103)
(34 321)
(34 541)
(27 498)
(1 588)
7 534
7 755
8 072
8 905
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(586)
(818)
(904)
(956)
(647)
(411)
(353)
(311)
(165)
(170)
(141)
(1 524)
(2 574)
(3 374)
(3 279)
(1 887)
(797)
0
0
0
(5 986)
0
0
0
(1)
0
0
0
4
0
0
0
0
(42)
(61)
(81)
0
(1 062)
(1 459)
0
3
(1 080)
(659)
0
0
0
0
0
5
0
0
0
(28)
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
0
0
10
10
0
9
(1)
0
(1)
(0)
(1)
(1)
(1)
Total Other Income
(344)
(400)
(393)
(365)
(313)
(307)
(319)
(375)
(810)
(833)
(823)
(897)
(558)
(453)
133
279
(182)
66
(60)
(392)
773
(6 163)
(8 152)
(7 373)
(1 642)
(1 330)
(976)
(1 557)
(5 311)
(5 248)
(3 958)
(4 155)
(502)
(470)
(651)
(479)
(2 029)
(977)
(883)
(1 588)
(1 181)
512
420
(1 000)
621
589
521
911
(9 112)
(9 048)
(18 980)
(19 135)
(10 513)
(10 580)
(479)
(565)
508
503
493
536
(1 033)
(1 014)
(981)
(887)
(85)
(194)
182
116
742
976
584
610
340
222
245
256
372
333
268
Pre-Tax Income
2 101
N/A
2 221
+6%
2 386
+7%
2 310
-3%
2 337
+1%
2 354
+1%
1 614
-31%
1 823
+13%
1 016
-44%
1 598
+57%
2 987
+87%
6 082
+104%
7 360
+21%
9 388
+28%
8 847
-6%
5 268
-40%
2 350
-55%
(213)
N/A
289
N/A
1 095
+279%
(3 655)
N/A
(3 561)
+3%
(5 048)
-42%
(5 485)
-9%
933
N/A
516
-45%
(246)
N/A
(617)
-151%
(5 463)
-785%
(5 101)
+7%
(3 589)
+30%
(3 448)
+4%
1 783
N/A
2 290
+28%
2 637
+15%
4 096
+55%
3 616
-12%
4 121
+14%
4 882
+18%
5 671
+16%
6 664
+18%
6 759
+1%
7 336
+9%
6 380
-13%
(3 525)
N/A
(3 012)
+15%
(3 624)
-20%
(1 677)
+54%
506
N/A
2 065
+308%
(4 691)
N/A
(3 176)
+32%
7 739
N/A
8 406
+9%
19 259
+129%
19 135
-1%
19 764
+3%
20 556
+4%
21 106
+3%
16 168
-23%
(12 451)
N/A
(11 545)
+7%
(10 760)
+7%
(3 298)
+69%
23 580
N/A
32 658
+38%
30 237
-7%
30 812
+2%
34 520
+12%
25 529
-26%
29 465
+15%
25 827
-12%
20 683
-20%
20 049
-3%
18 707
-7%
16 876
-10%
18 375
+9%
16 099
-12%
12 763
-21%
Net Income
Tax Provision
(740)
(716)
(862)
(821)
(704)
(702)
(478)
(600)
(349)
(297)
(686)
(1 760)
(1 648)
(2 546)
(2 075)
(781)
(735)
85
(243)
(564)
624
503
950
1 123
(289)
(105)
(232)
(97)
(66)
(344)
(426)
(556)
(3 738)
(3 654)
(3 742)
(3 885)
(955)
(1 049)
(697)
(1 555)
(2 516)
(2 137)
(2 889)
(2 452)
(2 146)
(2 317)
(20 761)
(21 215)
(21 087)
(21 408)
(3 997)
(3 358)
(5 285)
(5 695)
(6 290)
(7 470)
(4 525)
(4 867)
(5 031)
(4 388)
2 525
2 218
2 267
1 102
(7 886)
(9 585)
(8 559)
(8 339)
(10 203)
(8 400)
(9 182)
(6 495)
(8 141)
(6 714)
(6 201)
(7 380)
(2 907)
(3 271)
(2 526)
Income from Continuing Operations
1 360
1 505
1 524
1 489
1 632
1 653
1 138
1 225
667
1 303
2 303
4 324
5 712
6 843
6 772
4 486
1 615
(130)
44
530
(3 031)
(3 057)
(4 097)
(4 361)
644
411
(478)
(714)
(5 529)
(5 445)
(4 015)
(4 004)
(1 955)
(1 364)
(1 105)
211
2 661
3 073
4 186
4 117
4 148
4 622
4 447
3 928
(5 671)
(5 329)
(24 385)
(22 892)
(20 581)
(19 343)
(8 688)
(6 534)
2 454
2 711
12 969
11 666
15 239
15 690
16 076
11 780
(9 927)
(9 327)
(8 493)
(2 197)
15 694
23 073
21 677
22 473
24 317
17 129
20 283
19 331
12 542
13 335
12 506
9 496
15 468
12 829
10 237
Net Income (Common)
1 360
N/A
1 505
+11%
1 524
+1%
1 489
-2%
1 632
+10%
1 653
+1%
1 138
-31%
1 225
+8%
667
-46%
1 311
+97%
2 302
+76%
4 323
+88%
5 748
+33%
6 142
+7%
5 553
-10%
3 267
-41%
361
-89%
(657)
N/A
44
N/A
530
+1 105%
(3 031)
N/A
(3 057)
-1%
(4 097)
-34%
(4 361)
-6%
644
N/A
411
-36%
(478)
N/A
(714)
-49%
(5 529)
-674%
(5 445)
+2%
(4 015)
+26%
(4 004)
+0%
(1 955)
+51%
(1 364)
+30%
(740)
+46%
713
N/A
2 661
+273%
3 073
+15%
3 821
+24%
3 615
-5%
4 148
+15%
4 622
+11%
4 447
-4%
3 928
-12%
(5 671)
N/A
(5 329)
+6%
(24 385)
-358%
(22 892)
+6%
(20 581)
+10%
(19 343)
+6%
(8 688)
+55%
(6 534)
+25%
2 454
N/A
2 711
+10%
12 969
+378%
11 666
-10%
15 239
+31%
15 690
+3%
16 076
+2%
11 780
-27%
(9 927)
N/A
(9 327)
+6%
(8 493)
+9%
(2 197)
+74%
15 694
N/A
23 073
+47%
21 677
-6%
22 473
+4%
24 317
+8%
17 129
-30%
20 283
+18%
19 331
-5%
12 542
-35%
13 335
+6%
12 506
-6%
9 496
-24%
15 468
+63%
12 829
-17%
10 237
-20%
EPS (Diluted)
194.28
N/A
188.12
-3%
169.33
-10%
165.44
-2%
181.33
+10%
183.66
+1%
126.44
-31%
94.23
-25%
60.63
-36%
100.84
+66%
177.07
+76%
332.53
+88%
442.15
+33%
472.46
+7%
427.15
-10%
251.3
-41%
27.76
-89%
-50.53
N/A
3.39
N/A
40.76
+1 102%
-233.15
N/A
-235.15
-1%
-315.15
-34%
-335.46
-6%
49.53
N/A
31.61
-36%
-36.76
N/A
-54.92
-49%
-425.3
-674%
-418.84
+2%
-286.78
+32%
-308
-7%
-139.64
+55%
-97.42
+30%
-52.85
+46%
50.92
N/A
190.07
+273%
219.5
+15%
272.92
+24%
258.21
-5%
296.28
+15%
330.14
+11%
317.64
-4%
280.57
-12%
-405.07
N/A
-380.64
+6%
-1 741.78
-358%
-1 635.14
+6%
-1 470.07
+10%
-1 381.64
+6%
-620.57
+55%
-466.71
+25%
175.28
N/A
193.64
+10%
926.35
+378%
833.28
-10%
1 088.5
+31%
1 120.71
+3%
1 148.28
+2%
841.42
-27%
-709.07
N/A
-664.52
+6%
-605.09
+9%
-156.15
+74%
1 118.17
N/A
1 643.95
+47%
1 544.49
-6%
1 601.18
+4%
1 732.58
+8%
1 219.46
-30%
1 445.11
+19%
1 377.33
-5%
893.6
-35%
950.09
+6%
891.06
-6%
676.57
-24%
1 102.08
+63%
914.02
-17%
729.37
-20%