C
Chunbo Co Ltd
KOSDAQ:278280
Chunbo Co Ltd
KOSDAQ:278280
Price:
53 000
KRW
-1.3%
Market Closed
Market Cap:
₩530B
Income Statement
Earnings Waterfall
Chunbo Co Ltd
Chunbo Co Ltd
Income Statement
Chunbo Co Ltd
Chunbo Co Ltd
Currency: KRW
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Interest Expense |
659
|
804
|
703
|
644
|
595
|
536
|
446
|
446
|
443
|
434
|
389
|
346
|
326
|
315
|
383
|
539
|
830
|
2 235
|
5 219
|
8 060
|
10 905
|
13 111
|
14 259
|
15 678
|
17 020
|
18 786
|
20 405
|
22 150
|
19 116
|
21 474
|
0
|
0
|
|
| Revenue |
87 486
N/A
|
94 319
+8%
|
100 520
+7%
|
104 471
+4%
|
120 089
+15%
|
127 960
+7%
|
133 539
+4%
|
138 105
+3%
|
135 311
-2%
|
140 193
+4%
|
140 454
+0%
|
144 126
+3%
|
155 491
+8%
|
166 073
+7%
|
192 811
+16%
|
228 375
+18%
|
271 579
+19%
|
316 789
+17%
|
322 159
+2%
|
332 950
+3%
|
328 859
-1%
|
281 575
-14%
|
310 056
+10%
|
274 802
-11%
|
182 698
-34%
|
222 447
+22%
|
164 086
-26%
|
152 269
-7%
|
144 913
-5%
|
140 719
-3%
|
137 878
-2%
|
130 959
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(67 412)
|
(74 891)
|
(77 718)
|
(80 494)
|
(90 899)
|
(95 466)
|
(99 813)
|
(106 303)
|
(106 196)
|
(111 576)
|
(112 107)
|
(114 782)
|
(123 209)
|
(131 257)
|
(154 006)
|
(184 172)
|
(217 168)
|
(253 254)
|
(255 174)
|
(261 604)
|
(263 928)
|
(232 213)
|
(268 425)
|
(247 615)
|
(183 067)
|
(248 268)
|
(192 690)
|
(180 641)
|
(159 038)
|
(124 061)
|
(119 882)
|
(113 231)
|
|
| Gross Profit |
20 074
N/A
|
19 428
-3%
|
22 803
+17%
|
23 978
+5%
|
29 190
+22%
|
32 495
+11%
|
33 727
+4%
|
31 803
-6%
|
29 115
-8%
|
28 619
-2%
|
28 349
-1%
|
29 346
+4%
|
32 282
+10%
|
34 817
+8%
|
38 805
+11%
|
44 203
+14%
|
54 411
+23%
|
63 536
+17%
|
66 984
+5%
|
71 345
+7%
|
64 931
-9%
|
49 362
-24%
|
41 630
-16%
|
27 187
-35%
|
(369)
N/A
|
(25 821)
-6 889%
|
(28 604)
-11%
|
(28 371)
+1%
|
(14 125)
+50%
|
16 658
N/A
|
17 996
+8%
|
17 729
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 038)
|
(2 159)
|
(2 261)
|
(2 391)
|
(2 149)
|
(2 614)
|
(2 346)
|
(2 168)
|
(1 919)
|
(3 041)
|
(1 757)
|
(3 522)
|
(2 150)
|
(2 396)
|
(3 133)
|
(3 686)
|
(3 782)
|
(4 340)
|
(5 346)
|
(6 282)
|
(8 458)
|
(9 287)
|
(10 938)
|
(10 984)
|
(7 675)
|
(9 860)
|
(8 338)
|
(8 486)
|
(8 627)
|
(8 958)
|
37 396
|
37 284
|
|
| Selling, General & Administrative |
(1 813)
|
(1 898)
|
(1 966)
|
(2 071)
|
(1 843)
|
(2 250)
|
(1 983)
|
(1 882)
|
(1 622)
|
(1 228)
|
(1 445)
|
(1 531)
|
(1 787)
|
(1 878)
|
(2 329)
|
(2 638)
|
(2 413)
|
(2 588)
|
(2 955)
|
(3 584)
|
(5 540)
|
(6 316)
|
(7 608)
|
(7 670)
|
(5 043)
|
(6 599)
|
(5 789)
|
(6 009)
|
(6 323)
|
(6 688)
|
(6 622)
|
(6 752)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(176)
|
(385)
|
(583)
|
(880)
|
(1 205)
|
(1 757)
|
(1 970)
|
(2 070)
|
(2 096)
|
(2 199)
|
(2 160)
|
(1 692)
|
(2 081)
|
(1 586)
|
(1 507)
|
(1 333)
|
(1 283)
|
(1 185)
|
(1 160)
|
|
| Depreciation & Amortization |
(225)
|
(261)
|
(296)
|
(322)
|
(306)
|
(290)
|
(288)
|
(286)
|
(297)
|
(313)
|
(314)
|
(311)
|
(326)
|
(343)
|
(383)
|
(428)
|
(489)
|
(591)
|
(678)
|
(772)
|
(847)
|
(874)
|
(1 131)
|
(1 154)
|
(940)
|
(1 179)
|
(963)
|
(969)
|
(970)
|
(986)
|
(999)
|
(1 005)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(74)
|
(75)
|
0
|
0
|
(1 500)
|
0
|
(1 680)
|
0
|
0
|
(36)
|
(36)
|
0
|
44
|
44
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46 202
|
46 202
|
|
| Operating Income |
18 036
N/A
|
17 269
-4%
|
20 541
+19%
|
21 586
+5%
|
27 041
+25%
|
29 879
+10%
|
31 379
+5%
|
29 633
-6%
|
27 196
-8%
|
25 576
-6%
|
26 590
+4%
|
25 822
-3%
|
30 132
+17%
|
32 420
+8%
|
35 672
+10%
|
40 518
+14%
|
50 629
+25%
|
59 196
+17%
|
61 639
+4%
|
65 063
+6%
|
56 473
-13%
|
40 075
-29%
|
30 692
-23%
|
16 203
-47%
|
(8 045)
N/A
|
(35 680)
-344%
|
(36 942)
-4%
|
(36 857)
+0%
|
(22 752)
+38%
|
7 700
N/A
|
55 392
+619%
|
55 013
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 285)
|
(1 072)
|
(735)
|
(768)
|
(219)
|
286
|
597
|
1 291
|
1 087
|
1 415
|
1 335
|
957
|
404
|
1 607
|
1 542
|
4 389
|
4 416
|
2 982
|
5 535
|
8 323
|
(17 350)
|
(14 095)
|
(35 497)
|
(45 403)
|
(23 427)
|
(25 368)
|
(30 685)
|
(30 303)
|
(15 037)
|
(21 793)
|
(6 231)
|
(3 768)
|
|
| Non-Reccuring Items |
30
|
0
|
0
|
0
|
(76)
|
0
|
0
|
(116)
|
(1 500)
|
0
|
(1 722)
|
0
|
(299)
|
(257)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
332
|
62
|
24
|
(20)
|
(308)
|
34 988
|
46 202
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(9)
|
(8)
|
(35)
|
(40)
|
(30)
|
0
|
1
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
111
|
(200)
|
(210)
|
(2 403)
|
(2 494)
|
(2 173)
|
0
|
10
|
(500)
|
(511)
|
(501)
|
(5 883)
|
(5 375)
|
(5 383)
|
(5 364)
|
|
| Total Other Income |
(82)
|
26
|
48
|
46
|
33
|
(20)
|
(36)
|
102
|
1 224
|
1 152
|
1 200
|
1 086
|
91
|
(5)
|
(122)
|
(133)
|
(114)
|
(1 168)
|
(848)
|
(644)
|
(643)
|
686
|
(7 931)
|
(12 968)
|
(10 990)
|
(12 421)
|
(6 401)
|
(4 673)
|
(19 023)
|
(21 115)
|
(20 257)
|
(21 855)
|
|
| Pre-Tax Income |
16 690
N/A
|
16 215
-3%
|
19 819
+22%
|
20 824
+5%
|
26 747
+28%
|
30 145
+13%
|
31 942
+6%
|
30 910
-3%
|
28 013
-9%
|
28 143
+0%
|
27 402
-3%
|
27 865
+2%
|
30 328
+9%
|
33 764
+11%
|
37 090
+10%
|
44 772
+21%
|
54 943
+23%
|
61 121
+11%
|
66 126
+8%
|
72 533
+10%
|
36 077
-50%
|
24 171
-33%
|
(14 865)
N/A
|
(41 837)
-181%
|
(42 389)
-1%
|
(73 946)
-74%
|
(74 559)
-1%
|
(72 643)
+3%
|
(27 706)
+62%
|
5 618
N/A
|
23 522
+319%
|
24 026
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(1 867)
|
(1 536)
|
(2 483)
|
(2 565)
|
(4 111)
|
(5 165)
|
(5 140)
|
(6 002)
|
(4 960)
|
(5 095)
|
(5 356)
|
(5 050)
|
(2 957)
|
(2 905)
|
(2 721)
|
(3 010)
|
(6 928)
|
(9 408)
|
(8 510)
|
(8 919)
|
6 759
|
9 385
|
5 444
|
8 244
|
(3 077)
|
1 920
|
8 770
|
6 662
|
(4 614)
|
(10 890)
|
(12 293)
|
(10 928)
|
|
| Income from Continuing Operations |
14 822
|
14 679
|
17 335
|
18 259
|
22 637
|
24 979
|
26 802
|
24 909
|
23 052
|
23 050
|
22 048
|
22 816
|
27 371
|
30 859
|
34 370
|
41 762
|
48 015
|
51 714
|
57 615
|
63 614
|
42 836
|
33 556
|
(9 421)
|
(33 593)
|
(45 466)
|
(72 026)
|
(65 789)
|
(65 980)
|
(32 319)
|
(5 271)
|
11 229
|
13 099
|
|
| Income to Minority Interest |
1
|
1
|
0
|
3
|
(2)
|
(2)
|
(3)
|
(9)
|
(7)
|
(9)
|
(9)
|
(9)
|
(27)
|
(413)
|
(834)
|
(2 225)
|
(4 245)
|
(5 129)
|
(6 205)
|
(6 969)
|
(5 473)
|
(4 189)
|
(726)
|
1 497
|
3 714
|
6 660
|
5 235
|
5 813
|
4 922
|
2 409
|
2 632
|
2 546
|
|
| Net Income (Common) |
14 824
N/A
|
14 679
-1%
|
17 334
+18%
|
18 261
+5%
|
22 635
+24%
|
24 977
+10%
|
26 799
+7%
|
24 900
-7%
|
23 045
-7%
|
23 041
0%
|
22 038
-4%
|
22 805
+3%
|
27 344
+20%
|
30 445
+11%
|
33 536
+10%
|
39 538
+18%
|
43 770
+11%
|
46 584
+6%
|
51 411
+10%
|
56 645
+10%
|
37 363
-34%
|
29 367
-21%
|
(10 146)
N/A
|
(32 096)
-216%
|
(41 752)
-30%
|
(65 366)
-57%
|
(60 554)
+7%
|
(60 168)
+1%
|
(27 397)
+54%
|
(2 863)
+90%
|
13 861
N/A
|
15 644
+13%
|
|
| EPS (Diluted) |
2 117.71
N/A
|
7 339.5
+247%
|
1 333.38
-82%
|
2 282.62
+71%
|
2 829.37
+24%
|
2 775.22
-2%
|
2 679.9
-3%
|
2 490
-7%
|
2 304.5
-7%
|
2 304.1
0%
|
2 203.8
-4%
|
2 280.5
+3%
|
2 734.4
+20%
|
3 044.5
+11%
|
3 410.14
+12%
|
4 014.53
+18%
|
4 438.22
+11%
|
4 691.26
+6%
|
5 177.29
+10%
|
5 704.42
+10%
|
3 762.65
-34%
|
2 957.41
-21%
|
-1 021.79
N/A
|
-3 232.22
-216%
|
-4 204.61
-30%
|
-6 582.67
-57%
|
-6 098.13
+7%
|
-6 059.19
+1%
|
-2 759.04
+54%
|
-288.29
+90%
|
1 395.86
N/A
|
1 575.47
+13%
|
|
Switch to:
Switch to:
See Also
Discover More
