S
Samkee Corp
KOSDAQ:122350
Samkee Corp
KOSDAQ:122350
Price:
1 416
KRW
1.65%
Market Closed
Market Cap:
₩54.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Samkee Corp
KOSDAQ:122350
|
KR |
|
J
|
Jiangsu Zongyi Co Ltd
SSE:600770
|
CN |
|
CNFC Overseas Fisheries Co Ltd
SZSE:000798
|
CN |
|
A
|
ACS Actividades de Construccion y Servicios SA
XBER:OCI1
|
ES |
|
Horizon Minerals Ltd
ASX:HRZ
|
AU |
Income Statement
Earnings Waterfall
Samkee Corp
Samkee Corp
Income Statement
Samkee Corp
Samkee Corp
Currency: KRW
| 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 | 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 |
24
|
37
|
49
|
50
|
51
|
918
|
1 632
|
2 063
|
4 739
|
2 065
|
0
|
1 740
|
3 426
|
2 580
|
3 555
|
3 620
|
3 758
|
3 838
|
3 858
|
3 872
|
3 741
|
3 695
|
3 647
|
3 623
|
3 735
|
3 833
|
3 979
|
4 207
|
4 421
|
4 708
|
5 029
|
5 483
|
6 025
|
6 434
|
6 912
|
7 157
|
7 386
|
7 399
|
7 094
|
6 846
|
6 645
|
6 538
|
7 144
|
7 354
|
6 029
|
6 651
|
6 272
|
6 722
|
7 020
|
8 284
|
9 254
|
12 268
|
12 217
|
12 524
|
13 608
|
14 707
|
16 126
|
17 062
|
16 682
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
41 190
N/A
|
71 303
+73%
|
103 019
+44%
|
187 482
+82%
|
192 400
+3%
|
210 217
+9%
|
223 693
+6%
|
204 179
-9%
|
219 056
+7%
|
232 949
+6%
|
243 984
+5%
|
243 940
0%
|
246 954
+1%
|
252 098
+2%
|
260 938
+4%
|
276 145
+6%
|
291 074
+5%
|
297 053
+2%
|
302 059
+2%
|
304 483
+1%
|
307 645
+1%
|
309 006
+0%
|
307 782
0%
|
292 561
-5%
|
274 565
-6%
|
272 702
-1%
|
271 988
0%
|
277 273
+2%
|
278 376
+0%
|
279 666
+0%
|
285 511
+2%
|
301 766
+6%
|
311 710
+3%
|
310 299
0%
|
328 235
+6%
|
362 646
+10%
|
425 613
+17%
|
510 675
+20%
|
560 125
+10%
|
504 512
-10%
|
555 693
+10%
|
535 256
-4%
|
538 110
+1%
|
411 087
-24%
|
410 053
0%
|
405 491
-1%
|
537 441
+33%
|
540 305
+1%
|
540 761
+0%
|
537 732
-1%
|
542 110
+1%
|
544 069
+0%
|
551 168
+1%
|
562 509
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(36 162)
|
(60 759)
|
(87 825)
|
(157 769)
|
(161 680)
|
(175 744)
|
(187 259)
|
(175 532)
|
(187 798)
|
(201 829)
|
(211 233)
|
(207 814)
|
(209 958)
|
(213 180)
|
(220 135)
|
(231 267)
|
(243 754)
|
(250 414)
|
(256 075)
|
(259 004)
|
(261 333)
|
(262 421)
|
(261 619)
|
(251 746)
|
(238 611)
|
(238 642)
|
(239 970)
|
(247 072)
|
(248 953)
|
(250 754)
|
(257 760)
|
(268 293)
|
(278 115)
|
(279 078)
|
(293 161)
|
(329 957)
|
(389 638)
|
(457 145)
|
(503 703)
|
(459 331)
|
(503 435)
|
(493 288)
|
(491 417)
|
(368 164)
|
(364 686)
|
(365 893)
|
(487 632)
|
(490 637)
|
(494 656)
|
(490 949)
|
(491 010)
|
(490 746)
|
(492 430)
|
(499 372)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 028
N/A
|
10 543
+110%
|
15 193
+44%
|
29 713
+96%
|
30 720
+3%
|
34 474
+12%
|
36 436
+6%
|
28 646
-21%
|
31 259
+9%
|
31 121
0%
|
32 751
+5%
|
36 125
+10%
|
36 997
+2%
|
38 919
+5%
|
40 805
+5%
|
44 878
+10%
|
47 322
+5%
|
46 641
-1%
|
45 986
-1%
|
45 479
-1%
|
46 314
+2%
|
46 588
+1%
|
46 166
-1%
|
40 815
-12%
|
35 955
-12%
|
34 060
-5%
|
32 017
-6%
|
30 201
-6%
|
29 423
-3%
|
28 913
-2%
|
27 752
-4%
|
33 473
+21%
|
33 597
+0%
|
31 222
-7%
|
35 075
+12%
|
32 689
-7%
|
35 976
+10%
|
53 530
+49%
|
56 422
+5%
|
45 181
-20%
|
52 258
+16%
|
41 968
-20%
|
46 693
+11%
|
42 922
-8%
|
45 367
+6%
|
39 599
-13%
|
49 809
+26%
|
49 669
0%
|
46 105
-7%
|
46 783
+1%
|
51 100
+9%
|
53 323
+4%
|
58 737
+10%
|
63 136
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(199)
|
(312)
|
(334)
|
(342)
|
(318)
|
(5 326)
|
(8 297)
|
(10 457)
|
(11 660)
|
(9 209)
|
(9 018)
|
(9 729)
|
(11 659)
|
(12 476)
|
(13 380)
|
(14 609)
|
(16 498)
|
(17 833)
|
(19 347)
|
(20 148)
|
(21 171)
|
(22 004)
|
(22 335)
|
(22 908)
|
(24 127)
|
(25 306)
|
(25 936)
|
(26 807)
|
(27 511)
|
(27 654)
|
(26 725)
|
(26 521)
|
(24 701)
|
(24 220)
|
(26 013)
|
(26 681)
|
(27 686)
|
(27 711)
|
(27 676)
|
(28 357)
|
(35 404)
|
(45 658)
|
(50 463)
|
(52 693)
|
(49 329)
|
(44 942)
|
(43 235)
|
(45 192)
|
(32 031)
|
(32 147)
|
(31 015)
|
(41 811)
|
(42 671)
|
(44 201)
|
(45 353)
|
(44 944)
|
(45 987)
|
(45 913)
|
(46 729)
|
|
| Selling, General & Administrative |
(199)
|
(312)
|
(334)
|
(342)
|
(318)
|
(2 591)
|
(5 051)
|
(7 050)
|
(10 345)
|
(11 945)
|
(12 264)
|
(13 136)
|
(11 658)
|
(12 476)
|
(13 382)
|
(14 611)
|
(16 497)
|
(17 834)
|
(19 347)
|
(20 148)
|
(21 171)
|
(22 004)
|
(22 335)
|
(22 908)
|
(24 127)
|
(25 306)
|
(25 936)
|
(26 807)
|
(27 511)
|
(27 653)
|
(26 725)
|
(26 521)
|
(24 701)
|
(24 221)
|
(26 013)
|
(26 682)
|
(27 687)
|
(27 712)
|
(27 676)
|
(28 356)
|
(35 405)
|
(45 656)
|
(50 462)
|
(52 692)
|
(49 329)
|
(44 676)
|
(42 968)
|
(44 926)
|
(32 031)
|
(29 684)
|
(26 510)
|
(33 754)
|
(34 726)
|
(36 030)
|
(37 186)
|
(36 349)
|
(36 624)
|
(36 961)
|
(37 522)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(633)
|
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
|
(2 463)
|
(4 505)
|
(8 057)
|
(7 944)
|
(8 172)
|
(8 168)
|
(8 595)
|
(9 363)
|
(8 952)
|
(9 207)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(683)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2 736)
|
(3 247)
|
(3 408)
|
0
|
2 736
|
3 246
|
3 407
|
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
|
(266)
|
(266)
|
(266)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(199)
N/A
|
(312)
-57%
|
(334)
-7%
|
(342)
-2%
|
(318)
+7%
|
(298)
+6%
|
2 247
N/A
|
4 737
+111%
|
18 052
+281%
|
21 512
+19%
|
25 456
+18%
|
26 706
+5%
|
16 988
-36%
|
18 781
+11%
|
17 739
-6%
|
18 141
+2%
|
19 628
+8%
|
19 164
-2%
|
19 573
+2%
|
20 658
+6%
|
23 708
+15%
|
25 318
+7%
|
24 305
-4%
|
23 076
-5%
|
21 352
-7%
|
21 007
-2%
|
20 651
-2%
|
19 358
-6%
|
13 304
-31%
|
8 301
-38%
|
7 335
-12%
|
5 497
-25%
|
5 500
+0%
|
5 203
-5%
|
2 899
-44%
|
1 070
-63%
|
5 786
+441%
|
5 884
+2%
|
3 546
-40%
|
6 718
+89%
|
(2 716)
N/A
|
(9 681)
-256%
|
3 068
N/A
|
3 729
+22%
|
(4 148)
N/A
|
7 315
N/A
|
(1 267)
N/A
|
1 501
N/A
|
10 891
+626%
|
13 219
+21%
|
8 584
-35%
|
7 999
-7%
|
6 998
-13%
|
1 904
-73%
|
1 430
-25%
|
6 156
+331%
|
7 336
+19%
|
12 825
+75%
|
16 407
+28%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
344
|
674
|
720
|
754
|
790
|
(253)
|
(1 171)
|
(1 811)
|
(4 111)
|
(4 089)
|
(4 045)
|
(4 283)
|
(3 177)
|
(3 001)
|
(3 108)
|
(3 483)
|
(4 079)
|
(4 115)
|
(4 411)
|
(4 569)
|
(4 690)
|
(4 518)
|
(4 993)
|
(4 714)
|
(5 116)
|
(5 715)
|
(3 975)
|
(3 128)
|
(3 605)
|
(1 468)
|
(3 758)
|
(6 796)
|
(6 344)
|
(6 418)
|
(6 366)
|
(4 935)
|
(6 120)
|
(4 977)
|
(5 865)
|
(5 039)
|
(7 909)
|
(7 431)
|
(5 076)
|
(925)
|
(4 439)
|
(8 294)
|
(6 712)
|
(5 281)
|
4 482
|
636
|
(6 095)
|
(4 205)
|
(3 529)
|
1 287
|
(2 800)
|
(2 796)
|
(6 201)
|
(11 760)
|
(8 206)
|
|
| 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
|
(266)
|
0
|
0
|
0
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(1 013)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(546)
|
144
|
0
|
(112)
|
(500)
|
(110)
|
(47)
|
194
|
(122)
|
365
|
208
|
163
|
344
|
(4 410)
|
(3 154)
|
(3 089)
|
(3 292)
|
1 269
|
147
|
1 389
|
1 984
|
1 785
|
2 007
|
892
|
1 055
|
1 303
|
1 043
|
891
|
1 208
|
1 133
|
1 286
|
1 377
|
115
|
(26)
|
(220)
|
(177)
|
1 574
|
1 399
|
1 680
|
1 311
|
18
|
(30)
|
397
|
2 629
|
2 677
|
2 511
|
2 411
|
51
|
1
|
(111)
|
(159)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
320
|
621
|
(600)
|
(552)
|
999
|
(448)
|
1 105
|
1 203
|
989
|
1 120
|
1 134
|
1 166
|
2 436
|
2 137
|
3 182
|
2 902
|
1 498
|
1 397
|
214
|
588
|
1 026
|
1 025
|
1 165
|
982
|
626
|
746
|
619
|
454
|
557
|
882
|
981
|
1 100
|
1 386
|
1 115
|
1 089
|
1 254
|
2 199
|
2 104
|
2 062
|
1 971
|
269
|
46
|
(313)
|
(1 297)
|
(2 115)
|
(3 058)
|
(3 976)
|
(4 524)
|
(4 849)
|
(5 363)
|
(5 529)
|
|
| Pre-Tax Income |
144
N/A
|
362
+151%
|
386
+7%
|
414
+7%
|
472
+14%
|
(551)
N/A
|
1 075
N/A
|
2 924
+172%
|
13 715
+369%
|
18 188
+33%
|
20 811
+14%
|
21 759
+5%
|
14 311
-34%
|
15 224
+6%
|
15 691
+3%
|
16 057
+2%
|
16 416
+2%
|
16 534
+1%
|
16 503
0%
|
17 417
+6%
|
21 798
+25%
|
18 526
-15%
|
19 340
+4%
|
18 176
-6%
|
14 443
-21%
|
17 957
+24%
|
17 036
-5%
|
18 205
+7%
|
12 709
-30%
|
9 643
-24%
|
6 748
-30%
|
575
-91%
|
836
+45%
|
833
0%
|
(1 805)
N/A
|
(2 522)
-40%
|
1 431
N/A
|
2 921
+104%
|
(53)
N/A
|
4 156
N/A
|
(9 124)
N/A
|
(16 024)
-76%
|
(1 140)
+93%
|
3 880
N/A
|
(5 079)
N/A
|
2 525
N/A
|
(4 236)
N/A
|
(498)
+88%
|
15 661
N/A
|
13 872
-11%
|
2 573
-81%
|
4 936
+92%
|
4 031
-18%
|
2 643
-34%
|
(2 936)
N/A
|
(2 127)
+28%
|
(3 713)
-75%
|
(4 410)
-19%
|
2 514
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(27)
|
(4)
|
(75)
|
(44)
|
(82)
|
(185)
|
(296)
|
(589)
|
(2 865)
|
(3 033)
|
(4 066)
|
(4 002)
|
(1 711)
|
(2 279)
|
(1 851)
|
(2 165)
|
(2 176)
|
(1 885)
|
(2 404)
|
(1 669)
|
(5 692)
|
(5 137)
|
(4 994)
|
(5 047)
|
(1 904)
|
(2 675)
|
(2 426)
|
(2 359)
|
(1 812)
|
(1 275)
|
(546)
|
(199)
|
(247)
|
58
|
1 089
|
829
|
576
|
151
|
(185)
|
(278)
|
1 703
|
1 968
|
(553)
|
(551)
|
(4 899)
|
(5 915)
|
(6 591)
|
(8 567)
|
(5 132)
|
(2 495)
|
(4 700)
|
2 302
|
3 145
|
3 419
|
7 407
|
(1 069)
|
(1 206)
|
(930)
|
172
|
|
| Income from Continuing Operations |
117
|
358
|
311
|
369
|
389
|
(736)
|
778
|
2 335
|
10 849
|
15 154
|
16 745
|
17 757
|
12 599
|
12 947
|
13 842
|
13 894
|
14 240
|
14 649
|
14 099
|
15 749
|
16 106
|
13 390
|
14 347
|
13 129
|
12 539
|
15 282
|
14 610
|
15 847
|
10 897
|
8 369
|
6 204
|
377
|
589
|
892
|
(716)
|
(1 693)
|
2 008
|
3 072
|
(237)
|
3 880
|
(7 421)
|
(14 054)
|
(1 692)
|
3 330
|
(9 979)
|
(3 390)
|
(10 827)
|
(9 065)
|
10 529
|
11 377
|
(2 127)
|
7 238
|
7 176
|
6 062
|
4 471
|
(3 196)
|
(4 919)
|
(5 340)
|
2 685
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(243)
|
(397)
|
(660)
|
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
|
(46)
|
(205)
|
10
|
(613)
|
(1 420)
|
(2 829)
|
(3 081)
|
(2 515)
|
(1 117)
|
(1 922)
|
(1 132)
|
(1 390)
|
616
|
344
|
349
|
412
|
(1 381)
|
|
| Net Income (Common) |
117
N/A
|
358
+206%
|
311
-13%
|
369
+19%
|
389
+5%
|
(736)
N/A
|
778
N/A
|
2 335
+200%
|
10 849
+365%
|
15 154
+40%
|
16 502
+9%
|
17 360
+5%
|
11 940
-31%
|
12 426
+4%
|
13 564
+9%
|
13 770
+2%
|
14 240
+3%
|
14 649
+3%
|
14 099
-4%
|
15 749
+12%
|
16 106
+2%
|
13 390
-17%
|
14 347
+7%
|
13 129
-8%
|
12 539
-4%
|
15 282
+22%
|
14 610
-4%
|
15 847
+8%
|
10 897
-31%
|
8 369
-23%
|
6 204
-26%
|
377
-94%
|
589
+56%
|
892
+51%
|
(716)
N/A
|
(1 693)
-136%
|
2 008
N/A
|
3 072
+53%
|
(237)
N/A
|
3 880
N/A
|
(7 421)
N/A
|
(14 054)
-89%
|
(1 738)
+88%
|
3 124
N/A
|
(12 058)
N/A
|
(4 003)
+67%
|
(12 247)
-206%
|
(11 894)
+3%
|
6 217
N/A
|
8 960
+44%
|
(2 993)
N/A
|
6 346
N/A
|
8 303
+31%
|
5 602
-33%
|
5 866
+5%
|
(2 852)
N/A
|
(4 570)
-60%
|
(4 928)
-8%
|
1 304
N/A
|
|
| EPS (Diluted) |
14.62
N/A
|
44.75
+206%
|
38.87
-13%
|
52.71
+36%
|
48.62
-8%
|
-36.79
N/A
|
26.82
N/A
|
77.83
+190%
|
387.46
+398%
|
473.56
+22%
|
550.06
+16%
|
578.66
+5%
|
398
-31%
|
414.2
+4%
|
437.54
+6%
|
860.62
+97%
|
491.03
-43%
|
472.54
-4%
|
454.8
-4%
|
508.03
+12%
|
519.54
+2%
|
431.93
-17%
|
462.8
+7%
|
423.51
-8%
|
404.48
-4%
|
492.96
+22%
|
471.29
-4%
|
511.19
+8%
|
351.51
-31%
|
269.96
-23%
|
177.25
-34%
|
12.16
-93%
|
16.82
+38%
|
24.1
+43%
|
-19.35
N/A
|
-45.75
-136%
|
52.84
N/A
|
80.84
+53%
|
-6.23
N/A
|
102.1
N/A
|
-195.28
N/A
|
-370.2
-90%
|
-45.78
+88%
|
82.28
N/A
|
-317.63
N/A
|
-105.44
+67%
|
-322.63
-206%
|
-313.33
+3%
|
163.77
N/A
|
236.02
+44%
|
-78.83
N/A
|
167.16
N/A
|
218.73
+31%
|
147.58
-33%
|
154.51
+5%
|
-75.13
N/A
|
-120.39
-60%
|
-129.82
-8%
|
34.19
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
