Hysonic Co Ltd banner
H

Hysonic Co Ltd
KOSDAQ:106080

Watchlist Manager
Hysonic Co Ltd
KOSDAQ:106080
Watchlist
Price: 798 KRW Market Closed
Market Cap: ₩22.2B

Income Statement

Earnings Waterfall
Hysonic Co Ltd

Income Statement
Hysonic Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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 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 Sep-2025
Revenue
Interest Expense
116
166
196
174
139
99
77
39
31
32
73
99
167
0
308
237
254
0
283
236
0
0
422
287
451
740
864
943
1 184
1 455
1 695
1 999
2 141
2 158
2 023
1 747
1 437
1 379
3 381
3 168
2 978
2 495
994
1 120
0
1 059
357
124
334
366
294
110
81
34
14
305
628
1 013
1 211
1 653
1 967
3 174
0
0
0
Revenue
20 996
N/A
29 935
+43%
35 403
+18%
31 461
-11%
28 294
-10%
26 351
-7%
28 690
+9%
33 389
+16%
36 448
+9%
42 497
+17%
49 666
+17%
50 635
+2%
52 542
+4%
53 348
+2%
48 336
-9%
45 472
-6%
41 543
-9%
40 803
-2%
43 740
+7%
44 013
+1%
40 639
-8%
35 846
-12%
35 183
-2%
39 991
+14%
46 533
+16%
53 861
+16%
53 606
0%
48 340
-10%
43 257
-11%
36 382
-16%
32 294
-11%
35 021
+8%
36 329
+4%
38 770
+7%
40 085
+3%
35 908
-10%
32 624
-9%
26 304
-19%
20 065
-24%
16 576
-17%
15 983
-4%
14 815
-7%
13 165
-11%
11 048
-16%
8 429
-24%
6 075
-28%
7 057
+16%
12 744
+81%
12 553
-1%
12 294
-2%
11 612
-6%
15 890
+37%
21 567
+36%
16 828
-22%
26 176
+56%
23 333
-11%
17 887
-23%
4 994
-72%
13 903
+178%
15 098
+9%
18 219
+21%
17 617
-3%
16 590
-6%
13 990
-16%
11 026
-21%
Gross Profit
Cost of Revenue
(13 907)
(20 125)
(24 252)
(22 196)
(22 287)
(22 703)
(25 966)
(31 008)
(34 499)
(39 387)
(45 295)
(45 447)
(44 682)
(42 900)
(37 220)
(35 754)
(35 020)
(38 428)
(43 471)
(43 439)
(40 477)
(36 062)
(35 919)
(40 947)
(45 714)
(50 342)
(47 729)
(42 117)
(38 210)
(33 255)
(32 235)
(34 223)
(36 260)
(37 652)
(36 892)
(33 602)
(29 610)
(25 143)
(21 477)
(18 143)
(17 576)
(18 906)
(16 999)
(15 801)
(13 582)
(8 112)
(6 240)
(12 595)
(12 880)
(13 587)
(12 445)
(15 499)
(19 800)
(15 903)
(24 275)
(22 380)
(17 459)
(5 031)
(14 088)
(14 278)
(17 186)
(16 221)
(15 093)
(13 114)
(10 433)
Gross Profit
7 090
N/A
9 811
+38%
11 151
+14%
9 267
-17%
6 008
-35%
3 649
-39%
2 724
-25%
2 381
-13%
1 949
-18%
3 110
+60%
4 371
+41%
5 188
+19%
7 861
+52%
10 450
+33%
11 117
+6%
9 721
-13%
6 525
-33%
2 376
-64%
268
-89%
574
+114%
161
-72%
(217)
N/A
(736)
-239%
(957)
-30%
819
N/A
3 519
+330%
5 878
+67%
6 223
+6%
5 046
-19%
3 126
-38%
59
-98%
797
+1 251%
69
-91%
1 118
+1 520%
3 192
+186%
2 306
-28%
3 014
+31%
1 161
-61%
(1 412)
N/A
(1 567)
-11%
(1 593)
-2%
(4 090)
-157%
(3 835)
+6%
(4 752)
-24%
(5 152)
-8%
(2 038)
+60%
817
N/A
148
-82%
(328)
N/A
(1 294)
-295%
(833)
+36%
391
N/A
1 767
+352%
925
-48%
1 901
+105%
953
-50%
428
-55%
(36)
N/A
(185)
-407%
821
N/A
1 033
+26%
1 396
+35%
1 497
+7%
876
-41%
593
-32%
Operating Income
Operating Expenses
(1 396)
(2 345)
(3 163)
(2 980)
(2 944)
(2 263)
(3 416)
(2 785)
(2 639)
(3 412)
(2 725)
(3 907)
(4 456)
(4 337)
(3 552)
(3 834)
(4 092)
(4 335)
(5 013)
(5 319)
(5 196)
(5 332)
(4 621)
(4 518)
(4 568)
(4 307)
(4 533)
(4 395)
(4 474)
(5 045)
(5 283)
(7 713)
(7 397)
(6 776)
(4 102)
(3 630)
(3 921)
(4 471)
(4 835)
(10 682)
(4 355)
(3 344)
(3 016)
(2 742)
(2 925)
(6 028)
(2 576)
(4 630)
(4 443)
(4 420)
(2 539)
(1 265)
(1 099)
(244)
(1 679)
(2 321)
(2 698)
(3 645)
(6 661)
(7 508)
(8 452)
(5 744)
(6 024)
(10 500)
(10 818)
Selling, General & Administrative
(678)
(1 034)
(1 492)
(1 904)
(2 224)
(2 484)
(2 066)
(2 964)
(2 720)
(2 545)
(2 091)
(3 004)
(3 527)
(4 009)
(2 460)
(3 551)
(3 808)
(4 050)
(3 448)
(4 501)
(4 785)
(4 921)
(3 277)
(4 396)
(3 633)
(3 045)
(3 219)
(3 015)
(3 281)
(3 607)
(3 798)
(4 092)
(3 715)
(3 391)
(2 903)
(2 496)
(2 743)
(3 243)
(3 571)
(3 923)
(3 562)
(2 825)
(2 540)
(2 383)
(2 524)
(2 680)
(2 314)
(4 166)
(3 997)
(3 975)
(1 585)
(1 153)
(948)
(237)
(1 343)
(2 109)
(2 505)
(3 474)
(6 473)
(7 213)
(8 163)
(5 062)
(5 167)
(5 093)
(5 186)
Research & Development
(620)
(1 150)
(1 467)
0
0
0
(944)
0
0
0
(333)
0
0
0
(585)
0
0
0
(948)
(515)
0
0
(810)
(271)
(449)
(575)
(562)
(504)
(535)
(588)
(631)
(739)
(700)
(641)
(592)
(551)
(590)
(641)
(671)
(640)
(436)
(270)
(150)
0
0
0
0
(8)
(10)
(10)
0
0
0
0
0
0
0
0
0
0
0
(326)
(524)
(812)
(1 014)
Depreciation & Amortization
(99)
(161)
(204)
0
0
0
(274)
0
0
0
(301)
0
0
0
(508)
0
0
0
(616)
(302)
0
0
(534)
(258)
(485)
(685)
(753)
(844)
(656)
(846)
(854)
(811)
(911)
(673)
(607)
(584)
(589)
(588)
(593)
(473)
(355)
(247)
(324)
(328)
(377)
(420)
(248)
(457)
(433)
(428)
(179)
(172)
(132)
(7)
(154)
(145)
(136)
(171)
(303)
(295)
(289)
(355)
(332)
(366)
(409)
Other Operating Expenses
0
0
0
(1 076)
(720)
221
(131)
177
80
(867)
0
(903)
(929)
(328)
0
(283)
(284)
(285)
0
0
(411)
(411)
0
407
0
0
0
(32)
0
(4)
0
(2 071)
(2 071)
(2 071)
0
0
0
0
0
(5 646)
0
0
0
(31)
(24)
(2 928)
(14)
0
(3)
(6)
(775)
60
(18)
0
(182)
(67)
(57)
0
115
0
0
0
0
(4 229)
(4 209)
Operating Income
5 693
N/A
7 466
+31%
7 987
+7%
6 287
-21%
3 065
-51%
1 386
-55%
(693)
N/A
(404)
+42%
(690)
-71%
(302)
+56%
1 646
N/A
1 281
-22%
3 404
+166%
6 111
+80%
7 564
+24%
5 883
-22%
2 430
-59%
(1 961)
N/A
(4 745)
-142%
(4 744)
+0%
(5 034)
-6%
(5 548)
-10%
(5 357)
+3%
(5 476)
-2%
(3 750)
+32%
(789)
+79%
1 344
N/A
1 828
+36%
572
-69%
(1 919)
N/A
(5 224)
-172%
(6 917)
-32%
(7 329)
-6%
(5 659)
+23%
(910)
+84%
(1 324)
-45%
(907)
+31%
(3 310)
-265%
(6 247)
-89%
(12 249)
-96%
(5 948)
+51%
(7 434)
-25%
(6 850)
+8%
(7 494)
-9%
(8 077)
-8%
(8 065)
+0%
(1 759)
+78%
(4 481)
-155%
(4 770)
-6%
(5 713)
-20%
(3 371)
+41%
(874)
+74%
669
N/A
682
+2%
222
-67%
(1 368)
N/A
(2 269)
-66%
(3 682)
-62%
(6 846)
-86%
(6 687)
+2%
(7 419)
-11%
(4 348)
+41%
(4 527)
-4%
(9 624)
-113%
(10 225)
-6%
Pre-Tax Income
Interest Income Expense
704
1 265
1 055
1 186
601
178
1 144
483
441
389
20
334
281
226
(522)
(401)
(516)
(553)
(502)
(226)
(296)
(405)
(645)
(537)
(555)
(569)
(712)
(914)
(1 076)
(1 602)
(967)
(1 477)
(1 869)
(1 754)
(2 601)
(2 118)
(1 513)
(1 180)
(2 815)
(2 569)
(2 594)
(714)
(580)
(317)
(264)
(1 926)
(435)
(364)
(515)
(448)
(184)
596
1 415
150
982
84
(945)
358
(331)
1 439
(323)
3 012
2 770
(1 056)
473
Non-Reccuring Items
0
0
0
0
0
0
(40)
0
0
0
0
0
0
0
(966)
0
0
0
0
0
0
0
(505)
(79)
(108)
(105)
(149)
0
0
0
(2 070)
0
0
0
(629)
(1 003)
(1 069)
(1 071)
(5 950)
0
(5 992)
(5 578)
(2 330)
(2 871)
(2 497)
0
(196)
(307)
(1 099)
(1 017)
0
0
0
20
0
0
(12)
(2 237)
(2 281)
(2 280)
(2 298)
(3 421)
(4 228)
0
0
Gain/Loss on Disposition of Assets
(42)
(42)
(107)
0
0
0
0
0
0
0
(500)
0
0
0
(1 030)
0
0
0
(156)
(24)
0
0
6
(14)
(28)
(28)
(32)
(9)
5
5
9
(7)
(5)
(5)
(1)
3
3
0
(8)
(52)
0
0
(47)
0
8
0
(49)
0
(2)
(161)
(140)
(115)
46
53
0
(20)
(18)
(12)
0
0
0
4
3
0
0
Total Other Income
(607)
(606)
(677)
(771)
(135)
(135)
1
0
1
1
(237)
(337)
(1 600)
(2 238)
(153)
(1 786)
(1 030)
(742)
10
(570)
(1 916)
(3 138)
(2 816)
(3 550)
(1 842)
(265)
(215)
(243)
(330)
(298)
(369)
(304)
(56)
7
(3 257)
(3 297)
(3 378)
(3 519)
(25 966)
(25 902)
(25 486)
(25 440)
(824)
(808)
(944)
(837)
219
668
399
97
(162)
(175)
85
(57)
434
340
212
(984)
(1 146)
(1 297)
(1 140)
356
72
1 197
3 001
Pre-Tax Income
5 749
N/A
8 083
+41%
8 258
+2%
6 702
-19%
3 531
-47%
1 429
-60%
412
-71%
79
-81%
(248)
N/A
88
N/A
930
+957%
1 278
+37%
2 085
+63%
4 099
+97%
4 893
+19%
3 696
-24%
884
-76%
(3 256)
N/A
(5 393)
-66%
(5 564)
-3%
(7 246)
-30%
(9 091)
-25%
(9 317)
-2%
(9 656)
-4%
(6 285)
+35%
(1 756)
+72%
236
N/A
663
+181%
(827)
N/A
(3 814)
-361%
(8 621)
-126%
(8 704)
-1%
(9 259)
-6%
(7 409)
+20%
(7 398)
+0%
(7 737)
-5%
(6 862)
+11%
(9 079)
-32%
(40 985)
-351%
(40 773)
+1%
(40 020)
+2%
(39 166)
+2%
(10 631)
+73%
(11 488)
-8%
(11 773)
-2%
(10 828)
+8%
(2 220)
+79%
(4 485)
-102%
(5 987)
-33%
(7 243)
-21%
(3 858)
+47%
(569)
+85%
2 215
N/A
847
-62%
1 637
+93%
(963)
N/A
(3 033)
-215%
(6 557)
-116%
(10 605)
-62%
(8 825)
+17%
(11 180)
-27%
(4 397)
+61%
(5 910)
-34%
(9 483)
-60%
(6 751)
+29%
Net Income
Tax Provision
(971)
(1 347)
(1 223)
(1 342)
(420)
(56)
(157)
(38)
94
179
(27)
(65)
(470)
(1 135)
(1 053)
(1 174)
(1 213)
(405)
(290)
66
1 025
1 285
1 518
1 379
933
530
388
545
505
1 010
1 336
1 451
1 423
1 054
(545)
(779)
(2 622)
(1 544)
(1 607)
(1 701)
58
(1 229)
(3)
(3)
(3)
(3)
(5)
(6)
(5)
37
43
17
(72)
0
(120)
(113)
(49)
(178)
(180)
(161)
(178)
0
0
0
0
Income from Continuing Operations
4 778
6 736
7 035
5 359
3 110
1 372
254
40
(155)
265
903
1 212
1 613
2 963
3 840
2 522
(328)
(3 660)
(5 682)
(5 498)
(6 221)
(7 806)
(7 799)
(8 276)
(5 351)
(1 225)
624
1 207
(323)
(2 805)
(7 285)
(7 254)
(7 838)
(6 358)
(7 944)
(8 518)
(9 485)
(10 623)
(42 592)
(42 474)
(39 962)
(40 395)
(10 635)
(11 491)
(11 777)
(10 832)
(2 225)
(4 492)
(5 992)
(7 206)
(3 815)
(551)
2 143
847
1 518
(1 076)
(3 082)
(6 735)
(10 785)
(8 986)
(11 358)
(4 397)
(5 910)
(9 483)
(6 751)
Income to Minority Interest
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
1
1
46
40
37
17
(216)
(172)
(162)
(144)
36
(19)
(83)
(84)
69
91
109
68
(76)
(149)
(112)
(38)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
4 778
N/A
6 736
+41%
6 942
+3%
5 362
-23%
2 917
-46%
1 082
-63%
254
-77%
41
-84%
(56)
N/A
461
N/A
903
+96%
1 212
+34%
1 613
+33%
2 963
+84%
3 840
+30%
2 522
-34%
(328)
N/A
(3 660)
-1 016%
(5 682)
-55%
(5 498)
+3%
(6 221)
-13%
(7 806)
-25%
(7 799)
+0%
(8 276)
-6%
(5 351)
+35%
(1 225)
+77%
624
N/A
1 207
+93%
(322)
N/A
(2 804)
-771%
(7 239)
-158%
(7 214)
+0%
(7 921)
-10%
(6 355)
+20%
(9 369)
-47%
(9 957)
-6%
(10 737)
-8%
(11 963)
-11%
(43 331)
-262%
(43 211)
+0%
(40 821)
+6%
(41 255)
-1%
(10 566)
+74%
(11 402)
-8%
(11 669)
-2%
(10 764)
+8%
(6 418)
+40%
(9 182)
-43%
(10 646)
-16%
(11 786)
-11%
(3 769)
+68%
(646)
+83%
2 018
N/A
790
-61%
429
-46%
(2 090)
N/A
(4 256)
-104%
(11 289)
-165%
(15 663)
-39%
(13 403)
+14%
(15 847)
-18%
(4 392)
+72%
(5 914)
-35%
(9 930)
-68%
(6 968)
+30%
EPS (Diluted)
14 523.9
N/A
20 477.03
+41%
18 231.67
-11%
16 624.09
-9%
8 289.48
-50%
2 608.07
-69%
572.42
-78%
29.3
-95%
-178.87
N/A
968.2
N/A
1 990.67
+106%
2 675.34
+34%
3 519.42
+32%
6 400.07
+82%
7 964.47
+24%
5 274.18
-34%
-753.25
N/A
-7 879.09
-946%
-11 965.84
-52%
-11 577.77
+3%
-13 100.11
-13%
-16 436.7
-25%
-16 423.94
+0%
-17 426.94
-6%
-11 268.01
+35%
-1 225
+89%
1 294.24
N/A
1 207
-7%
-322
N/A
-2 804
-771%
-7 239
-158%
-7 214
+0%
-7 921
-10%
-6 355
+20%
-9 369
-47%
-9 957
-6%
-1 342.12
+87%
-2 392.6
-78%
-43 331
-1 711%
-43 211
+0%
-40 821
+6%
-41 255
-1%
-556.1
+99%
-760.13
-37%
-777.93
-2%
-717.6
+8%
-1 753.53
-144%
-1 168.1
+33%
-1 039.76
+11%
-1 044.98
-1%
-609
+42%
-50.31
+92%
152.12
N/A
49.26
-68%
30.06
-39%
-141.42
N/A
-287.6
-103%
-622.31
-116%
-821.36
-32%
-702.22
+15%
-869.26
-24%
-193.99
+78%
-235.29
-21%
-394.04
-67%
-3 018.25
-666%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett