Watchlist Manager

Watchlist

Price: 486 KRW Market Closed

Market Cap: ₩38.3B

	Pusan Cast Iron Co Ltd KRX:005030	KR
	Nissin Shoji Co Ltd TSE:7490	JP
	NewOrigin Gold Corp XTSX:NEWO	CA

Income Statement

Currency: KRW

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	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	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	4 736	4 734	4 814	4 875	4 718	5 105	5 270	5 492	5 781	5 547	5 307	4 924	4 546	4 312	4 243	4 272	4 420	3 686	3 652	3 644	3 568	3 333	3 986	4 607	5 902	6 625	6 349	5 962	5 701	5 475	5 389	5 392	5 234	5 175	4 938	4 703	4 514	0	0	1 861	3 820	0	0	3 374	6 890	4 163	6 257	6 228	8 491	0	0	4 346	8 487	6 030	7 729	7 454	7 583	7 102	7 369	7 128	6 642	6 540	5 998	5 978	6 141	6 724	7 325	7 918	8 169	8 278	8 344	8 182	8 392	0	0	0
Revenue	108 278 N/A	108 739 +0%	115 244 +6%	124 537 +8%	126 553 +2%	133 956 +6%	146 174 +9%	145 091 -1%	146 987 +1%	132 116 -10%	112 740 -15%	107 615 -5%	107 499 0%	119 688 +11%	134 487 +12%	146 274 +9%	156 514 +7%	164 295 +5%	170 436 +4%	174 887 +3%	178 798 +2%	187 897 +5%	193 970 +3%	194 521 +0%	197 974 +2%	191 540 -3%	184 843 -3%	187 115 +1%	194 220 +4%	201 806 +4%	206 791 +2%	205 445 -1%	202 424 -1%	199 798 -1%	198 998 0%	197 730 -1%	192 132 -3%	190 326 -1%	187 253 -2%	182 904 -2%	179 589 -2%	180 779 +1%	183 592 +2%	190 292 +4%	190 696 +0%	189 132 -1%	191 392 +1%	193 816 +1%	203 829 +5%	211 767 +4%	213 436 +1%	212 767 0%	204 597 -4%	189 697 -7%	160 361 -15%	149 334 -7%	152 725 +2%	152 691 0%	177 657 +16%	188 283 +6%	186 827 -1%	203 501 +9%	211 159 +4%	214 465 +2%	230 549 +7%	231 358 +0%	236 319 +2%	250 391 +6%	241 721 -3%	239 820 -1%	238 364 -1%	219 015 -8%	213 030 -3%	212 244 0%	203 713 -4%	204 680 +0%
Gross Profit
Cost of Revenue	(89 734)	(89 503)	(94 913)	(102 864)	(105 726)	(112 877)	(124 592)	(123 212)	(124 712)	(112 441)	(96 880)	(94 867)	(95 385)	(106 703)	(117 975)	(127 122)	(137 713)	(144 431)	(152 049)	(157 074)	(158 182)	(166 937)	(172 085)	(174 910)	(179 727)	(175 665)	(171 382)	(172 844)	(179 509)	(184 567)	(186 837)	(184 659)	(181 878)	(180 950)	(181 653)	(180 597)	(173 284)	(170 767)	(168 650)	(166 423)	(170 268)	(172 282)	(172 959)	(176 544)	(176 848)	(174 040)	(178 506)	(183 889)	(193 327)	(201 063)	(201 113)	(200 066)	(195 824)	(183 826)	(159 083)	(147 181)	(142 401)	(143 112)	(165 152)	(178 608)	(179 924)	(194 481)	(204 463)	(204 900)	(221 134)	(222 355)	(223 187)	(234 726)	(221 186)	(217 884)	(214 827)	(197 074)	(187 898)	(187 017)	(179 582)	(180 663)
Gross Profit	18 544 N/A	19 236 +4%	20 331 +6%	21 673 +7%	20 827 -4%	21 079 +1%	21 582 +2%	21 879 +1%	22 275 +2%	19 675 -12%	15 860 -19%	12 748 -20%	12 114 -5%	12 150 +0%	15 983 +32%	19 152 +20%	18 801 -2%	19 865 +6%	18 389 -7%	17 814 -3%	20 616 +16%	20 962 +2%	21 887 +4%	19 613 -10%	18 246 -7%	15 876 -13%	13 461 -15%	14 271 +6%	14 712 +3%	17 239 +17%	19 954 +16%	20 786 +4%	20 546 -1%	18 848 -8%	17 345 -8%	17 133 -1%	18 848 +10%	19 559 +4%	18 603 -5%	16 482 -11%	9 321 -43%	8 498 -9%	10 634 +25%	13 748 +29%	13 848 +1%	15 092 +9%	12 886 -15%	9 927 -23%	10 502 +6%	10 704 +2%	12 322 +15%	12 701 +3%	8 773 -31%	5 871 -33%	1 279 -78%	2 154 +68%	10 323 +379%	9 579 -7%	12 506 +31%	9 675 -23%	6 903 -29%	9 020 +31%	6 696 -26%	9 565 +43%	9 415 -2%	9 003 -4%	13 132 +46%	15 665 +19%	20 535 +31%	21 936 +7%	23 537 +7%	21 941 -7%	25 132 +15%	25 227 +0%	24 131 -4%	24 018 0%
Operating Income
Operating Expenses	(10 960)	(10 751)	(11 034)	(11 983)	(12 889)	(14 101)	(15 131)	(14 534)	(14 539)	(13 072)	(11 061)	(10 417)	(9 531)	(11 215)	(12 373)	(13 307)	(12 343)	(13 531)	(13 681)	(13 462)	(14 808)	(14 460)	(14 711)	(15 203)	(14 372)	(14 474)	(14 293)	(14 448)	(14 871)	(15 041)	(14 999)	(14 796)	(14 412)	(14 427)	(14 742)	(14 788)	(14 910)	(15 203)	(15 381)	(15 354)	(15 180)	(15 721)	(15 868)	(16 345)	(16 195)	(16 174)	(16 278)	(16 201)	(17 361)	(18 016)	(18 561)	(18 698)	(17 700)	(16 662)	(14 941)	(14 186)	(14 832)	(14 214)	(15 499)	(13 323)	(16 250)	(16 356)	(16 328)	(18 066)	(15 879)	(17 074)	(17 277)	(18 643)	(20 170)	(19 870)	(20 751)	(20 301)	(17 797)	(19 360)	(18 660)	(18 583)
Selling, General & Administrative	(10 700)	(10 491)	(10 774)	(11 723)	(12 639)	(13 844)	(14 867)	(14 263)	(14 313)	(12 884)	(10 911)	(10 304)	(9 434)	(9 944)	(10 860)	(11 733)	(12 713)	(13 708)	(14 353)	(14 542)	(14 508)	(14 250)	(14 227)	(14 292)	(14 051)	(14 108)	(13 883)	(14 054)	(14 527)	(14 682)	(14 841)	(14 732)	(14 063)	(14 355)	(14 474)	(14 455)	(14 581)	(14 964)	(15 231)	(15 208)	(14 922)	(15 358)	(15 505)	(16 018)	(15 968)	(15 901)	(15 959)	(15 857)	(17 172)	(17 843)	(18 433)	(18 477)	(17 319)	(16 426)	(14 655)	(14 017)	(14 616)	(13 989)	(15 246)	(13 345)	(15 950)	(16 038)	(16 018)	(17 795)	(15 643)	(16 834)	(17 026)	(18 353)	(19 770)	(19 478)	(20 329)	(19 859)	(17 606)	(18 268)	(17 617)	(17 565)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(100)	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	0	0	0	0	0
Depreciation & Amortization	(261)	(260)	(260)	(260)	(250)	(257)	(264)	(271)	(225)	(188)	(151)	(114)	(96)	0	0	0	(106)	0	0	0	(200)	(50)	(100)	(209)	(321)	(364)	(408)	(393)	(344)	(359)	0	0	(350)	(180)	(270)	(334)	(329)	0	0	(147)	(258)	0	0	(90)	(227)	(71)	(117)	(141)	(190)	0	0	(221)	(381)	(236)	(287)	(169)	(216)	(225)	(253)	(277)	(300)	(318)	(310)	(271)	(235)	(240)	(251)	(290)	(400)	(392)	(422)	(441)	(191)	(317)	(267)	(242)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 271)	(1 513)	(1 574)	475	177	671	1 079	0	(160)	(384)	(702)	0	0	0	0	0	0	(158)	(64)	0	108	0	0	0	(239)	(150)	0	0	(363)	(363)	(237)	0	(202)	(202)	(203)	0	(173)	(128)	0	0	0	0	0	0	0	0	298	0	0	0	0	0	0	0	0	0	0	0	0	0	(776)	(776)	(776)
Operating Income	7 583 N/A	8 485 +12%	9 297 +10%	9 690 +4%	7 938 -18%	6 978 -12%	6 451 -8%	7 345 +14%	7 737 +5%	6 603 -15%	4 799 -27%	2 331 -51%	2 583 +11%	1 770 -31%	4 140 +134%	5 847 +41%	6 458 +10%	6 336 -2%	4 708 -26%	4 352 -8%	5 808 +33%	6 500 +12%	7 174 +10%	4 408 -39%	3 875 -12%	1 401 -64%	(832) N/A	(177) +79%	(160) +10%	2 198 N/A	4 956 +125%	5 991 +21%	6 133 +2%	4 422 -28%	2 603 -41%	2 345 -10%	3 938 +68%	4 356 +11%	3 222 -26%	1 127 -65%	(5 859) N/A	(7 224) -23%	(5 235) +28%	(2 597) +50%	(2 348) +10%	(1 082) +54%	(3 392) -213%	(6 274) -85%	(6 859) -9%	(7 312) -7%	(6 238) +15%	(5 997) +4%	(8 927) -49%	(10 791) -21%	(13 663) -27%	(12 032) +12%	(4 508) +63%	(4 635) -3%	(2 992) +35%	(3 648) -22%	(9 347) -156%	(7 335) +22%	(9 632) -31%	(8 502) +12%	(6 463) +24%	(8 071) -25%	(4 145) +49%	(2 978) +28%	364 N/A	2 066 +467%	2 786 +35%	1 640 -41%	7 334 +347%	5 866 -20%	5 471 -7%	5 435 -1%
Pre-Tax Income
Interest Income Expense	(3 408)	(3 460)	(3 931)	(3 528)	(2 789)	(2 357)	(2 717)	(4 363)	(5 098)	(4 960)	(4 095)	(2 613)	(2 879)	(3 248)	(3 587)	(3 912)	(5 402)	(3 692)	(3 683)	(3 704)	(2 660)	(3 505)	(4 191)	(4 814)	(6 805)	(5 939)	(4 903)	(4 519)	(4 628)	(4 084)	(5 008)	(4 961)	(4 850)	(5 416)	(5 134)	(4 401)	(4 427)	(2 829)	(2 443)	(3 225)	(3 493)	(4 048)	(4 906)	(5 095)	(7 253)	(8 671)	(9 535)	(9 894)	(8 949)	(8 783)	(8 395)	(8 331)	(15 513)	(16 212)	(16 784)	(16 638)	(9 661)	(8 478)	(5 541)	(5 514)	(1 856)	(2 021)	(3 720)	(4 066)	(1 722)	(3 174)	(3 259)	(4 174)	(5 311)	(3 733)	(3 055)	(796)	(3 658)	(2 837)	(2 294)	(2 970)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(237)	0	0	0	0	0	0	0	(29)	0	0	(29)	383	396	(6 579)	101	31	3	6 978	0	(15)	0	0	0	0	0	0	0	(5 369)	0	0	0	(776)	0	0	0
Gain/Loss on Disposition of Assets	(443)	(283)	(128)	(76)	(7)	4 163	4 163	4 222	4 224	56	0	(58)	(148)	0	0	0	0	0	0	0	(319)	(31)	(31)	0	(148)	1	1	0	1	0	0	0	25	19	4	41	40	40	0	19	20	0	0	228	353	277	277	49	70	0	0	67	45	(45)	(37)	(51)	15	28	20	0	(78)	0	0	267	327	0	0	0	0	0	(0)	0	(18)	0	0	0
Total Other Income	217	(596)	(604)	(418)	(540)	(1 699)	(1 605)	(1 352)	510	2 122	2 380	2 352	970	628	333	93	0	0	0	0	735	724	905	259	433	(133)	(349)	(58)	256	(268)	(788)	(795)	(938)	(251)	95	267	(62)	(965)	(962)	(949)	(1 028)	(1 489)	(1 415)	(1 581)	(1 009)	(788)	(812)	(634)	(4 761)	(4 439)	(3 752)	(3 636)	596	1 440	793	1 220	1 250	1 148	1 525	1 034	549	645	157	89	(2 196)	(436)	458	56	(953)	(248)	(2 875)	(3 492)	(5 885)	(7 601)	(6 835)	(7 286)
Pre-Tax Income	3 950 N/A	4 146 +5%	4 634 +12%	5 669 +22%	4 601 -19%	7 085 +54%	6 292 -11%	5 851 -7%	7 373 +26%	3 822 -48%	3 084 -19%	2 013 -35%	526 -74%	(850) N/A	886 N/A	2 028 +129%	1 052 -48%	2 643 +151%	1 025 -61%	648 -37%	3 564 +450%	3 689 +4%	3 858 +5%	(147) N/A	(2 646) -1 700%	(4 669) -76%	(6 083) -30%	(4 755) +22%	(4 531) +5%	(2 156) +52%	(841) +61%	235 N/A	370 +57%	(1 226) N/A	(2 432) -98%	(1 748) +28%	(511) +71%	603 N/A	(183) N/A	(3 026) -1 554%	(10 598) -250%	(12 759) -20%	(11 555) +9%	(9 046) +22%	(10 257) -13%	(10 264) 0%	(13 462) -31%	(16 753) -24%	(20 528) -23%	(20 534) 0%	(18 385) +10%	(17 925) +3%	(23 415) -31%	(25 212) -8%	(36 268) -44%	(27 400) +24%	(12 873) +53%	(11 935) +7%	(10) +100%	(8 128) -80 072%	(10 747) -32%	(8 711) +19%	(13 194) -51%	(12 213) +7%	(10 055) +18%	(11 681) -16%	(6 946) +41%	(7 096) -2%	(11 269) -59%	(1 915) +83%	(3 145) -64%	(2 647) +16%	(3 002) -13%	(4 572) -52%	(3 658) +20%	(4 822) -32%
Net Income
Tax Provision	(699)	(693)	(950)	(1 068)	(831)	(1 059)	(908)	(811)	(2 010)	(1 567)	(1 389)	(1 220)	(41)	5	(139)	(312)	(197)	(273)	(96)	72	(648)	(233)	(483)	(294)	645	501	748	955	343	(95)	(166)	(388)	(164)	43	437	307	30	31	(12)	601	1 471	1 876	1 855	1 507	181	170	(2 321)	(2 622)	(788)	(916)	1 074	717	1 828	1 564	2 072	1 322	(564)	19	(744)	1 032	(998)	(1 828)	(2 379)	(2 018)	343	611	4 921	3 989	815	781	(611)	(740)	2 429	2 272	450	566
Income from Continuing Operations	3 251	3 453	3 684	4 601	3 770	6 026	5 385	5 041	5 362	2 256	1 695	794	485	(846)	746	1 715	855	2 370	928	719	2 916	3 456	3 377	(440)	(2 001)	(4 167)	(5 335)	(3 800)	(4 188)	(2 251)	(1 007)	(153)	206	(1 184)	(1 996)	(1 442)	(480)	634	(195)	(2 425)	(9 127)	(10 883)	(9 700)	(7 539)	(10 076)	(10 093)	(15 782)	(19 374)	(21 316)	(21 450)	(17 311)	(17 209)	(21 587)	(23 650)	(34 197)	(26 078)	(13 437)	(11 916)	(754)	(7 096)	(11 744)	(10 539)	(15 574)	(14 231)	(9 711)	(11 070)	(2 026)	(3 107)	(10 454)	(1 135)	(3 755)	(3 387)	(573)	(2 300)	(3 208)	(4 256)
Net Income (Common)	3 251 N/A	3 453 +6%	3 684 +7%	4 601 +25%	3 770 -18%	6 026 +60%	5 385 -11%	5 041 -6%	5 362 +6%	2 256 -58%	1 695 -25%	794 -53%	485 -39%	(846) N/A	746 N/A	1 715 +130%	855 -50%	2 370 +177%	928 -61%	719 -23%	2 916 +306%	3 456 +19%	3 377 -2%	(440) N/A	(2 001) -355%	(4 167) -108%	(5 335) -28%	(3 800) +29%	(4 188) -10%	(2 251) +46%	(1 007) +55%	(153) +85%	206 N/A	(1 184) N/A	(1 996) -69%	(1 442) +28%	(480) +67%	634 N/A	(195) N/A	(2 425) -1 144%	(9 127) -276%	(10 883) -19%	(9 700) +11%	(7 539) +22%	(10 076) -34%	(10 093) 0%	(15 782) -56%	(19 374) -23%	(21 316) -10%	(21 450) -1%	(17 311) +19%	(17 209) +1%	(21 587) -25%	(23 650) -10%	(34 197) -45%	(26 078) +24%	(13 437) +48%	(11 916) +11%	(754) +94%	(7 096) -841%	(11 744) -66%	(10 539) +10%	(15 574) -48%	(14 231) +9%	(9 711) +32%	(11 070) -14%	(2 026) +82%	(3 107) -53%	(10 454) -236%	(1 135) +89%	(3 755) -231%	(3 387) +10%	(573) +83%	(2 300) -301%	(3 208) -39%	(4 256) -33%
EPS (Diluted)	325.1 N/A	345.3 +6%	368.4 +7%	460.1 +25%	377 -18%	602.6 +60%	538.5 -11%	504.1 -6%	536.2 +6%	225.6 -58%	169.5 -25%	79.4 -53%	48.5 -39%	-84.6 N/A	74.59 N/A	171.5 +130%	77.72 -55%	263.33 +239%	103.11 -61%	42.29 -59%	243 +475%	203.29 -16%	198.64 -2%	-25.88 N/A	-117.7 -355%	-245.11 -108%	-313.82 -28%	-223.52 +29%	-246.35 -10%	-132.41 +46%	-59.23 +55%	-9 +85%	12.87 N/A	-74 N/A	-117.41 -59%	-84.82 +28%	-30 +65%	26.41 N/A	-8.12 N/A	-97 -1 095%	-380.29 -292%	-418.57 -10%	-373.07 +11%	-259.96 +30%	-373.18 -44%	-360.46 +3%	-526.06 -46%	-668.06 -27%	-609.02 +9%	-510.71 +16%	-412.16 +19%	-409.73 +1%	-513.97 -25%	-563.09 -10%	-814.21 -45%	-620.9 +24%	-312.48 +50%	-275.18 +12%	-13.25 +95%	-124.82 -842%	-268.28 -115%	-159.74 +40%	-236.06 -48%	-214.06 +9%	-142.33 +34%	-162.23 -14%	-27.32 +83%	-41.1 -50%	-135.62 -230%	-14.71 +89%	-47.66 -224%	-42.99 +10%	-7.27 +83%	-29.19 -302%	-40.72 -39%	-54.03 -33%

Income Statement Balance Sheet Cash Flow Statement

Pusan Cast Iron Co Ltd
KRX:005030

Income Statement

Earnings Waterfall
Pusan Cast Iron Co Ltd

Income Statement
Pusan Cast Iron Co Ltd

See Also

Company

Help

Tools

Stocks

Pusan Cast Iron Co Ltd KRX:005030

Income Statement

Earnings Waterfall Pusan Cast Iron Co Ltd

Income Statement Pusan Cast Iron Co Ltd

See Also

Company

Help

Tools

Stocks

Pusan Cast Iron Co Ltd
KRX:005030

Earnings Waterfall
Pusan Cast Iron Co Ltd

Income Statement
Pusan Cast Iron Co Ltd