H

Hana Micron Inc
KOSDAQ:067310

Watchlist Manager
Hana Micron Inc
KOSDAQ:067310
Watchlist
Price: 26 450 KRW -0.56% Market Closed
Updated: May 17, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

968B
+3%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+79%
5 Years
+102%
7 Years
+284%
10 Years
+248%
57.9B
+11%
Operating Income
Growth Rates:
1 Year
-44%
3 Years
+14%
5 Years
+8%
7 Years
-
10 Years
-
-13.5B
+29%
Net Income
Growth Rates:
1 Year
-
3 Years
+19%
5 Years
-
7 Years
+52%
10 Years
+33%

Earnings Waterfall
Hana Micron Inc

Revenue
968B KRW
Cost of Revenue
-841B KRW
Gross Profit
126.9B KRW
Operating Expenses
-69B KRW
Operating Income
57.9B KRW
Other Expenses
-71.4B KRW
Net Income
-13.5B KRW

Income Statement
Hana Micron Inc

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
278 114
N/A
291 130
+5%
292 326
+0%
298 654
+2%
294 532
-1%
301 043
+2%
310 554
+3%
301 180
-3%
286 239
-5%
259 013
-10%
232 730
-10%
235 596
+1%
252 294
+7%
281 755
+12%
311 160
+10%
339 504
+9%
365 814
+8%
399 479
+9%
430 994
+8%
462 866
+7%
479 949
+4%
494 603
+3%
507 465
+3%
489 885
-3%
498 198
+2%
497 580
0%
492 307
-1%
520 991
+6%
539 460
+4%
562 053
+4%
593 337
+6%
623 348
+5%
669 512
+7%
741 704
+11%
829 791
+12%
873 472
+5%
894 396
+2%
916 626
+2%
923 642
+1%
943 225
+2%
967 971
+3%
Gross Profit
Cost of Revenue
(256 253)
(261 266)
(258 681)
(255 751)
(246 960)
(249 977)
(258 281)
(254 611)
(244 316)
(229 602)
(214 730)
(217 126)
(227 422)
(248 214)
(269 571)
(290 949)
(312 971)
(336 798)
(356 525)
(380 274)
(388 998)
(401 594)
(411 562)
(399 019)
(409 800)
(412 863)
(411 743)
(438 111)
(443 727)
(451 606)
(468 563)
(479 629)
(513 194)
(566 548)
(635 703)
(680 431)
(722 155)
(759 722)
(785 484)
(811 491)
(841 029)
Gross Profit
21 862
N/A
29 865
+37%
33 646
+13%
42 904
+28%
47 572
+11%
51 067
+7%
52 274
+2%
46 570
-11%
41 923
-10%
29 411
-30%
18 000
-39%
18 470
+3%
24 872
+35%
33 540
+35%
41 588
+24%
48 554
+17%
52 843
+9%
62 681
+19%
74 469
+19%
82 592
+11%
90 951
+10%
93 010
+2%
95 904
+3%
90 867
-5%
88 398
-3%
84 716
-4%
80 563
-5%
82 879
+3%
95 733
+16%
110 447
+15%
124 773
+13%
143 719
+15%
156 318
+9%
175 155
+12%
194 088
+11%
193 041
-1%
172 241
-11%
156 904
-9%
138 158
-12%
131 734
-5%
126 942
-4%
Operating Income
Operating Expenses
(27 327)
(26 352)
(26 544)
(26 870)
(23 759)
(24 280)
(25 405)
(25 577)
(25 523)
(25 312)
(24 329)
(23 945)
(42 831)
(41 637)
(42 191)
(42 872)
(11 790)
(13 756)
(17 737)
(21 784)
(37 529)
(40 245)
(41 615)
(39 601)
(43 145)
(43 244)
(44 040)
(46 986)
(44 722)
(45 487)
(46 599)
(47 697)
(51 379)
(56 306)
(62 181)
(64 399)
(68 693)
(78 444)
(77 256)
(79 437)
(69 038)
Selling, General & Administrative
(24 155)
(23 015)
(20 386)
(20 699)
(17 769)
(18 204)
(19 393)
(19 640)
(19 619)
(19 578)
(19 052)
(18 759)
(37 686)
(37 639)
(37 172)
(38 040)
(6 947)
(8 176)
(11 508)
(14 244)
(28 691)
(31 050)
(31 869)
(30 216)
(34 105)
(34 631)
(35 504)
(38 132)
(35 367)
(35 937)
(36 935)
(37 840)
(41 457)
(46 139)
(49 719)
(51 483)
(53 860)
(54 497)
(57 775)
(63 882)
(53 919)
Research & Development
(2 784)
(4 005)
(5 308)
(5 280)
(5 047)
(5 118)
(5 055)
(4 990)
(4 975)
(4 833)
(4 401)
(4 340)
(4 319)
(4 027)
(4 270)
(4 069)
(4 174)
(4 823)
(5 342)
(6 378)
(7 402)
(7 920)
(8 441)
(8 100)
(7 255)
(6 691)
(6 322)
(6 551)
(7 420)
(5 375)
(5 716)
(5 902)
(8 325)
(8 982)
(10 876)
(11 235)
(12 827)
(13 763)
0
0
(12 149)
Depreciation & Amortization
(390)
(617)
(851)
(891)
(943)
(957)
(956)
(947)
(928)
(902)
(878)
(849)
(825)
(780)
(801)
(737)
(670)
(756)
(886)
(1 161)
(1 436)
(1 275)
(1 306)
(1 285)
(1 784)
(1 921)
(2 211)
(2 301)
(1 934)
(1 818)
(1 592)
(1 599)
(1 597)
(1 667)
(1 722)
(1 680)
(2 005)
(2 178)
0
0
(2 970)
Other Operating Expenses
0
1 285
0
0
0
0
0
0
0
0
0
3
0
809
52
(26)
0
0
0
0
0
0
0
0
0
0
(3)
0
0
(2 357)
(2 356)
(2 356)
0
482
135
0
0
(8 007)
(19 481)
(15 555)
0
Operating Income
(5 466)
N/A
3 512
N/A
7 101
+102%
16 034
+126%
23 813
+49%
26 788
+12%
26 870
+0%
20 993
-22%
16 400
-22%
4 099
-75%
(6 330)
N/A
(5 476)
+13%
(17 958)
-228%
(8 097)
+55%
(601)
+93%
5 684
N/A
41 053
+622%
48 926
+19%
56 733
+16%
60 809
+7%
53 421
-12%
52 765
-1%
54 288
+3%
51 266
-6%
45 253
-12%
41 474
-8%
36 526
-12%
35 895
-2%
51 012
+42%
64 961
+27%
78 175
+20%
96 022
+23%
104 939
+9%
118 849
+13%
131 907
+11%
128 643
-2%
103 548
-20%
78 460
-24%
60 902
-22%
52 297
-14%
57 905
+11%
Pre-Tax Income
Interest Income Expense
(9 589)
(8 295)
(8 719)
(7 836)
(7 024)
(7 691)
(10 754)
(5 609)
(9 641)
(9 800)
(4 894)
(11 028)
(4 807)
(5 985)
(7 829)
(11 575)
(25 679)
(26 019)
(25 793)
(21 605)
(16 918)
(14 717)
(14 796)
(16 157)
(20 141)
(29 514)
(22 916)
(26 866)
(36 626)
(32 811)
(30 590)
(26 247)
(17 372)
(5 121)
(19 928)
(8 383)
(3 926)
(14 790)
1 157
(18 825)
(26 693)
Non-Reccuring Items
1 284
0
1 294
(412)
(2 223)
(1 114)
439
340
2 680
1 571
764
836
846
0
0
0
8 928
7 423
7 429
7 441
(256)
(254)
(210)
(114)
(3 649)
(3 726)
(3 775)
(3 751)
(328)
(352)
(6)
(59)
6
0
0
(994)
(6 376)
0
0
0
(11 534)
Gain/Loss on Disposition of Assets
(224)
0
(302)
(296)
(92)
(91)
(91)
(77)
(264)
(596)
(547)
(547)
(763)
154
922
953
2 066
4 155
3 308
1 524
(5 079)
(5 227)
(5 146)
(3 532)
(1 177)
(2 329)
(2 704)
(3 377)
(5 464)
(1 437)
(1 098)
(350)
(656)
(1 124)
(661)
(561)
(1 736)
526
0
0
(113)
Total Other Income
(3 048)
(3 732)
(3 005)
(3 562)
728
574
312
371
454
545
882
871
(3 372)
(3 212)
(3 021)
(553)
(635)
(196)
193
(2 081)
3 015
4 056
3 575
3 353
3 186
2 074
2 951
5 156
2 689
(1 818)
(3 051)
(5 263)
4 404
4 139
4 239
3 471
(850)
(2 012)
(2 822)
(5 694)
(5 585)
Pre-Tax Income
(17 043)
N/A
(8 515)
+50%
(3 631)
+57%
3 927
N/A
15 203
+287%
18 465
+21%
16 775
-9%
16 019
-5%
9 629
-40%
(4 181)
N/A
(10 124)
-142%
(15 344)
-52%
(26 054)
-70%
(17 139)
+34%
(10 530)
+39%
(5 492)
+48%
25 732
N/A
34 287
+33%
41 869
+22%
46 087
+10%
34 184
-26%
36 624
+7%
37 712
+3%
34 817
-8%
23 472
-33%
7 979
-66%
10 082
+26%
7 057
-30%
11 283
+60%
28 542
+153%
43 428
+52%
64 102
+48%
91 321
+42%
116 742
+28%
115 558
-1%
122 177
+6%
90 660
-26%
62 184
-31%
59 237
-5%
27 778
-53%
13 979
-50%
Net Income
Tax Provision
(2 224)
(3 618)
(4 874)
(5 785)
(6 963)
(7 624)
(7 759)
(7 510)
(5 165)
(2 621)
(2 532)
(1 147)
1 538
361
1 099
(1 015)
(8 081)
(11 056)
(12 322)
(13 956)
(12 537)
(12 173)
(12 367)
(10 852)
(8 966)
(9 708)
(9 627)
(8 765)
(7 651)
(9 421)
(11 675)
(17 877)
(24 163)
(27 515)
(32 958)
(34 995)
(32 430)
(23 434)
(19 690)
(9 412)
(13 016)
Income from Continuing Operations
(19 267)
(12 133)
(8 506)
(1 859)
8 239
10 840
9 016
8 509
4 464
(6 801)
(12 655)
(16 490)
(24 517)
(16 778)
(9 431)
(6 507)
17 651
23 231
29 547
32 131
21 647
24 451
25 346
23 966
14 506
(1 728)
455
(1 707)
3 633
19 123
31 755
46 225
67 158
89 227
82 600
87 181
58 231
38 750
39 547
18 367
963
Income to Minority Interest
(919)
(737)
399
345
192
(59)
(1 237)
(1 981)
(1 763)
(1 934)
(1 544)
(1 467)
(3 454)
(4 408)
(5 750)
(8 413)
(11 228)
(15 022)
(15 957)
(17 388)
(20 247)
(21 903)
(25 015)
(21 995)
(16 878)
(8 906)
(8 159)
(10 573)
(20 336)
(28 516)
(36 598)
(41 852)
(41 503)
(49 431)
(47 201)
(50 514)
(55 400)
(49 977)
(46 023)
(37 433)
(14 477)
Net Income (Common)
(20 185)
N/A
(12 869)
+36%
(8 107)
+37%
(1 514)
+81%
8 431
N/A
10 782
+28%
7 779
-28%
6 528
-16%
2 700
-59%
(8 737)
N/A
(14 201)
-63%
(17 959)
-26%
(27 970)
-56%
(21 187)
+24%
(15 181)
+28%
(14 920)
+2%
6 423
N/A
8 209
+28%
13 589
+66%
14 742
+8%
1 400
-91%
2 546
+82%
329
-87%
1 969
+498%
(2 372)
N/A
(10 635)
-348%
(7 705)
+28%
(12 282)
-59%
(16 703)
-36%
(9 396)
+44%
(4 844)
+48%
4 372
N/A
25 655
+487%
39 797
+55%
35 398
-11%
36 668
+4%
2 830
-92%
(11 228)
N/A
(6 476)
+42%
(19 067)
-194%
(13 514)
+29%
EPS (Diluted)
-917.5
N/A
-584.95
+36%
-368.5
+37%
-68.81
+81%
383.22
N/A
490.09
+28%
353.59
-28%
296.72
-16%
122.72
-59%
-397.13
N/A
-645.5
-63%
-816.31
-26%
-1 271.36
-56%
-963.04
+24%
-690.04
+28%
-678.18
+2%
291.95
N/A
373.13
+28%
617.68
+66%
670.09
+8%
63.63
-91%
115.72
+82%
13.7
-88%
78.76
+475%
-98.83
N/A
-379.82
-284%
-256.83
+32%
-409.4
-59%
-486.14
-19%
-255.5
+47%
-128.92
+50%
116.36
N/A
685.37
+489%
916.73
+34%
738.66
-19%
844.77
+14%
65.27
-92%
-259.23
N/A
-149.38
+42%
-444.02
-197%
-312.96
+30%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 138,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.