Suprema HQ Inc
KOSDAQ:094840
Income Statement
Earnings Waterfall
Suprema HQ Inc
Revenue
|
20.4B
KRW
|
Cost of Revenue
|
-12.6B
KRW
|
Gross Profit
|
7.8B
KRW
|
Operating Expenses
|
-10.5B
KRW
|
Operating Income
|
-2.7B
KRW
|
Other Expenses
|
39.9B
KRW
|
Net Income
|
37.3B
KRW
|
Income Statement
Suprema HQ Inc
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 |
53 884
N/A
|
61 354
+14%
|
67 826
+11%
|
70 297
+4%
|
39 242
-44%
|
26 419
-33%
|
15 666
-41%
|
5 235
-67%
|
27 484
+425%
|
28 994
+5%
|
31 115
+7%
|
31 698
+2%
|
30 492
-4%
|
29 021
-5%
|
26 026
-10%
|
25 816
-1%
|
27 496
+7%
|
29 324
+7%
|
31 656
+8%
|
33 353
+5%
|
32 102
-4%
|
34 181
+6%
|
30 814
-10%
|
28 321
-8%
|
26 160
-8%
|
22 477
-14%
|
22 286
-1%
|
24 523
+10%
|
26 252
+7%
|
27 919
+6%
|
30 149
+8%
|
29 896
-1%
|
30 867
+3%
|
31 538
+2%
|
31 434
0%
|
32 377
+3%
|
17 325
-46%
|
32 110
+85%
|
30 221
-6%
|
26 553
-12%
|
20 387
-23%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(25 954)
|
(30 240)
|
(33 951)
|
(36 217)
|
(22 494)
|
(16 562)
|
(12 464)
|
(7 497)
|
(17 427)
|
(18 331)
|
(18 573)
|
(18 890)
|
(20 001)
|
(19 720)
|
(18 828)
|
(18 989)
|
(18 638)
|
(19 636)
|
(20 196)
|
(20 258)
|
(19 292)
|
(20 053)
|
(18 661)
|
(17 528)
|
(15 941)
|
(13 346)
|
(13 241)
|
(14 122)
|
(15 423)
|
(16 044)
|
(16 843)
|
(17 233)
|
(17 038)
|
(17 475)
|
(17 535)
|
(17 311)
|
(10 549)
|
(17 682)
|
(16 913)
|
(15 434)
|
(12 593)
|
|
Gross Profit |
27 929
N/A
|
31 113
+11%
|
33 874
+9%
|
34 080
+1%
|
16 748
-51%
|
9 858
-41%
|
3 203
-68%
|
(2 261)
N/A
|
10 057
N/A
|
10 663
+6%
|
12 543
+18%
|
12 809
+2%
|
10 491
-18%
|
9 302
-11%
|
7 198
-23%
|
6 827
-5%
|
8 857
+30%
|
9 686
+9%
|
11 458
+18%
|
13 092
+14%
|
12 810
-2%
|
14 127
+10%
|
12 152
-14%
|
10 793
-11%
|
10 218
-5%
|
9 129
-11%
|
9 043
-1%
|
10 399
+15%
|
10 829
+4%
|
11 876
+10%
|
13 306
+12%
|
12 663
-5%
|
13 829
+9%
|
14 062
+2%
|
13 899
-1%
|
15 066
+8%
|
6 776
-55%
|
14 428
+113%
|
13 307
-8%
|
11 119
-16%
|
7 794
-30%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(12 523)
|
(15 483)
|
(16 320)
|
(17 419)
|
(7 958)
|
(8 091)
|
(7 177)
|
(5 697)
|
(9 707)
|
(10 118)
|
(10 224)
|
(9 678)
|
(6 946)
|
(6 398)
|
(5 329)
|
(5 136)
|
(6 281)
|
(6 036)
|
(5 913)
|
(5 776)
|
(5 554)
|
(6 122)
|
(6 362)
|
(6 714)
|
(8 200)
|
(8 771)
|
(8 480)
|
(8 072)
|
(6 514)
|
(5 965)
|
(6 150)
|
(6 672)
|
(7 162)
|
(7 674)
|
(7 613)
|
(8 034)
|
(3 220)
|
(8 495)
|
(14 222)
|
(12 837)
|
(10 472)
|
|
Selling, General & Administrative |
(10 337)
|
(10 522)
|
(10 303)
|
(11 297)
|
(6 909)
|
(5 944)
|
(5 796)
|
(4 679)
|
(8 088)
|
(8 801)
|
(9 198)
|
(9 374)
|
(4 908)
|
(3 369)
|
(1 689)
|
(908)
|
(3 942)
|
(3 763)
|
(3 719)
|
(3 612)
|
(3 364)
|
(3 885)
|
(4 092)
|
(4 324)
|
(5 550)
|
(6 046)
|
(5 730)
|
(5 355)
|
(4 062)
|
(3 504)
|
(3 687)
|
(4 316)
|
(4 858)
|
(5 224)
|
(5 285)
|
(5 682)
|
(2 351)
|
(6 012)
|
(11 420)
|
(10 335)
|
(8 783)
|
|
Research & Development |
(1 975)
|
(3 137)
|
(4 092)
|
(4 195)
|
(824)
|
89
|
805
|
1 127
|
(1 382)
|
0
|
0
|
0
|
(1 796)
|
(425)
|
(959)
|
(1 465)
|
(1 860)
|
(1 937)
|
(1 851)
|
(1 822)
|
(1 738)
|
(1 908)
|
(1 886)
|
(1 926)
|
(1 985)
|
(2 117)
|
(2 123)
|
(2 090)
|
(1 838)
|
(1 852)
|
(1 861)
|
(1 767)
|
(1 706)
|
(1 860)
|
(1 745)
|
(1 774)
|
(550)
|
(1 894)
|
(2 278)
|
(2 044)
|
(1 387)
|
|
Depreciation & Amortization |
(209)
|
(315)
|
(416)
|
(419)
|
(226)
|
(171)
|
(121)
|
(81)
|
(237)
|
0
|
0
|
0
|
(242)
|
(72)
|
(148)
|
(230)
|
(478)
|
(334)
|
(341)
|
(339)
|
(452)
|
(329)
|
(385)
|
(466)
|
(665)
|
(608)
|
(626)
|
(627)
|
(614)
|
(609)
|
(601)
|
(588)
|
(597)
|
(591)
|
(582)
|
(579)
|
(320)
|
(588)
|
(524)
|
(458)
|
(301)
|
|
Other Operating Expenses |
0
|
(1 509)
|
(1 509)
|
(1 508)
|
0
|
(2 065)
|
(2 065)
|
(2 064)
|
0
|
(1 317)
|
(1 026)
|
(304)
|
0
|
(2 532)
|
(2 533)
|
(2 533)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
15 408
N/A
|
15 631
+1%
|
17 554
+12%
|
16 660
-5%
|
8 790
-47%
|
1 765
-80%
|
(3 975)
N/A
|
(7 959)
-100%
|
350
N/A
|
543
+55%
|
2 316
+327%
|
3 128
+35%
|
3 545
+13%
|
2 901
-18%
|
1 867
-36%
|
1 690
-9%
|
2 577
+52%
|
3 653
+42%
|
5 548
+52%
|
7 319
+32%
|
7 256
-1%
|
8 006
+10%
|
5 790
-28%
|
4 078
-30%
|
2 018
-51%
|
359
-82%
|
565
+57%
|
2 328
+312%
|
4 315
+85%
|
5 909
+37%
|
7 155
+21%
|
5 991
-16%
|
6 668
+11%
|
6 388
-4%
|
6 286
-2%
|
7 031
+12%
|
3 556
-49%
|
5 933
+67%
|
(915)
N/A
|
(1 718)
-88%
|
(2 678)
-56%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 038)
|
(823)
|
(3 016)
|
23
|
1 399
|
52
|
2 668
|
2 429
|
1 101
|
1 661
|
1 388
|
(270)
|
1 666
|
412
|
1 487
|
3 922
|
54
|
1 929
|
2 670
|
1 773
|
3 984
|
4 853
|
4 616
|
6 386
|
7 821
|
9 245
|
7 689
|
5 585
|
3 349
|
2 554
|
2 899
|
2 956
|
7 576
|
7 992
|
9 157
|
11 981
|
4 673
|
6 246
|
6 117
|
4 724
|
24 113
|
|
Non-Reccuring Items |
(1 508)
|
0
|
0
|
0
|
(2 066)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(475)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
(1 680)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(574)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(14)
|
(15)
|
(15)
|
(15)
|
(4)
|
13
|
(1)
|
0
|
0
|
0
|
212
|
0
|
0
|
0
|
2 160
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Total Other Income |
548
|
355
|
124
|
111
|
151
|
167
|
(6)
|
(27)
|
(62)
|
239
|
394
|
187
|
241
|
(243)
|
1 803
|
2 254
|
359
|
2 019
|
98
|
(147)
|
46
|
(1 450)
|
(1 603)
|
(1 467)
|
3
|
34
|
299
|
153
|
19
|
(29)
|
(404)
|
1 539
|
(6)
|
(1 888)
|
(1 726)
|
(3 397)
|
36
|
154
|
12 069
|
11 822
|
(223)
|
|
Pre-Tax Income |
13 410
N/A
|
15 164
+13%
|
14 650
-3%
|
16 781
+15%
|
8 260
-51%
|
1 970
-76%
|
(1 317)
N/A
|
(5 544)
-321%
|
1 388
N/A
|
2 442
+76%
|
4 100
+68%
|
3 045
-26%
|
5 189
+70%
|
3 070
-41%
|
5 157
+68%
|
7 866
+53%
|
4 990
-37%
|
7 601
+52%
|
8 317
+9%
|
8 946
+8%
|
9 611
+7%
|
11 408
+19%
|
8 803
-23%
|
8 997
+2%
|
9 753
+8%
|
9 639
-1%
|
8 553
-11%
|
8 066
-6%
|
7 661
-5%
|
8 434
+10%
|
9 649
+14%
|
10 485
+9%
|
14 091
+34%
|
12 492
-11%
|
13 718
+10%
|
15 615
+14%
|
7 691
-51%
|
12 333
+60%
|
17 272
+40%
|
14 828
-14%
|
21 214
+43%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 004)
|
(1 143)
|
(855)
|
(1 138)
|
(1 717)
|
(1 024)
|
(818)
|
(423)
|
110
|
145
|
(1 781)
|
(1 567)
|
(1 338)
|
(1 179)
|
673
|
269
|
(145)
|
(629)
|
(1 634)
|
(1 945)
|
(2 274)
|
(2 326)
|
(1 778)
|
(2 868)
|
(1 514)
|
(1 703)
|
(1 495)
|
(322)
|
(805)
|
(917)
|
(993)
|
(1 083)
|
(2 004)
|
(1 557)
|
(1 772)
|
(2 372)
|
2 842
|
2 790
|
2 259
|
3 294
|
(6 088)
|
|
Income from Continuing Operations |
12 404
|
14 019
|
13 793
|
15 642
|
6 542
|
946
|
(2 135)
|
(5 967)
|
1 498
|
2 588
|
2 320
|
1 479
|
3 851
|
1 891
|
5 830
|
8 136
|
4 845
|
6 972
|
6 683
|
7 000
|
7 338
|
9 082
|
7 025
|
6 129
|
8 239
|
7 936
|
7 058
|
7 745
|
6 856
|
7 518
|
8 657
|
9 402
|
12 087
|
10 935
|
11 946
|
13 243
|
10 532
|
15 123
|
19 531
|
18 122
|
15 126
|
|
Income to Minority Interest |
(53)
|
(57)
|
(84)
|
(116)
|
(84)
|
(102)
|
(82)
|
3
|
0
|
(35)
|
(38)
|
(93)
|
(96)
|
(39)
|
(56)
|
70
|
47
|
51
|
(71)
|
(294)
|
(341)
|
(505)
|
(352)
|
(386)
|
(247)
|
(48)
|
99
|
(7)
|
(172)
|
(699)
|
(1 203)
|
(1 187)
|
(1 472)
|
(1 315)
|
(1 322)
|
(1 641)
|
0
|
(1 029)
|
(683)
|
(123)
|
0
|
|
Net Income (Common) |
12 352
N/A
|
13 961
+13%
|
13 708
-2%
|
15 525
+13%
|
14 658
-6%
|
10 628
-27%
|
11 405
+7%
|
11 257
-1%
|
12 801
+14%
|
12 341
-4%
|
8 160
-34%
|
3 666
-55%
|
3 762
+3%
|
1 837
-51%
|
5 591
+204%
|
8 022
+43%
|
4 700
-41%
|
6 783
+44%
|
6 613
-3%
|
6 707
+1%
|
6 996
+4%
|
8 579
+23%
|
6 674
-22%
|
5 744
-14%
|
7 992
+39%
|
7 888
-1%
|
7 157
-9%
|
7 737
+8%
|
6 684
-14%
|
6 818
+2%
|
7 454
+9%
|
8 216
+10%
|
10 615
+29%
|
9 621
-9%
|
10 624
+10%
|
11 602
+9%
|
12 563
+8%
|
14 094
+12%
|
36 608
+160%
|
35 759
-2%
|
37 261
+4%
|
|
EPS (Diluted) |
1 764.57
N/A
|
1 994.42
+13%
|
1 958.28
-2%
|
2 217.85
+13%
|
1 047
-53%
|
1 518.28
+45%
|
1 629.28
+7%
|
1 608.14
-1%
|
914.35
-43%
|
1 763
+93%
|
741.81
-58%
|
366.6
-51%
|
376.2
+3%
|
183.7
-51%
|
559.1
+204%
|
802.2
+43%
|
470
-41%
|
678.3
+44%
|
661.3
-3%
|
670.7
+1%
|
699.6
+4%
|
857.9
+23%
|
667.4
-22%
|
638.22
-4%
|
799.2
+25%
|
788.8
-1%
|
795.22
+1%
|
859.66
+8%
|
742.66
-14%
|
762.19
+3%
|
945.05
+24%
|
956.32
+1%
|
1 129.62
+18%
|
1 202.4
+6%
|
1 291.11
+7%
|
1 429.39
+11%
|
1 336.97
-6%
|
1 499.9
+12%
|
3 895.77
+160%
|
3 805.46
-2%
|
3 989.14
+5%
|