Watchlist Manager

Watchlist

Price: 2 530 KRW -8.99% Market Closed

Market Cap: ₩327.4B

N	Namsun Aluminium Co Ltd KRX:008350	KR

Income Statement

Currency: KRW

	Dec-2005	Mar-2006	Jun-2006	Sep-2006	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	2 493	2 551	2 615	2 634	2 658	2 671	2 657	2 705	2 709	2 909	3 021	3 113	3 466	3 797	4 175	4 393	5 151	5 194	0	0	5 165	0	0	0	5 805	0	0	1 370	5 462	0	0	2 448	4 301	2 979	3 770	3 420	2 971	2 642	2 679	2 660	2 152	2 097	1 813	1 654	1 943	1 904	1 906	1 716	2 335	2 289	2 140	2 399	1 815	1 735	1 753	1 615	1 466	1 364	947	903	753	675	833	614	684	624	600	671	557	710	1 090	1 205	1 223	1 289	1 038	945	1 029	0	0	0
Revenue	98 053 N/A	104 309 +6%	108 417 +4%	113 207 +4%	118 343 +5%	116 714 -1%	115 114 -1%	115 931 +1%	127 774 +10%	139 183 +9%	152 585 +10%	165 322 +8%	181 681 +10%	202 666 +12%	223 776 +10%	242 163 +8%	246 114 +2%	240 829 -2%	244 194 +1%	258 594 +6%	270 881 +5%	280 389 +4%	293 447 +5%	295 848 +1%	302 411 +2%	316 035 +5%	307 529 -3%	303 833 -1%	308 547 +2%	309 594 +0%	331 656 +7%	345 063 +4%	353 379 +2%	358 631 +1%	353 920 -1%	346 924 -2%	341 293 -2%	340 802 0%	342 711 +1%	349 066 +2%	350 318 +0%	352 621 +1%	369 246 +5%	380 788 +3%	400 734 +5%	416 687 +4%	423 874 +2%	425 573 +0%	400 668 -6%	391 978 -2%	370 755 -5%	351 789 -5%	347 835 -1%	329 839 -5%	320 198 -3%	311 555 -3%	324 782 +4%	320 925 -1%	303 505 -5%	299 318 -1%	268 475 -10%	259 706 -3%	316 969 +22%	307 900 -3%	230 344 -25%	287 377 +25%	285 958 0%	291 063 +2%	255 740 -12%	326 896 +28%	355 004 +9%	368 814 +4%	310 499 -16%	383 685 +24%	384 505 +0%	367 525 -4%	289 539 -21%	353 222 +22%	339 278 -4%	332 150 -2%
Gross Profit
Cost of Revenue	(91 976)	(99 270)	(103 845)	(107 931)	(110 568)	(107 272)	(103 855)	(104 405)	(114 601)	(125 115)	(136 692)	(148 735)	(162 864)	(183 358)	(202 920)	(221 179)	(221 707)	(216 155)	(218 527)	(229 232)	(243 725)	(252 558)	(265 582)	(268 919)	(276 134)	(288 362)	(281 830)	(279 738)	(284 355)	(284 536)	(300 647)	(309 296)	(312 434)	(314 192)	(310 059)	(304 158)	(302 412)	(303 765)	(305 011)	(308 463)	(306 351)	(306 194)	(318 958)	(332 502)	(353 698)	(369 563)	(380 182)	(381 909)	(356 395)	(349 398)	(330 720)	(314 905)	(312 961)	(296 953)	(287 016)	(278 715)	(289 896)	(285 825)	(273 911)	(272 093)	(249 346)	(243 465)	(295 407)	(286 656)	(215 965)	(270 457)	(271 112)	(275 132)	(237 668)	(301 990)	(323 283)	(334 951)	(282 659)	(348 559)	(348 578)	(333 678)	(262 965)	(321 162)	(310 819)	(306 792)
Gross Profit	6 077 N/A	5 039 -17%	4 572 -9%	5 276 +15%	7 775 +47%	9 442 +21%	11 259 +19%	11 526 +2%	13 173 +14%	14 068 +7%	15 893 +13%	16 588 +4%	18 817 +13%	19 309 +3%	20 858 +8%	20 985 +1%	24 407 +16%	24 675 +1%	25 666 +4%	29 361 +14%	27 156 -8%	27 831 +2%	27 866 +0%	26 930 -3%	26 277 -2%	27 673 +5%	25 699 -7%	24 095 -6%	24 192 +0%	25 059 +4%	31 011 +24%	35 769 +15%	40 945 +14%	44 440 +9%	43 861 -1%	42 766 -2%	38 882 -9%	37 038 -5%	37 701 +2%	40 604 +8%	43 967 +8%	46 427 +6%	50 289 +8%	48 287 -4%	47 036 -3%	47 126 +0%	43 693 -7%	43 665 0%	44 273 +1%	42 580 -4%	40 035 -6%	36 885 -8%	34 874 -5%	32 887 -6%	33 183 +1%	32 840 -1%	34 886 +6%	35 100 +1%	29 594 -16%	27 225 -8%	19 128 -30%	16 242 -15%	21 562 +33%	21 244 -1%	14 379 -32%	16 920 +18%	14 846 -12%	15 931 +7%	18 072 +13%	24 906 +38%	31 722 +27%	33 863 +7%	27 840 -18%	35 125 +26%	35 926 +2%	33 847 -6%	26 574 -21%	32 060 +21%	28 459 -11%	25 358 -11%
Operating Income
Operating Expenses	(10 580)	(11 089)	(11 544)	(11 342)	(11 156)	(10 641)	(10 467)	(11 026)	(11 504)	(11 521)	(12 313)	(12 748)	(14 326)	(15 951)	(16 805)	(17 917)	(18 004)	(19 050)	(18 599)	(18 965)	(21 624)	(21 408)	(22 163)	(23 543)	(22 109)	(22 974)	(26 468)	(26 897)	(28 121)	(34 101)	(31 510)	(30 912)	(27 345)	(24 576)	(25 774)	(24 909)	(24 953)	(25 484)	(24 403)	(25 158)	(26 866)	(26 106)	(25 771)	(24 792)	(22 857)	(22 294)	(22 107)	(22 642)	(23 523)	(24 076)	(24 371)	(24 790)	(25 448)	(16 268)	(18 860)	(18 145)	(23 307)	(22 463)	(21 792)	(20 963)	(20 644)	(22 366)	(27 734)	(28 033)	(21 291)	(28 368)	(27 396)	(27 258)	(20 562)	(25 319)	(25 506)	(26 939)	(21 394)	(26 554)	(27 443)	(26 410)	(21 749)	(26 692)	(25 842)	(26 432)
Selling, General & Administrative	(9 701)	(10 131)	(10 525)	(10 307)	(10 166)	(9 651)	(9 480)	(10 036)	(10 533)	(10 607)	(11 451)	(11 925)	(13 501)	(15 057)	(15 813)	(16 897)	(17 080)	(18 200)	(18 515)	(19 404)	(21 039)	(20 784)	(21 533)	(22 480)	(20 722)	(22 207)	(24 729)	(24 770)	(26 109)	(29 381)	(26 850)	(26 246)	(25 334)	(21 841)	(23 431)	(22 774)	(22 747)	(23 211)	(22 121)	(22 789)	(24 389)	(22 323)	(21 987)	(21 033)	(20 546)	(17 375)	(17 190)	(17 813)	(21 255)	(21 801)	(22 141)	(22 447)	(22 938)	(22 906)	(22 844)	(22 214)	(20 727)	(20 341)	(19 578)	(18 763)	(18 286)	(18 176)	(23 100)	(23 509)	(19 252)	(23 690)	(22 939)	(22 819)	(18 749)	(23 097)	(23 346)	(24 789)	(19 625)	(24 381)	(25 224)	(24 099)	(19 887)	(24 406)	(23 539)	(24 172)
Research & Development	(302)	(369)	(422)	(440)	(406)	(400)	(392)	(389)	(363)	(354)	(353)	(363)	(392)	(435)	(510)	(510)	(380)	(346)	(267)	(296)	(456)	(551)	(607)	(714)	(692)	0	0	(457)	(1 265)	0	0	(634)	(1 228)	(979)	(1 307)	(1 369)	(1 451)	(1 569)	(1 635)	(1 758)	(1 885)	(3 209)	(3 218)	(3 214)	(1 786)	(4 400)	(4 410)	(4 320)	(1 732)	(1 741)	(1 696)	(1 711)	(1 705)	(1 768)	(1 812)	(1 830)	(1 909)	(1 865)	(1 903)	(1 861)	(1 720)	(1 727)	(2 050)	(2 021)	(1 533)	(1 840)	(1 676)	(1 614)	(1 326)	(1 616)	(1 579)	(1 561)	(1 295)	(1 576)	(1 586)	(1 676)	(1 346)	(1 641)	(1 638)	(1 517)
Depreciation & Amortization	(577)	(588)	(596)	(594)	(583)	(587)	(592)	(598)	(609)	(559)	(509)	(460)	(434)	(459)	(482)	(509)	(543)	(582)	0	0	(666)	0	0	0	(694)	0	0	(189)	(747)	0	0	(397)	(782)	(574)	(780)	(766)	(755)	(705)	(648)	(613)	(592)	(572)	(564)	(542)	(524)	(533)	(521)	(525)	(535)	(534)	(535)	(633)	(805)	(800)	(797)	(693)	(671)	(707)	(761)	(789)	(638)	(630)	(752)	(671)	(506)	(629)	(573)	(617)	(487)	(607)	(581)	(589)	(474)	(597)	(633)	(635)	(516)	(646)	(666)	(743)
Other Operating Expenses	0	0	0	0	0	(3)	(3)	(3)	0	0	0	0	0	0	0	0	0	79	183	735	536	(73)	(23)	(349)	0	(767)	(1 739)	(1 481)	0	(4 720)	(4 660)	(3 635)	0	(1 182)	(256)	0	0	0	0	0	0	0	0	(3)	0	14	14	16	0	0	0	0	0	9 206	6 593	6 592	0	450	450	450	0	(1 833)	(1 833)	(1 832)	0	(2 208)	(2 208)	(2 208)	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	(4 502) N/A	(6 050) -34%	(6 972) -15%	(6 065) +13%	(3 381) +44%	(1 197) +65%	794 N/A	500 -37%	1 669 +234%	2 546 +53%	3 579 +41%	3 839 +7%	4 490 +17%	3 356 -25%	4 050 +21%	3 066 -24%	6 403 +109%	5 623 -12%	7 067 +26%	10 396 +47%	5 532 -47%	6 423 +16%	5 702 -11%	3 386 -41%	4 168 +23%	4 699 +13%	(769) N/A	(2 802) -264%	(3 929) -40%	(9 043) -130%	(501) +94%	4 855 N/A	13 600 +180%	19 863 +46%	18 087 -9%	17 857 -1%	13 928 -22%	11 553 -17%	13 296 +15%	15 443 +16%	17 101 +11%	20 321 +19%	24 519 +21%	23 497 -4%	24 180 +3%	24 832 +3%	21 586 -13%	21 023 -3%	20 750 -1%	18 504 -11%	15 664 -15%	12 094 -23%	9 426 -22%	16 618 +76%	14 322 -14%	14 695 +3%	11 579 -21%	12 637 +9%	7 802 -38%	6 262 -20%	(1 515) N/A	(6 123) -304%	(6 171) -1%	(6 788) -10%	(6 912) -2%	(11 448) -66%	(12 551) -10%	(11 327) +10%	(2 490) +78%	(414) +83%	6 216 N/A	6 924 +11%	6 446 -7%	8 571 +33%	8 483 -1%	7 437 -12%	4 825 -35%	5 367 +11%	2 616 -51%	(1 074) N/A
Pre-Tax Income
Interest Income Expense	(2 567)	(2 370)	(2 202)	(1 854)	(1 590)	(2 257)	(2 370)	(2 612)	(2 744)	(3 204)	(4 841)	(7 546)	(17 243)	(19 364)	(16 648)	(12 539)	126	2 676	103	(835)	(2 627)	(2 528)	(1 568)	(4 575)	24 197	23 214	22 577	24 679	(12 092)	(12 985)	(11 738)	(11 367)	(3 162)	(1 363)	332	(230)	(1 826)	(1 854)	(3 024)	(3 420)	(204)	1 743	4 083	8 258	4 332	3 759	4 744	2 519	9 007	6 532	3 804	3 534	12 703	13 569	19 933	20 965	5 876	7 058	3 602	6 605	17 474	23 768	46 434	61 554	58 590	73 196	74 891	58 273	32 847	31 365	(1 105)	(5 954)	(12 193)	(14 525)	(5 588)	6 271	(31 226)	(23 941)	(14 819)	(23 934)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	470	0	0	185	0	0	0	0	0	0	0	(2 710)	0	0	0	(256)	0	0	(256)	(120)	(120)	1 888	1 888	2 008	1 823	(185)	(187)	(1 968)	0	0	0	(791)	(571)	2 041	2 041	9 206	0	0	0	449	0	0	0	(1 831)	0	0	0	(2 208)	0	0	0	0	0	0	0	0	0	0	0	0	0	958	1 281
Gain/Loss on Disposition of Assets	(564)	(834)	(965)	(838)	(345)	(971)	(901)	(802)	(11)	(690)	(887)	(1 168)	50	(1 619)	(1 775)	(1 672)	257	0	0	0	0	0	0	0	(39)	0	0	21	139	0	0	62	110	52	68	61	(148)	(158)	(264)	(348)	(146)	(132)	(20)	29	41	30	42	58	(162)	(155)	(175)	(691)	(479)	(485)	(489)	46	39	793	783	312	292	(454)	(422)	42	53	61	97	(348)	(346)	(324)	(342)	120	1	34	23	(9)	30	138	207	219
Total Other Income	1 002	1 269	1 199	914	(12)	521	579	581	(556)	335	329	339	(951)	713	826	829	(4 222)	(3 925)	(3 576)	(3 261)	(110)	(92)	(93)	(93)	439	1 022	1 077	1 236	835	810	1 033	1 537	1 399	1 249	1 005	468	(32)	(279)	(263)	(266)	(571)	(459)	(462)	(551)	(45)	54	617	351	(487)	(308)	(877)	(591)	459	353	426	435	374	460	479	426	(1 494)	(1 524)	(1 342)	(1 288)	529	663	486	498	436	555	637	1 781	752	1 299	1 726	575	(194)	(585)	(3 801)	(2 019)
Pre-Tax Income	(6 631) N/A	(7 984) -20%	(8 939) -12%	(7 841) +12%	(5 328) +32%	(3 902) +27%	(1 897) +51%	(2 333) -23%	(1 642) +30%	(1 014) +38%	(1 822) -80%	(4 537) -149%	(13 653) -201%	(16 913) -24%	(13 547) +20%	(10 316) +24%	2 565 N/A	4 844 +89%	3 594 -26%	6 300 +75%	2 980 -53%	3 803 +28%	4 041 +6%	(1 282) N/A	28 766 N/A	28 935 +1%	22 885 -21%	23 134 +1%	(17 758) N/A	(21 218) -19%	(11 206) +47%	(4 913) +56%	11 691 N/A	19 801 +69%	19 492 -2%	17 900 -8%	11 802 -34%	9 142 -23%	11 633 +27%	13 297 +14%	18 187 +37%	23 295 +28%	27 934 +20%	31 045 +11%	26 540 -15%	28 675 +8%	26 989 -6%	23 951 -11%	28 317 +18%	24 002 -15%	20 456 -15%	16 387 -20%	31 314 +91%	30 056 -4%	34 192 +14%	36 142 +6%	18 318 -49%	20 949 +14%	12 666 -40%	13 606 +7%	12 925 -5%	15 667 +21%	38 499 +146%	53 520 +39%	50 052 -6%	62 471 +25%	62 924 +1%	47 096 -25%	30 447 -35%	31 183 +2%	5 406 -83%	2 872 -47%	(4 994) N/A	(4 621) +7%	4 644 N/A	14 274 +207%	(26 565) N/A	(19 021) +28%	(14 839) +22%	(25 528) -72%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(288)	(288)	(288)	(288)	(4 017)	(4 017)	(3 912)	(4 923)	1 220	1 317	1 081	2 198	(2 035)	(2 211)	5 623	4 644	5 802	5 598	(3 207)	(4 125)	(3 305)	(4 251)	(5 876)	(5 519)	(6 140)	(6 923)	(6 310)	(5 770)	(6 575)	(5 431)	(5 014)	(4 172)	(6 094)	(5 807)	(6 147)	(6 409)	(3 838)	(4 361)	(2 814)	(2 799)	(2 387)	(2 699)	(6 318)	(8 880)	(8 363)	(10 745)	(9 831)	(7 222)	(2 517)	(2 926)	5 259	5 644	4 731	4 564	(1 745)	(2 414)	(160)	(1 140)	(837)	264
Income from Continuing Operations	(6 631)	(7 984)	(8 939)	(7 841)	(5 328)	(3 902)	(1 897)	(2 333)	(1 642)	(1 014)	(1 822)	(4 537)	(13 653)	(16 913)	(13 547)	(10 316)	2 565	4 844	3 594	6 300	2 692	3 515	3 753	(1 570)	24 748	24 917	18 971	18 209	(16 538)	(19 903)	(10 126)	(2 716)	9 656	17 590	25 114	22 543	17 604	14 739	8 426	9 172	14 882	19 043	22 056	25 524	20 400	21 751	20 679	18 181	21 742	18 569	15 441	12 214	25 221	24 250	28 045	29 734	14 479	16 589	9 853	10 807	10 539	12 968	32 181	44 640	41 689	51 726	53 093	39 874	27 929	28 256	10 665	8 515	(264)	(58)	2 899	11 860	(26 725)	(20 161)	(15 675)	(25 263)
Net Income (Common)	(6 631) N/A	(7 984) -20%	(8 939) -12%	(7 841) +12%	(5 328) +32%	(3 902) +27%	(1 897) +51%	(2 333) -23%	(1 642) +30%	(1 014) +38%	(1 822) -80%	(4 537) -149%	(13 653) -201%	(16 913) -24%	(13 547) +20%	(10 316) +24%	2 565 N/A	4 844 +89%	3 594 -26%	6 300 +75%	2 677 -58%	3 500 +31%	3 738 +7%	(1 585) N/A	24 669 N/A	24 837 +1%	18 891 -24%	18 129 -4%	(16 513) N/A	(19 878) -20%	(10 101) +49%	(2 691) +73%	9 623 N/A	17 540 +82%	25 130 +43%	22 453 -11%	17 549 -22%	14 700 -16%	8 300 -44%	9 140 +10%	14 834 +62%	18 981 +28%	21 983 +16%	25 448 +16%	20 337 -20%	21 685 +7%	20 616 -5%	18 124 -12%	21 676 +20%	18 512 -15%	15 398 -17%	12 174 -21%	25 144 +107%	24 175 -4%	27 960 +16%	29 645 +6%	14 433 -51%	16 537 +15%	9 824 -41%	10 770 +10%	10 507 -2%	12 929 +23%	32 204 +149%	44 513 +38%	41 566 -7%	51 534 +24%	52 786 +2%	39 724 -25%	27 857 -30%	28 183 +1%	10 629 -62%	8 489 -20%	(258) N/A	(53) +80%	2 901 N/A	11 837 +308%	(26 783) N/A	(20 240) +24%	(15 765) +22%	(25 330) -61%
EPS (Diluted)	-90.83 N/A	-109.36 -20%	-122.45 -12%	-107.41 +12%	-72.98 +32%	-53.45 +27%	-25.98 +51%	-31.95 -23%	-22.49 +30%	-13.89 +38%	-24.95 -80%	-62.15 -149%	-179.64 -189%	-185.85 -3%	-147.25 +21%	-113.36 +23%	28.18 N/A	50.98 +81%	37.43 -27%	67.02 +79%	28.46 -58%	37.63 +32%	40.19 +7%	-17.04 N/A	239.5 N/A	225.79 -6%	170.18 -25%	164.8 -3%	-150.11 N/A	-180.7 -20%	-91 +50%	-24.46 +73%	87.48 N/A	159.45 +82%	226.39 +42%	204.11 -10%	159.53 -22%	133.63 -16%	74.77 -44%	83.09 +11%	134.85 +62%	172.55 +28%	199.84 +16%	231.34 +16%	184.88 -20%	197.13 +7%	187.41 -5%	164.76 -12%	197.05 +20%	168.29 -15%	138.72 -18%	110.67 -20%	228.58 +107%	219.77 -4%	251.89 +15%	269.5 +7%	131.2 -51%	150.33 +15%	88.5 -41%	97.9 +11%	95.51 -2%	117.35 +23%	292.29 +149%	404.01 +38%	377.26 -7%	467.73 +24%	408.94 -13%	307.75 -25%	238.48 -23%	218.33 -8%	82.34 -62%	65.76 -20%	-2 N/A	-0.41 +80%	22.48 N/A	91.7 +308%	-207.49 N/A	-156.8 +24%	-122.13 +22%	-196.24 -61%

Income Statement Balance Sheet Cash Flow Statement

Namsun Aluminium Co Ltd
KRX:008350

Income Statement

Earnings Waterfall
Namsun Aluminium Co Ltd

Income Statement
Namsun Aluminium Co Ltd

See Also

Company

Help

Tools

Stocks

Namsun Aluminium Co Ltd KRX:008350

Income Statement

Earnings Waterfall Namsun Aluminium Co Ltd

Income Statement Namsun Aluminium Co Ltd

See Also

Company

Help

Tools

Stocks

Namsun Aluminium Co Ltd
KRX:008350

Earnings Waterfall
Namsun Aluminium Co Ltd

Income Statement
Namsun Aluminium Co Ltd