L
Lutronic Corp
KOSDAQ:085370
Lutronic Corp
KOSDAQ:085370
Price:
36 700
KRW
-0.14%
Market Closed
Market Cap:
₩919.8B
Income Statement
Earnings Waterfall
Lutronic Corp
Lutronic Corp
Income Statement
Lutronic Corp
Lutronic Corp
Currency: KRW
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
48 266
N/A
|
50 730
+5%
|
52 200
+3%
|
56 945
+9%
|
59 920
+5%
|
62 491
+4%
|
65 078
+4%
|
63 163
-3%
|
63 893
+1%
|
66 287
+4%
|
72 092
+9%
|
78 212
+8%
|
82 385
+5%
|
83 628
+2%
|
84 497
+1%
|
83 079
-2%
|
84 128
+1%
|
86 072
+2%
|
85 772
0%
|
86 552
+1%
|
87 649
+1%
|
85 934
-2%
|
92 142
+7%
|
95 651
+4%
|
100 889
+5%
|
110 534
+10%
|
115 685
+5%
|
117 210
+1%
|
106 980
-9%
|
109 930
+3%
|
115 565
+5%
|
122 838
+6%
|
148 958
+21%
|
158 443
+6%
|
173 643
+10%
|
197 961
+14%
|
215 394
+9%
|
238 630
+11%
|
264 154
+11%
|
269 714
+2%
|
273 159
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(25 337)
|
(27 164)
|
(28 333)
|
(30 714)
|
(32 265)
|
(33 655)
|
(34 278)
|
(33 240)
|
(32 743)
|
(32 773)
|
(34 865)
|
(36 565)
|
(37 762)
|
(37 155)
|
(37 578)
|
(36 481)
|
(38 283)
|
(41 101)
|
(41 255)
|
(42 979)
|
(43 435)
|
(42 890)
|
(46 610)
|
(48 481)
|
(49 854)
|
(53 506)
|
(57 208)
|
(56 704)
|
(51 641)
|
(49 784)
|
(52 681)
|
(55 273)
|
(62 978)
|
(66 809)
|
(68 752)
|
(77 376)
|
(83 705)
|
(89 614)
|
(93 159)
|
(93 945)
|
(96 596)
|
|
| Gross Profit |
22 930
N/A
|
23 568
+3%
|
23 867
+1%
|
26 232
+10%
|
27 657
+5%
|
28 837
+4%
|
30 800
+7%
|
29 924
-3%
|
31 150
+4%
|
33 514
+8%
|
37 227
+11%
|
41 647
+12%
|
44 622
+7%
|
46 472
+4%
|
46 918
+1%
|
46 597
-1%
|
45 845
-2%
|
44 972
-2%
|
44 518
-1%
|
43 575
-2%
|
44 216
+1%
|
43 045
-3%
|
45 532
+6%
|
47 169
+4%
|
51 034
+8%
|
57 027
+12%
|
58 476
+3%
|
60 505
+3%
|
55 338
-9%
|
60 144
+9%
|
62 884
+5%
|
67 564
+7%
|
85 980
+27%
|
91 633
+7%
|
104 892
+14%
|
120 585
+15%
|
131 689
+9%
|
149 015
+13%
|
170 995
+15%
|
175 769
+3%
|
176 563
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22 269)
|
(22 613)
|
(22 811)
|
(24 459)
|
(25 944)
|
(27 117)
|
(28 015)
|
(27 955)
|
(29 238)
|
(30 549)
|
(31 960)
|
(34 191)
|
(35 625)
|
(37 655)
|
(40 245)
|
(42 069)
|
(45 098)
|
(46 342)
|
(47 344)
|
(49 638)
|
(50 718)
|
(53 129)
|
(57 898)
|
(62 048)
|
(64 589)
|
(67 995)
|
(66 954)
|
(63 628)
|
(62 757)
|
(61 368)
|
(56 674)
|
(57 825)
|
(59 332)
|
(63 492)
|
(75 105)
|
(82 616)
|
(91 515)
|
(105 031)
|
(115 597)
|
(121 786)
|
(130 046)
|
|
| Selling, General & Administrative |
(21 477)
|
(21 822)
|
(20 211)
|
(23 565)
|
(25 049)
|
(25 272)
|
(23 974)
|
(24 889)
|
(24 687)
|
(25 628)
|
(26 858)
|
(28 733)
|
(32 063)
|
(32 422)
|
(34 544)
|
(36 014)
|
(36 323)
|
(38 191)
|
(39 061)
|
(40 449)
|
(40 990)
|
(42 869)
|
(46 373)
|
(49 794)
|
(52 260)
|
(55 695)
|
(54 740)
|
(51 961)
|
(49 466)
|
(48 191)
|
(46 316)
|
(45 299)
|
(48 430)
|
(52 118)
|
(60 880)
|
(67 636)
|
(75 431)
|
(87 938)
|
(98 001)
|
(103 452)
|
(110 581)
|
|
| Research & Development |
0
|
0
|
(1 460)
|
0
|
0
|
(1 067)
|
(2 575)
|
(1 946)
|
(3 065)
|
(3 433)
|
(3 631)
|
(4 024)
|
(2 137)
|
(3 799)
|
(4 230)
|
(4 460)
|
(6 508)
|
(5 199)
|
(4 625)
|
(4 848)
|
(5 067)
|
(5 337)
|
(6 579)
|
(7 058)
|
(7 046)
|
(6 832)
|
(6 391)
|
(5 746)
|
(7 506)
|
(7 615)
|
(6 620)
|
(6 928)
|
(5 569)
|
(6 355)
|
(10 168)
|
(10 969)
|
(12 257)
|
(13 352)
|
(13 709)
|
(14 277)
|
(15 106)
|
|
| Depreciation & Amortization |
0
|
0
|
(1 140)
|
0
|
0
|
(779)
|
(1 466)
|
(1 119)
|
(1 484)
|
(1 486)
|
(1 471)
|
(1 432)
|
(1 424)
|
(1 433)
|
(1 470)
|
(1 594)
|
(2 267)
|
(2 952)
|
(3 658)
|
(4 342)
|
(4 661)
|
(4 923)
|
(4 946)
|
(5 194)
|
(5 281)
|
(5 466)
|
(5 822)
|
(5 922)
|
(5 786)
|
(5 563)
|
(3 738)
|
(5 270)
|
(5 005)
|
(4 691)
|
(4 057)
|
(4 029)
|
(3 846)
|
(3 760)
|
(3 888)
|
(4 056)
|
(4 359)
|
|
| Other Operating Expenses |
(792)
|
(791)
|
0
|
(894)
|
(895)
|
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
|
(328)
|
(328)
|
(328)
|
0
|
19
|
19
|
19
|
0
|
0
|
0
|
|
| Operating Income |
659
N/A
|
952
+44%
|
1 055
+11%
|
1 771
+68%
|
1 712
-3%
|
1 721
+1%
|
2 785
+62%
|
1 969
-29%
|
1 913
-3%
|
2 965
+55%
|
5 267
+78%
|
7 458
+42%
|
8 998
+21%
|
8 818
-2%
|
6 674
-24%
|
4 528
-32%
|
746
-84%
|
(1 371)
N/A
|
(2 826)
-106%
|
(6 064)
-115%
|
(6 502)
-7%
|
(10 084)
-55%
|
(12 367)
-23%
|
(14 877)
-20%
|
(13 553)
+9%
|
(10 966)
+19%
|
(8 477)
+23%
|
(3 122)
+63%
|
(7 418)
-138%
|
(1 222)
+84%
|
6 210
N/A
|
9 740
+57%
|
26 648
+174%
|
28 141
+6%
|
29 787
+6%
|
37 970
+27%
|
40 174
+6%
|
43 984
+9%
|
55 397
+26%
|
53 983
-3%
|
46 516
-14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(876)
|
(931)
|
(1 829)
|
(1 927)
|
(2 233)
|
(2 127)
|
(1 213)
|
(798)
|
(362)
|
29
|
(361)
|
(398)
|
4 371
|
3 735
|
5 072
|
4 522
|
(53)
|
453
|
(1 711)
|
(871)
|
32
|
(419)
|
707
|
1 172
|
552
|
2 113
|
366
|
2 561
|
1 656
|
(1 157)
|
(4 830)
|
(6 826)
|
(4 395)
|
1 134
|
5 774
|
7 251
|
10 598
|
17 015
|
2 612
|
5 315
|
1 042
|
|
| Non-Reccuring Items |
0
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
2 347
|
2 411
|
2 135
|
2 136
|
(2 451)
|
(2 593)
|
(2 342)
|
(2 345)
|
533
|
609
|
634
|
677
|
37
|
37
|
34
|
(12)
|
(26)
|
1 263
|
1 262
|
1 264
|
(1 246)
|
(2 537)
|
(15 766)
|
(15 767)
|
(13 237)
|
(11 454)
|
1 514
|
1 402
|
1 403
|
(243)
|
2 124
|
2 242
|
2 238
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(150)
|
0
|
0
|
(104)
|
(554)
|
(557)
|
(1 286)
|
(1 159)
|
(1 138)
|
(1 287)
|
(687)
|
(1 312)
|
(1 700)
|
(1 998)
|
(2 175)
|
(2 008)
|
(1 641)
|
(1 407)
|
(1 237)
|
(1 135)
|
(969)
|
(987)
|
(1 130)
|
(2 377)
|
(2 655)
|
(2 594)
|
(2 103)
|
(523)
|
35
|
207
|
(38)
|
(36)
|
35
|
0
|
(34)
|
(42)
|
(168)
|
(169)
|
(1 189)
|
|
| Total Other Income |
102
|
32
|
258
|
(68)
|
(373)
|
83
|
35
|
(285)
|
(20)
|
(43)
|
(68)
|
(206)
|
(201)
|
(202)
|
(154)
|
(7)
|
76
|
65
|
211
|
405
|
523
|
755
|
(1 265)
|
(1 498)
|
(1 686)
|
(1 687)
|
438
|
166
|
297
|
1 623
|
(600)
|
(262)
|
(484)
|
(2 011)
|
(8)
|
61
|
67
|
(296)
|
(404)
|
(614)
|
(9 935)
|
|
| Pre-Tax Income |
(115)
N/A
|
53
N/A
|
(618)
N/A
|
(222)
+64%
|
(892)
-302%
|
(427)
+52%
|
1 053
N/A
|
330
-69%
|
2 593
+686%
|
4 205
+62%
|
5 834
+39%
|
7 702
+32%
|
10 029
+30%
|
8 445
-16%
|
7 550
-11%
|
4 700
-38%
|
(872)
N/A
|
(2 251)
-158%
|
(5 334)
-137%
|
(7 260)
-36%
|
(7 148)
+2%
|
(10 847)
-52%
|
(13 859)
-28%
|
(16 203)
-17%
|
(15 844)
+2%
|
(11 655)
+26%
|
(9 066)
+22%
|
(1 726)
+81%
|
(8 814)
-411%
|
(3 816)
+57%
|
(14 950)
-292%
|
(12 907)
+14%
|
8 495
N/A
|
15 774
+86%
|
37 102
+135%
|
46 684
+26%
|
52 208
+12%
|
60 418
+16%
|
59 562
-1%
|
60 757
+2%
|
38 673
-36%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(137)
|
(136)
|
(71)
|
(190)
|
(177)
|
(153)
|
(184)
|
(49)
|
(112)
|
(117)
|
(575)
|
(592)
|
(473)
|
(157)
|
(2 248)
|
(2 501)
|
(3 122)
|
(3 889)
|
(1 670)
|
(1 562)
|
(1 269)
|
(1 134)
|
(1 516)
|
(1 626)
|
(1 092)
|
(1 110)
|
(2 475)
|
(2 633)
|
(1 937)
|
(1 915)
|
(417)
|
(1 808)
|
(4 852)
|
(6 470)
|
(9 416)
|
(11 148)
|
(13 274)
|
(15 584)
|
(14 353)
|
(14 814)
|
(9 945)
|
|
| Income from Continuing Operations |
(254)
|
(84)
|
(689)
|
(414)
|
(1 070)
|
(582)
|
870
|
280
|
2 480
|
4 088
|
5 259
|
7 110
|
9 557
|
8 289
|
5 302
|
2 200
|
(3 995)
|
(6 141)
|
(7 003)
|
(8 822)
|
(8 416)
|
(11 980)
|
(15 375)
|
(17 829)
|
(16 936)
|
(12 764)
|
(11 541)
|
(4 358)
|
(10 750)
|
(5 731)
|
(15 367)
|
(14 715)
|
3 643
|
9 304
|
27 686
|
35 536
|
38 935
|
44 834
|
45 209
|
45 943
|
28 727
|
|
| Income to Minority Interest |
0
|
0
|
184
|
326
|
523
|
668
|
638
|
725
|
653
|
673
|
617
|
347
|
320
|
316
|
325
|
461
|
194
|
(93)
|
(282)
|
(140)
|
63
|
193
|
374
|
231
|
261
|
272
|
163
|
(181)
|
(163)
|
(192)
|
(78)
|
174
|
95
|
112
|
17
|
15
|
12
|
9
|
0
|
0
|
0
|
|
| Net Income (Common) |
(254)
N/A
|
(84)
+67%
|
(506)
-502%
|
(88)
+83%
|
(547)
-522%
|
87
N/A
|
1 507
+1 632%
|
1 006
-33%
|
3 133
+211%
|
4 760
+52%
|
5 860
+23%
|
7 438
+27%
|
9 858
+33%
|
8 585
-13%
|
5 572
-35%
|
2 604
-53%
|
(3 857)
N/A
|
(6 289)
-63%
|
(7 678)
-22%
|
(9 353)
-22%
|
(8 744)
+7%
|
(12 178)
-39%
|
(15 155)
-24%
|
(17 751)
-17%
|
(16 828)
+5%
|
(12 646)
+25%
|
(11 491)
+9%
|
(4 653)
+60%
|
(11 028)
-137%
|
(6 038)
+45%
|
(15 541)
-157%
|
(14 639)
+6%
|
3 641
N/A
|
9 320
+156%
|
27 658
+197%
|
35 505
+28%
|
38 901
+10%
|
44 797
+15%
|
45 179
+1%
|
45 913
+2%
|
28 697
-37%
|
|
| EPS (Diluted) |
-13.36
N/A
|
-4.2
+69%
|
-25.3
-502%
|
-4.4
+83%
|
-27.35
-522%
|
4.14
N/A
|
75.34
+1 720%
|
50.3
-33%
|
149.19
+197%
|
198.33
+33%
|
279.04
+41%
|
354.19
+27%
|
448.09
+27%
|
390.22
-13%
|
265.33
-32%
|
153.17
-42%
|
-183.66
N/A
|
-262.04
-43%
|
-383.9
-47%
|
-359.73
+6%
|
-336.3
+7%
|
-468.38
-39%
|
-631.45
-35%
|
-682.73
-8%
|
-647.23
+5%
|
-486.38
+25%
|
-459.64
+5%
|
-186.12
+60%
|
-424.15
-128%
|
-241.52
+43%
|
-614.81
-155%
|
-584.97
+5%
|
107.96
N/A
|
280.23
+160%
|
1 074.64
+283%
|
1 394.16
+30%
|
1 500.5
+8%
|
1 738.62
+16%
|
1 751.46
+1%
|
1 772.96
+1%
|
1 176.27
-34%
|
|
Switch to:
Switch to:
See Also
Discover More
