Daekyo Co Ltd
KRX:019680
Daekyo Co Ltd
KRX:019680
Price:
2 610 KRW
-0.57%
Market Closed
Updated:
May 12, 2024
Income Statement
Earnings Waterfall
Daekyo Co Ltd
Daekyo Co Ltd
|
Revenue
|
659.7B
KRW
|
|
Cost of Revenue
|
-550.4B
KRW
|
|
Gross Profit
|
109.3B
KRW
|
|
Operating Expenses
|
-137.1B
KRW
|
|
Operating Income
|
-27.8B
KRW
|
|
Other Expenses
|
-66.1B
KRW
|
|
Net Income
|
-93.8B
KRW
|
Income Statement
Daekyo Co Ltd
Daekyo Co Ltd
Currency: KRW
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
839 582
N/A
|
834 975
-1%
|
824 991
-1%
|
814 425
-1%
|
810 557
0%
|
810 006
0%
|
811 707
+0%
|
812 037
+0%
|
813 208
+0%
|
813 892
+0%
|
817 355
+0%
|
818 056
+0%
|
820 717
+0%
|
822 007
+0%
|
822 378
+0%
|
819 934
0%
|
812 203
-1%
|
804 204
-1%
|
792 759
-1%
|
777 402
-2%
|
763 142
-2%
|
755 913
-1%
|
752 096
-1%
|
754 407
+0%
|
761 939
+1%
|
737 417
-3%
|
695 504
-6%
|
659 498
-5%
|
627 006
-5%
|
609 662
-3%
|
623 775
+2%
|
630 399
+1%
|
638 395
+1%
|
655 644
+3%
|
659 768
+1%
|
671 331
+2%
|
683 076
+2%
|
683 557
+0%
|
682 245
0%
|
673 396
-1%
|
659 741
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(688 640)
|
(682 200)
|
(674 347)
|
(664 527)
|
(659 666)
|
(658 053)
|
(654 508)
|
(654 874)
|
(648 794)
|
(649 173)
|
(650 295)
|
(648 689)
|
(654 714)
|
(654 163)
|
(655 913)
|
(656 452)
|
(651 340)
|
(647 855)
|
(640 084)
|
(629 874)
|
(626 714)
|
(621 561)
|
(624 675)
|
(625 853)
|
(621 781)
|
(604 219)
|
(576 334)
|
(557 306)
|
(542 718)
|
(531 301)
|
(532 420)
|
(531 040)
|
(545 821)
|
(557 139)
|
(569 433)
|
(581 508)
|
(581 337)
|
(579 949)
|
(574 374)
|
(564 278)
|
(550 436)
|
|
| Gross Profit |
150 943
N/A
|
152 775
+1%
|
150 644
-1%
|
149 898
0%
|
150 891
+1%
|
151 953
+1%
|
157 199
+3%
|
157 163
0%
|
164 413
+5%
|
164 719
+0%
|
167 060
+1%
|
169 367
+1%
|
166 004
-2%
|
167 844
+1%
|
166 465
-1%
|
163 483
-2%
|
160 864
-2%
|
156 350
-3%
|
152 676
-2%
|
147 528
-3%
|
136 428
-8%
|
134 351
-2%
|
127 420
-5%
|
128 554
+1%
|
140 158
+9%
|
133 201
-5%
|
119 173
-11%
|
102 194
-14%
|
84 288
-18%
|
78 361
-7%
|
91 355
+17%
|
99 359
+9%
|
92 574
-7%
|
98 505
+6%
|
90 334
-8%
|
89 823
-1%
|
101 739
+13%
|
103 609
+2%
|
107 871
+4%
|
109 119
+1%
|
109 305
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(119 449)
|
(122 013)
|
(120 601)
|
(123 003)
|
(120 206)
|
(133 204)
|
(122 510)
|
(135 340)
|
(121 369)
|
(126 091)
|
(124 567)
|
(126 676)
|
(123 157)
|
(129 455)
|
(126 077)
|
(117 823)
|
(115 378)
|
(119 200)
|
(115 711)
|
(114 809)
|
(110 822)
|
(113 099)
|
(113 326)
|
(112 717)
|
(110 762)
|
(117 875)
|
(119 282)
|
(119 598)
|
(112 315)
|
(125 756)
|
(126 796)
|
(127 638)
|
(120 886)
|
(155 010)
|
(136 640)
|
(145 777)
|
(151 699)
|
(143 992)
|
(154 890)
|
(152 326)
|
(137 084)
|
|
| Selling, General & Administrative |
(109 671)
|
(109 565)
|
(110 271)
|
(112 189)
|
(109 243)
|
(108 497)
|
(111 642)
|
(109 289)
|
(110 654)
|
(112 680)
|
(114 024)
|
(116 327)
|
(112 997)
|
(113 177)
|
(112 493)
|
(109 757)
|
(108 660)
|
(105 444)
|
(102 316)
|
(101 991)
|
(104 785)
|
(105 755)
|
(104 486)
|
(102 771)
|
(100 178)
|
(101 746)
|
(102 706)
|
(102 066)
|
(99 176)
|
(95 800)
|
(97 169)
|
(98 244)
|
(108 254)
|
(123 085)
|
(122 608)
|
(131 327)
|
(136 413)
|
(129 792)
|
(141 881)
|
(140 356)
|
(127 027)
|
|
| Depreciation & Amortization |
(4 895)
|
(7 564)
|
(10 330)
|
(10 815)
|
(10 962)
|
(10 969)
|
(10 868)
|
(10 768)
|
(10 715)
|
(10 684)
|
(10 543)
|
(10 349)
|
(10 160)
|
(9 384)
|
(8 613)
|
(8 065)
|
(6 719)
|
(6 290)
|
(5 929)
|
(5 401)
|
(6 037)
|
(6 821)
|
(8 318)
|
(9 424)
|
(10 585)
|
(11 413)
|
(11 861)
|
(12 816)
|
(13 139)
|
(13 094)
|
(12 764)
|
(12 532)
|
(12 632)
|
(13 573)
|
(14 032)
|
(14 450)
|
(15 286)
|
(14 200)
|
(13 009)
|
(11 970)
|
(10 057)
|
|
| Other Operating Expenses |
(4 883)
|
(4 884)
|
0
|
0
|
0
|
(13 738)
|
0
|
(15 283)
|
0
|
(2 727)
|
0
|
0
|
0
|
(6 894)
|
(4 971)
|
0
|
0
|
(7 466)
|
(7 466)
|
(7 417)
|
0
|
(523)
|
(522)
|
(522)
|
0
|
(4 716)
|
(4 715)
|
(4 716)
|
0
|
(16 862)
|
(16 863)
|
(16 862)
|
0
|
(18 352)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
31 492
N/A
|
30 761
-2%
|
30 042
-2%
|
26 894
-10%
|
30 685
+14%
|
18 749
-39%
|
34 689
+85%
|
21 823
-37%
|
43 045
+97%
|
38 628
-10%
|
42 493
+10%
|
42 691
+0%
|
42 847
+0%
|
38 389
-10%
|
40 389
+5%
|
45 661
+13%
|
45 485
0%
|
37 150
-18%
|
36 965
0%
|
32 719
-11%
|
25 607
-22%
|
21 254
-17%
|
14 095
-34%
|
15 837
+12%
|
29 396
+86%
|
15 324
-48%
|
(111)
N/A
|
(17 404)
-15 579%
|
(28 027)
-61%
|
(47 395)
-69%
|
(35 441)
+25%
|
(28 280)
+20%
|
(28 312)
0%
|
(56 505)
-100%
|
(46 306)
+18%
|
(55 953)
-21%
|
(49 959)
+11%
|
(40 383)
+19%
|
(47 019)
-16%
|
(43 208)
+8%
|
(27 779)
+36%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
31 509
|
37 384
|
33 038
|
47 049
|
41 739
|
47 403
|
52 106
|
20 958
|
24 811
|
21 407
|
11 310
|
16 338
|
24 145
|
22 178
|
27 024
|
28 734
|
18 706
|
17 661
|
16 426
|
10 807
|
9 335
|
11 822
|
6 903
|
7 454
|
6 667
|
(9 265)
|
(2 926)
|
(949)
|
4 100
|
15 938
|
10 501
|
7 554
|
2 478
|
(1 438)
|
(4 852)
|
(2 612)
|
(5 776)
|
(4 485)
|
(989)
|
(5 169)
|
(3 124)
|
|
| Non-Reccuring Items |
(3 151)
|
(3 721)
|
(3 768)
|
(4 160)
|
(14 308)
|
0
|
(15 674)
|
0
|
(2 726)
|
0
|
(2 667)
|
(3 585)
|
(6 894)
|
0
|
0
|
(4 101)
|
(7 467)
|
0
|
0
|
0
|
(521)
|
0
|
0
|
0
|
(4 717)
|
0
|
0
|
0
|
(16 862)
|
0
|
0
|
0
|
(18 352)
|
0
|
(18 531)
|
(18 568)
|
(51 367)
|
(51 375)
|
(51 561)
|
(51 458)
|
(64 957)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 273
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(5 703)
|
(18 064)
|
(7 918)
|
(6 646)
|
(4 325)
|
(4 749)
|
(4 921)
|
(5 616)
|
(5 072)
|
(5 880)
|
(5 679)
|
(6 625)
|
(6 494)
|
(5 364)
|
(3 578)
|
(1 046)
|
(3 535)
|
(2 840)
|
(5 294)
|
(5 741)
|
(6 303)
|
(4 441)
|
(6 435)
|
(7 056)
|
(6 153)
|
(6 929)
|
(4 936)
|
(3 350)
|
2 932
|
4 214
|
5 890
|
5 111
|
(217)
|
28
|
856
|
1 348
|
(595)
|
(427)
|
(1 597)
|
(1 939)
|
205
|
|
| Pre-Tax Income |
54 147
N/A
|
46 360
-14%
|
51 395
+11%
|
63 137
+23%
|
53 791
-15%
|
61 402
+14%
|
66 199
+8%
|
37 164
-44%
|
60 057
+62%
|
54 154
-10%
|
45 457
-16%
|
48 817
+7%
|
53 604
+10%
|
55 203
+3%
|
63 835
+16%
|
69 248
+8%
|
54 463
-21%
|
51 971
-5%
|
48 097
-7%
|
37 785
-21%
|
28 117
-26%
|
28 634
+2%
|
14 563
-49%
|
16 235
+11%
|
25 193
+55%
|
(870)
N/A
|
(7 974)
-817%
|
(21 704)
-172%
|
(37 856)
-74%
|
(27 243)
+28%
|
(19 050)
+30%
|
(15 613)
+18%
|
(44 404)
-184%
|
(57 914)
-30%
|
(68 833)
-19%
|
(75 786)
-10%
|
(107 697)
-42%
|
(96 670)
+10%
|
(101 166)
-5%
|
(101 774)
-1%
|
(95 655)
+6%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(21 925)
|
(20 036)
|
(20 771)
|
(20 545)
|
(15 566)
|
(15 463)
|
(17 459)
|
(10 832)
|
(13 997)
|
(13 848)
|
(10 877)
|
(10 892)
|
(11 814)
|
(12 403)
|
(14 249)
|
(15 650)
|
(12 844)
|
(13 408)
|
(12 325)
|
(10 382)
|
(8 893)
|
(8 067)
|
(4 430)
|
(4 094)
|
(8 037)
|
(1 747)
|
129
|
3 552
|
19 675
|
16 422
|
14 578
|
13 414
|
1 955
|
5 046
|
7 282
|
7 157
|
(28 477)
|
(31 522)
|
(34 007)
|
(34 648)
|
(638)
|
|
| Income from Continuing Operations |
32 222
|
26 323
|
30 623
|
42 591
|
38 225
|
45 939
|
48 740
|
26 332
|
46 060
|
40 306
|
34 581
|
37 927
|
41 790
|
42 801
|
49 587
|
53 598
|
41 619
|
38 564
|
35 772
|
27 403
|
19 225
|
20 566
|
10 132
|
12 140
|
17 155
|
(2 617)
|
(7 844)
|
(18 151)
|
(18 182)
|
(10 821)
|
(4 472)
|
(2 200)
|
(42 448)
|
(52 868)
|
(61 551)
|
(68 629)
|
(136 174)
|
(128 192)
|
(135 174)
|
(136 422)
|
(96 294)
|
|
| Income to Minority Interest |
3 081
|
3 341
|
2 885
|
2 518
|
2 201
|
926
|
(189)
|
(417)
|
(1 262)
|
(454)
|
356
|
320
|
767
|
753
|
137
|
192
|
122
|
80
|
(77)
|
(137)
|
(375)
|
(494)
|
(412)
|
(683)
|
(280)
|
328
|
1 048
|
960
|
618
|
190
|
(754)
|
(650)
|
(1 186)
|
(867)
|
54
|
732
|
2 094
|
2 412
|
3 172
|
3 247
|
2 450
|
|
| Net Income (Common) |
29 386
N/A
|
23 746
-19%
|
27 590
+16%
|
39 190
+42%
|
33 764
-14%
|
40 203
+19%
|
41 889
+4%
|
19 253
-54%
|
37 363
+94%
|
32 416
-13%
|
27 501
-15%
|
30 810
+12%
|
35 476
+15%
|
36 471
+3%
|
42 641
+17%
|
46 708
+10%
|
34 835
-25%
|
31 739
-9%
|
28 790
-9%
|
20 361
-29%
|
15 127
-26%
|
16 351
+8%
|
6 000
-63%
|
7 737
+29%
|
13 649
+76%
|
(5 513)
N/A
|
(10 021)
-82%
|
(20 416)
-104%
|
(19 104)
+6%
|
(12 171)
+36%
|
(7 152)
+41%
|
(4 963)
+31%
|
(44 909)
-805%
|
(54 873)
-22%
|
(62 534)
-14%
|
(69 083)
-10%
|
(134 715)
-95%
|
(126 160)
+6%
|
(132 096)
-5%
|
(132 933)
-1%
|
(93 843)
+29%
|
|
| EPS (Diluted) |
376.74
N/A
|
263.84
-30%
|
296.66
+12%
|
430.65
+45%
|
444.26
+3%
|
441.79
-1%
|
460.31
+4%
|
211.57
-54%
|
491.61
+132%
|
356.21
-28%
|
302.2
-15%
|
338.57
+12%
|
473.01
+40%
|
486.28
+3%
|
568.54
+17%
|
622.77
+10%
|
464.46
-25%
|
428.9
-8%
|
389.05
-9%
|
278.91
-28%
|
204.41
-27%
|
227.09
+11%
|
83.33
-63%
|
108.97
+31%
|
189.56
+74%
|
-84.81
N/A
|
-161.62
-91%
|
-300.23
-86%
|
-272.91
+9%
|
-176.39
+35%
|
-103.54
+41%
|
-71.85
+31%
|
-650.23
-805%
|
-795.57
-22%
|
-909.06
-14%
|
-1 008.18
-11%
|
-1 959.29
-94%
|
-1 646.68
+16%
|
-1 762.57
-7%
|
-2 043.27
-16%
|
-1 379.58
+32%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
