Income Statement

Revenue

-22%

+12%

10Y

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	1 442	1 399	1 475	1 527	1 627	1 691	1 765	1 877	1 882	1 773	1 594	1 354	1 159	1 136	1 229	1 294	1 308	1 355	1 444	1 603	1 712	1 760	1 769	1 724	1 729	1 684	1 541	1 374	1 216	1 106	1 038	1 051	1 091	1 141	1 107	996	853	713	631	591	577	596	651	690	721	726	710	753	793	819	857	803	720	676	598	540	516	449	423	465	550	681	789	956	1 293	1 604	1 938	2 108	2 088	2 037	1 955	1 889	1 780	1 649	0	0
Revenue	80 320 N/A	81 424 +1%	87 633 +8%	93 508 +7%	102 242 +9%	109 129 +7%	115 823 +6%	121 552 +5%	118 835 -2%	121 508 +2%	127 619 +5%	137 148 +7%	148 443 +8%	158 991 +7%	167 807 +6%	171 605 +2%	184 351 +7%	200 535 +9%	206 100 +3%	210 495 +2%	206 450 -2%	201 554 -2%	201 209 0%	203 692 +1%	211 200 +4%	218 018 +3%	224 945 +3%	226 113 +1%	224 375 -1%	216 346 -4%	214 509 -1%	215 129 +0%	217 780 +1%	219 202 +1%	215 444 -2%	210 060 -2%	200 994 -4%	195 318 -3%	191 964 -2%	192 998 +1%	204 984 +6%	220 936 +8%	224 340 +2%	233 560 +4%	236 296 +1%	228 766 -3%	233 115 +2%	230 450 -1%	223 214 -3%	218 505 -2%	208 397 -5%	204 395 -2%	204 695 +0%	207 626 +1%	204 307 -2%	200 225 -2%	208 255 +4%	216 092 +4%	233 899 +8%	252 578 +8%	245 225 -3%	285 711 +17%	297 885 +4%	286 482 -4%	239 433 -16%	423 819 +77%	399 819 -6%	397 253 -1%	212 396 -47%	223 469 +5%	241 537 +8%	244 282 +1%	247 473 +1%	244 386 -1%	228 818 -6%	224 336 -2%
Gross Profit
Cost of Revenue	(72 058)	(73 111)	(78 410)	(82 358)	(89 677)	(96 211)	(102 666)	(107 574)	(105 373)	(107 026)	(110 103)	(117 116)	(126 963)	(136 082)	(145 639)	(150 534)	(162 167)	(177 300)	(183 232)	(189 064)	(185 862)	(182 671)	(183 257)	(185 432)	(191 946)	(197 586)	(204 195)	(205 662)	(206 010)	(199 033)	(196 803)	(197 523)	(199 023)	(200 537)	(197 615)	(191 930)	(183 015)	(177 252)	(173 003)	(175 152)	(185 425)	(201 295)	(206 077)	(213 176)	(216 505)	(209 355)	(213 490)	(212 505)	(206 814)	(201 815)	(191 436)	(184 953)	(182 584)	(183 976)	(178 491)	(175 942)	(183 541)	(190 712)	(205 976)	(220 686)	(215 776)	(253 741)	(267 194)	(261 267)	(223 162)	(394 194)	(376 935)	(374 871)	(203 161)	(212 145)	(224 009)	(227 939)	(228 732)	(225 736)	(212 600)	(206 539)
Gross Profit	8 262 N/A	8 313 +1%	9 223 +11%	11 150 +21%	12 565 +13%	12 919 +3%	13 158 +2%	13 979 +6%	13 462 -4%	14 481 +8%	17 515 +21%	20 031 +14%	21 480 +7%	22 910 +7%	22 169 -3%	21 072 -5%	22 184 +5%	23 235 +5%	22 868 -2%	21 431 -6%	20 589 -4%	18 883 -8%	17 952 -5%	18 260 +2%	19 254 +5%	20 432 +6%	20 750 +2%	20 450 -1%	18 365 -10%	17 312 -6%	17 704 +2%	17 605 -1%	18 757 +7%	18 664 0%	17 829 -4%	18 129 +2%	17 980 -1%	18 065 +0%	18 960 +5%	17 846 -6%	19 559 +10%	19 641 +0%	18 262 -7%	20 384 +12%	19 791 -3%	19 411 -2%	19 626 +1%	17 945 -9%	16 400 -9%	16 690 +2%	16 961 +2%	19 442 +15%	22 111 +14%	23 650 +7%	25 815 +9%	24 282 -6%	24 714 +2%	25 379 +3%	27 924 +10%	31 892 +14%	29 449 -8%	31 971 +9%	30 691 -4%	25 215 -18%	16 271 -35%	29 625 +82%	22 884 -23%	22 382 -2%	9 235 -59%	11 324 +23%	17 528 +55%	16 344 -7%	18 741 +15%	18 650 0%	16 217 -13%	17 797 +10%
Operating Income
Operating Expenses	(3 889)	(4 087)	(4 482)	(4 661)	(5 047)	(5 212)	(5 223)	(5 435)	(5 702)	(5 975)	(6 564)	(6 861)	(7 568)	(7 629)	(7 629)	(7 830)	(7 399)	(8 134)	(7 982)	(7 824)	(8 667)	(8 537)	(9 257)	(10 024)	(9 467)	(10 587)	(10 892)	(10 778)	(10 225)	(10 065)	(10 058)	(10 070)	(10 606)	(10 684)	(10 567)	(10 415)	(9 846)	(10 014)	(10 334)	(10 607)	(11 363)	(11 762)	(11 692)	(11 910)	(11 846)	(11 309)	(11 054)	(10 777)	(10 733)	(10 877)	(10 717)	(10 594)	(10 160)	(10 536)	(10 541)	(10 865)	(10 964)	(11 180)	(11 492)	(11 688)	(11 437)	(12 561)	(13 217)	(13 412)	(11 726)	(21 188)	(20 707)	(20 507)	(11 662)	(11 553)	(11 444)	(11 259)	(12 655)	(13 502)	(13 684)	(14 140)
Selling, General & Administrative	(3 758)	(3 923)	(4 311)	(4 487)	(4 921)	(5 100)	(5 128)	(5 353)	(5 631)	(5 906)	(6 493)	(6 784)	(7 471)	(7 662)	(7 792)	(8 130)	(7 807)	(8 792)	(8 611)	(8 567)	(8 544)	(8 499)	(9 018)	(9 534)	(9 378)	(9 804)	(10 102)	(9 965)	(10 078)	(9 940)	(9 909)	(9 912)	(10 397)	(10 471)	(10 354)	(10 203)	(9 637)	(9 803)	(10 118)	(10 374)	(11 111)	(11 559)	(11 473)	(11 688)	(11 552)	(11 349)	(11 091)	(10 812)	(10 433)	(10 055)	(9 864)	(9 690)	(9 608)	(9 981)	(9 945)	(10 244)	(10 364)	(10 573)	(10 893)	(11 127)	(11 960)	(12 052)	(12 736)	(12 933)	(12 554)	(21 890)	(21 454)	(21 365)	(11 469)	(11 374)	(11 220)	(10 922)	(12 211)	(13 068)	(13 262)	(13 732)
Research & Development	(22)	0	0	(22)	(1)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(109)	(143)	(150)	(152)	(126)	(111)	(95)	(83)	(71)	(70)	(71)	(77)	(98)	(105)	0	0	(104)	(28)	0	0	(124)	(21)	(43)	(65)	(90)	(67)	(75)	(98)	(147)	(126)	(148)	(156)	(209)	(211)	(212)	(212)	(209)	(209)	(214)	(230)	(252)	(201)	(217)	(222)	(294)	(298)	(301)	(302)	(300)	(367)	(398)	(449)	(552)	(554)	(594)	(619)	(599)	(606)	(599)	(561)	(526)	(484)	(455)	(453)	(445)	(778)	(771)	0	(439)	(217)	(224)	(338)	(444)	(433)	(422)	(409)
Other Operating Expenses	0	(21)	(21)	0	0	0	0	0	0	0	0	0	0	139	163	300	512	685	629	743	0	(17)	(196)	(425)	0	(716)	(715)	(715)	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	338	338	337	0	(455)	(455)	(455)	0	0	0	0	0	0	0	0	1 049	(26)	(26)	(26)	1 273	1 479	1 518	858	245	39	0	0	0	0	0	0
Operating Income	4 373 N/A	4 225 -3%	4 740 +12%	6 488 +37%	7 518 +16%	7 706 +3%	7 934 +3%	8 543 +8%	7 760 -9%	8 506 +10%	10 951 +29%	13 170 +20%	13 911 +6%	15 280 +10%	14 539 -5%	13 241 -9%	14 785 +12%	15 101 +2%	14 886 -1%	13 606 -9%	11 921 -12%	10 345 -13%	8 694 -16%	8 236 -5%	9 787 +19%	9 845 +1%	9 858 +0%	9 673 -2%	8 141 -16%	7 249 -11%	7 649 +6%	7 538 -1%	8 151 +8%	7 983 -2%	7 264 -9%	7 715 +6%	8 134 +5%	8 052 -1%	8 627 +7%	7 241 -16%	8 196 +13%	7 880 -4%	6 572 -17%	8 474 +29%	7 945 -6%	8 103 +2%	8 572 +6%	7 168 -16%	5 667 -21%	5 812 +3%	6 243 +7%	8 848 +42%	11 950 +35%	13 114 +10%	15 275 +16%	13 418 -12%	13 750 +2%	14 200 +3%	16 432 +16%	20 204 +23%	18 012 -11%	19 410 +8%	17 474 -10%	11 803 -32%	4 545 -61%	8 437 +86%	2 177 -74%	1 876 -14%	(2 428) N/A	(229) +91%	6 084 N/A	5 084 -16%	6 086 +20%	5 148 -15%	2 533 -51%	3 657 +44%
Pre-Tax Income
Interest Income Expense	(1 352)	(1 278)	(1 358)	(1 495)	(1 498)	(1 540)	(1 521)	(1 368)	(1 165)	(1 080)	(1 083)	(1 130)	355	341	1 019	1 063	314	326	451	267	(106)	(271)	(360)	(302)	(179)	317	1 036	907	1 233	1 272	660	1 066	888	805	1 303	1 559	1 344	1 267	1 271	551	1 859	1 514	1 669	2 238	1 590	2 155	1 998	1 752	1 053	1 031	602	974	886	1 070	1 507	1 260	1 261	1 555	2 148	2 328	4 038	3 595	4 515	5 146	2 674	5 468	28 137	17 060	15 211	15 613	(9 543)	201	239	285	159	1 090
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	0	0	0	0	0	0	0	0	0	0	(84)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	336	0	0	0	(454)	0	0	0	0	0	0	0	0	0	0	0	(26)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	3	3	(4)	(11)	(12)	(19)	0	(7)	3	0	(62)	0	(571)	0	0	0	0	0	0	0	(37)	14	10	0	10	0	0	0	8	0	0	0	(47)	0	0	0	5	10	(153)	0	(158)	0	3	0	3	0	0	1	0	14	14	0	0	9	53	72	133	0	80	0	(165)	0	0	(169)	(291)	(297)	(297)	0	(300)	(0)	0	33	17	3 094	3 099	3 104
Total Other Income	605	572	214	588	351	385	468	423	400	338	300	310	396	(192)	(167)	(288)	64	66	64	74	303	584	925	1 124	1 055	1 738	1 370	1 373	989	643	878	874	1 113	1 088	1 126	1 203	1 076	1 037	1 026	800	829	658	812	834	950	905	947	906	846	828	722	672	628	615	714	819	720	899	895	1 002	894	781	1 082	1 165	1 276	2 374	1 812	1 799	97	(372)	(1 266)	(1 507)	(1 109)	(1 171)	(1 232)	(1 194)
Pre-Tax Income	3 630 N/A	3 523 -3%	3 592 +2%	5 569 +55%	6 359 +14%	6 532 +3%	6 881 +5%	7 592 +10%	6 998 -8%	7 764 +11%	10 106 +30%	12 350 +22%	14 092 +14%	15 429 +9%	15 391 0%	14 016 -9%	15 165 +8%	15 491 +2%	15 400 -1%	13 947 -9%	12 081 -13%	10 673 -12%	9 270 -13%	9 058 -2%	10 672 +18%	11 900 +12%	12 264 +3%	11 952 -3%	10 287 -14%	9 164 -11%	9 187 +0%	9 478 +3%	10 106 +7%	9 876 -2%	9 693 -2%	10 477 +8%	10 558 +1%	10 365 -2%	10 770 +4%	8 592 -20%	10 726 +25%	10 052 -6%	9 055 -10%	11 546 +28%	10 824 -6%	11 165 +3%	11 515 +3%	9 825 -15%	7 112 -28%	7 684 +8%	7 581 -1%	10 494 +38%	13 463 +28%	14 808 +10%	17 549 +19%	15 569 -11%	15 865 +2%	16 654 +5%	19 556 +17%	23 533 +20%	22 752 -3%	23 785 +5%	23 071 -3%	17 946 -22%	8 203 -54%	15 982 +95%	31 830 +99%	20 735 -35%	12 580 -39%	15 011 +19%	(4 725) N/A	3 811 N/A	5 233 +37%	7 357 +41%	4 560 -38%	6 657 +46%
Net Income
Tax Provision	(744)	(737)	(778)	(1 311)	(1 492)	(1 530)	(1 515)	(1 732)	(1 654)	(1 826)	(2 494)	(2 980)	(2 385)	(2 710)	(2 600)	(2 377)	(2 769)	(2 847)	(2 612)	(2 397)	(3 066)	(2 670)	(2 677)	(2 281)	(1 942)	(2 072)	(2 229)	(1 790)	(2 491)	(2 385)	(2 163)	(2 634)	(2 325)	(2 274)	(2 271)	(2 407)	(2 080)	(2 039)	(2 079)	(1 649)	(1 960)	(1 813)	(1 557)	(2 141)	(2 116)	(2 191)	(2 310)	(1 896)	(1 241)	(1 367)	(1 327)	(2 691)	(3 485)	(3 780)	(4 356)	(3 242)	(2 879)	(3 053)	(3 673)	(4 566)	(4 299)	(4 479)	(4 278)	(3 194)	(741)	(2 603)	(5 828)	(3 352)	(244)	(693)	3 437	1 449	(743)	(1 081)	(704)	(887)
Income from Continuing Operations	2 885	2 786	2 815	4 259	4 867	5 003	5 366	5 859	5 344	5 936	7 611	9 371	11 707	12 720	12 791	11 638	12 396	12 644	12 788	11 550	9 015	8 002	6 592	6 775	8 731	9 828	10 036	10 164	7 796	6 782	7 026	6 846	7 781	7 602	7 422	8 070	8 478	8 327	8 692	6 945	8 766	8 241	7 500	9 406	8 708	8 974	9 205	7 928	5 872	6 317	6 253	7 803	9 978	11 027	13 193	12 327	12 986	13 601	15 883	18 967	18 453	19 306	18 793	14 752	7 462	13 379	26 002	17 383	12 337	14 318	(1 288)	5 260	4 490	6 276	3 856	5 770
Net Income (Common)	2 885 N/A	2 786 -3%	2 815 +1%	4 259 +51%	4 867 +14%	5 003 +3%	5 366 +7%	5 859 +9%	5 344 -9%	5 936 +11%	7 611 +28%	9 371 +23%	11 707 +25%	12 720 +9%	12 791 +1%	11 638 -9%	12 396 +7%	12 644 +2%	12 788 +1%	11 550 -10%	9 015 -22%	8 002 -11%	6 592 -18%	6 775 +3%	8 731 +29%	9 828 +13%	10 036 +2%	10 164 +1%	7 796 -23%	6 782 -13%	7 026 +4%	6 846 -3%	7 781 +14%	7 602 -2%	7 422 -2%	8 070 +9%	8 478 +5%	8 327 -2%	8 692 +4%	6 945 -20%	8 766 +26%	8 241 -6%	7 500 -9%	9 406 +25%	8 708 -7%	8 974 +3%	9 205 +3%	7 928 -14%	5 872 -26%	6 317 +8%	6 253 -1%	7 803 +25%	9 978 +28%	11 027 +11%	13 193 +20%	12 327 -7%	12 986 +5%	13 601 +5%	15 883 +17%	18 967 +19%	19 696 +4%	19 306 -2%	18 793 -3%	14 752 -22%	8 571 -42%	14 430 +68%	27 175 +88%	18 557 -32%	12 399 -33%	14 439 +16%	(1 289) N/A	5 258 N/A	4 490 -15%	6 276 +40%	3 856 -39%	5 770 +50%
EPS (Diluted)	180.31 N/A	174.12 -3%	175.93 +1%	266.18 +51%	304.18 +14%	333.53 +10%	357.73 +7%	390.6 +9%	356.26 -9%	395.73 +11%	507.4 +28%	624.73 +23%	780.46 +25%	848 +9%	852.73 +1%	775.86 -9%	826.4 +7%	842.93 +2%	852.53 +1%	770 -10%	601 -22%	533.46 -11%	439.46 -18%	451.66 +3%	582.06 +29%	655.2 +13%	669.06 +2%	677.6 +1%	519.73 -23%	452.13 -13%	468.4 +4%	456.4 -3%	518.73 +14%	506.8 -2%	494.8 -2%	538 +9%	565.2 +5%	555.13 -2%	579.46 +4%	463 -20%	584.4 +26%	549.4 -6%	500 -9%	627.06 +25%	580.53 -7%	598.26 +3%	613.66 +3%	528.53 -14%	391.46 -26%	421.13 +8%	416.86 -1%	520.2 +25%	665.2 +28%	735.13 +11%	879.53 +20%	821.8 -7%	865.73 +5%	906.73 +5%	1 038.5 +15%	1 240.22 +19%	1 287.79 +4%	1 262.14 -2%	1 228.78 -3%	964.53 -22%	560.42 -42%	943.52 +68%	1 776.86 +88%	1 213.31 -32%	810.72 -33%	944.09 +16%	-84.29 N/A	343.82 N/A	293.57 -15%	410.34 +40%	252.09 -39%	377.27 +50%

Income Statement Balance Sheet Cash Flow Statement

Hannong Chemicals Inc
KRX:011500

Income Statement

Earnings Waterfall
Hannong Chemicals Inc

Income Statement
Hannong Chemicals Inc

See Also

Company

Help

Tools

Stocks

Hannong Chemicals Inc KRX:011500

Income Statement

Earnings Waterfall Hannong Chemicals Inc

Income Statement Hannong Chemicals Inc

See Also

Company

Help

Tools

Stocks

Hannong Chemicals Inc
KRX:011500

Earnings Waterfall
Hannong Chemicals Inc

Income Statement
Hannong Chemicals Inc