Samsung Engineering Co Ltd
KRX:028050
Samsung Engineering Co Ltd
KRX:028050
Price:
24 450 KRW
-1.81%
Market Closed
Updated:
May 18, 2024
Income Statement
Earnings Waterfall
Samsung Engineering Co Ltd
Samsung Engineering Co Ltd
|
Revenue
|
10.6T
KRW
|
|
Cost of Revenue
|
-9.2T
KRW
|
|
Gross Profit
|
1.5T
KRW
|
|
Operating Expenses
|
-457.6B
KRW
|
|
Operating Income
|
993.1B
KRW
|
|
Other Expenses
|
-239.3B
KRW
|
|
Net Income
|
753.8B
KRW
|
Income Statement
Samsung Engineering Co Ltd
Samsung Engineering 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 |
9 806 323
N/A
|
9 506 668
-3%
|
9 046 966
-5%
|
9 309 182
+3%
|
8 911 451
-4%
|
8 467 966
-5%
|
8 112 671
-4%
|
6 762 839
-17%
|
6 441 251
-5%
|
6 142 555
-5%
|
6 180 146
+1%
|
6 954 184
+13%
|
7 009 433
+1%
|
7 154 186
+2%
|
6 630 199
-7%
|
6 293 452
-5%
|
5 536 227
-12%
|
5 134 876
-7%
|
5 127 457
0%
|
5 139 044
+0%
|
5 479 801
+7%
|
5 614 103
+2%
|
5 890 695
+5%
|
6 220 529
+6%
|
6 367 980
+2%
|
6 611 793
+4%
|
6 660 838
+1%
|
6 628 377
0%
|
6 725 113
+1%
|
6 663 368
-1%
|
6 684 924
+0%
|
6 828 372
+2%
|
7 486 696
+10%
|
8 119 291
+8%
|
8 916 883
+10%
|
9 628 211
+8%
|
10 054 345
+4%
|
10 424 421
+4%
|
10 716 910
+3%
|
10 737 082
+0%
|
10 624 918
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10 353 331)
|
(9 843 839)
|
(9 225 135)
|
(8 726 671)
|
(8 365 490)
|
(7 943 343)
|
(7 639 189)
|
(7 839 439)
|
(7 530 303)
|
(7 217 461)
|
(7 223 668)
|
(6 430 122)
|
(6 527 492)
|
(6 689 194)
|
(6 214 792)
|
(5 931 820)
|
(5 174 802)
|
(4 768 614)
|
(4 733 013)
|
(4 677 974)
|
(4 931 853)
|
(4 961 374)
|
(5 175 069)
|
(5 477 602)
|
(5 605 759)
|
(5 888 149)
|
(5 967 151)
|
(5 945 663)
|
(6 062 972)
|
(5 983 133)
|
(5 927 485)
|
(6 025 675)
|
(6 625 376)
|
(7 183 031)
|
(7 967 893)
|
(8 653 270)
|
(8 973 419)
|
(9 280 878)
|
(9 369 963)
|
(9 377 147)
|
(9 174 156)
|
|
| Gross Profit |
(547 009)
N/A
|
(337 172)
+38%
|
(178 170)
+47%
|
582 511
N/A
|
545 961
-6%
|
524 624
-4%
|
473 483
-10%
|
(1 076 599)
N/A
|
(1 089 052)
-1%
|
(1 074 903)
+1%
|
(1 043 519)
+3%
|
524 064
N/A
|
481 942
-8%
|
464 992
-4%
|
415 407
-11%
|
361 632
-13%
|
361 425
0%
|
366 263
+1%
|
394 445
+8%
|
461 071
+17%
|
547 948
+19%
|
652 729
+19%
|
715 627
+10%
|
742 929
+4%
|
762 221
+3%
|
723 646
-5%
|
693 688
-4%
|
682 714
-2%
|
662 141
-3%
|
680 234
+3%
|
757 438
+11%
|
802 696
+6%
|
861 320
+7%
|
936 261
+9%
|
948 990
+1%
|
974 941
+3%
|
1 080 926
+11%
|
1 143 542
+6%
|
1 346 947
+18%
|
1 359 935
+1%
|
1 450 762
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(481 038)
|
(440 468)
|
(446 618)
|
(428 387)
|
(384 128)
|
(415 418)
|
(378 399)
|
(373 204)
|
(365 283)
|
(369 924)
|
(431 741)
|
(418 793)
|
(411 886)
|
(411 395)
|
(350 725)
|
(334 838)
|
(314 529)
|
(310 516)
|
(307 215)
|
(304 644)
|
(341 868)
|
(348 868)
|
(355 628)
|
(367 669)
|
(376 746)
|
(369 277)
|
(353 511)
|
(342 247)
|
(311 096)
|
(307 403)
|
(333 066)
|
(334 708)
|
(358 031)
|
(365 859)
|
(375 399)
|
(379 809)
|
(377 983)
|
(389 623)
|
(402 026)
|
(422 111)
|
(457 633)
|
|
| Selling, General & Administrative |
(459 655)
|
(412 887)
|
(399 697)
|
(384 985)
|
(357 763)
|
(343 455)
|
(348 612)
|
(342 707)
|
(338 274)
|
(343 202)
|
(386 977)
|
(386 810)
|
(373 276)
|
(368 362)
|
(311 133)
|
(294 982)
|
(276 267)
|
(273 211)
|
(271 116)
|
(268 913)
|
(306 251)
|
(312 839)
|
(318 316)
|
(328 704)
|
(335 476)
|
(331 491)
|
(321 637)
|
(316 836)
|
(292 306)
|
(290 343)
|
(302 824)
|
(308 792)
|
(339 667)
|
(346 557)
|
(354 860)
|
(357 862)
|
(354 595)
|
(364 741)
|
(375 553)
|
(393 753)
|
(427 203)
|
|
| Depreciation & Amortization |
(21 383)
|
(27 582)
|
(33 955)
|
(30 436)
|
(26 364)
|
(28 375)
|
(29 788)
|
(30 498)
|
(27 008)
|
(26 724)
|
(30 169)
|
(31 985)
|
(38 610)
|
(40 770)
|
(39 593)
|
(39 857)
|
(38 263)
|
(37 306)
|
(36 099)
|
(35 731)
|
(35 616)
|
(36 030)
|
(37 313)
|
(38 966)
|
(41 270)
|
(37 787)
|
(31 874)
|
(25 410)
|
(18 790)
|
(17 057)
|
(17 307)
|
(17 667)
|
(18 364)
|
(19 303)
|
(20 540)
|
(21 948)
|
(23 388)
|
(24 883)
|
(26 474)
|
(28 358)
|
(30 430)
|
|
| Other Operating Expenses |
0
|
0
|
(12 966)
|
(12 966)
|
0
|
(43 588)
|
0
|
0
|
0
|
0
|
(14 595)
|
0
|
0
|
(2 263)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(12 935)
|
(8 249)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1 028 046)
N/A
|
(777 639)
+24%
|
(624 788)
+20%
|
154 124
N/A
|
161 833
+5%
|
109 206
-33%
|
95 085
-13%
|
(1 449 803)
N/A
|
(1 454 335)
0%
|
(1 444 830)
+1%
|
(1 475 263)
-2%
|
105 269
N/A
|
70 055
-33%
|
53 596
-23%
|
64 681
+21%
|
26 793
-59%
|
46 896
+75%
|
55 746
+19%
|
87 228
+56%
|
156 425
+79%
|
206 080
+32%
|
303 859
+47%
|
359 997
+18%
|
375 257
+4%
|
385 476
+3%
|
354 365
-8%
|
340 175
-4%
|
340 466
+0%
|
351 045
+3%
|
372 833
+6%
|
424 373
+14%
|
467 989
+10%
|
503 289
+8%
|
570 401
+13%
|
573 590
+1%
|
595 132
+4%
|
702 943
+18%
|
753 919
+7%
|
944 920
+25%
|
937 825
-1%
|
993 129
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
112 988
|
102 396
|
60 094
|
39 732
|
(82 342)
|
(117 938)
|
(74 872)
|
(30 444)
|
(28 856)
|
(5 274)
|
(3 661)
|
(51 530)
|
1 417
|
(36 605)
|
(14 809)
|
14 010
|
(52 643)
|
(10 929)
|
(57 966)
|
(64 694)
|
(47 121)
|
(48 668)
|
(27 884)
|
(33 643)
|
(27 882)
|
(22 735)
|
(21 093)
|
(26 968)
|
(25 442)
|
1 766
|
(8 820)
|
12 319
|
11 543
|
(44 701)
|
(8 784)
|
36 778
|
71 798
|
95 463
|
65 721
|
93 922
|
(6 689)
|
|
| Non-Reccuring Items |
(12 954)
|
(12 967)
|
0
|
0
|
(43 602)
|
0
|
(53 989)
|
(53 989)
|
(18 228)
|
(24 997)
|
0
|
(14 963)
|
(9 031)
|
0
|
(4 219)
|
(6 436)
|
(14 859)
|
(9 641)
|
(10 683)
|
(9 516)
|
(9 323)
|
(6 330)
|
(7 572)
|
(8 592)
|
(11 434)
|
(11 897)
|
(10 514)
|
(12 763)
|
(12 566)
|
(15 790)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(3 126)
|
(6 827)
|
(11 536)
|
(15 963)
|
(21 765)
|
(19 939)
|
(17 386)
|
(11 806)
|
14 834
|
14 637
|
14 989
|
11 962
|
(17 985)
|
(18 115)
|
(19 358)
|
(19 306)
|
(13 637)
|
(14 783)
|
(12 348)
|
(11 124)
|
(13 249)
|
(13 474)
|
(16 690)
|
(15 689)
|
(10 929)
|
(8 731)
|
(6 074)
|
(6 326)
|
(7 607)
|
(7 474)
|
(6 234)
|
(4 611)
|
1 425
|
1 703
|
1 582
|
1 124
|
118
|
(152)
|
(75)
|
(8)
|
77
|
|
| Total Other Income |
13 972
|
(7 230)
|
704
|
39 650
|
46 488
|
74 913
|
69 029
|
47 960
|
36 491
|
3 848
|
12 097
|
147
|
11 919
|
8 399
|
6 225
|
13 276
|
4 595
|
6 252
|
10 917
|
18 355
|
33 790
|
37 343
|
49 238
|
63 487
|
65 307
|
74 177
|
66 825
|
48 962
|
36 282
|
30 896
|
23 171
|
12 328
|
13 282
|
15 969
|
21 621
|
33 574
|
(59 144)
|
(67 356)
|
(92 523)
|
(105 468)
|
(53 884)
|
|
| Pre-Tax Income |
(917 168)
N/A
|
(702 269)
+23%
|
(575 527)
+18%
|
217 542
N/A
|
60 611
-72%
|
46 243
-24%
|
17 867
-61%
|
(1 498 082)
N/A
|
(1 450 094)
+3%
|
(1 456 617)
0%
|
(1 451 838)
+0%
|
50 885
N/A
|
56 375
+11%
|
7 274
-87%
|
32 518
+347%
|
28 335
-13%
|
(29 648)
N/A
|
26 643
N/A
|
17 147
-36%
|
89 446
+422%
|
170 177
+90%
|
272 731
+60%
|
357 090
+31%
|
380 819
+7%
|
400 538
+5%
|
385 179
-4%
|
369 318
-4%
|
343 371
-7%
|
341 712
0%
|
382 230
+12%
|
432 490
+13%
|
488 025
+13%
|
529 538
+9%
|
543 372
+3%
|
588 009
+8%
|
666 608
+13%
|
715 715
+7%
|
781 873
+9%
|
918 044
+17%
|
926 270
+1%
|
932 633
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
208 509
|
199 239
|
189 348
|
(63 540)
|
(4 258)
|
(2 921)
|
2 999
|
169 633
|
145 746
|
148 480
|
144 405
|
(22 007)
|
(46 950)
|
(53 115)
|
(49 209)
|
(40 084)
|
(22 498)
|
(20 001)
|
(24 431)
|
(48 466)
|
(99 980)
|
(110 350)
|
(138 751)
|
(146 902)
|
(104 957)
|
(122 336)
|
(112 517)
|
(97 806)
|
(97 261)
|
(105 732)
|
(129 662)
|
(146 888)
|
(178 467)
|
(180 108)
|
(178 907)
|
(193 253)
|
(120 396)
|
(124 369)
|
(148 741)
|
(163 265)
|
(237 025)
|
|
| Income from Continuing Operations |
(708 659)
|
(503 030)
|
(386 180)
|
154 002
|
56 353
|
43 321
|
20 866
|
(1 328 448)
|
(1 304 349)
|
(1 308 136)
|
(1 307 431)
|
28 879
|
9 425
|
(45 839)
|
(16 690)
|
(11 748)
|
(52 146)
|
6 642
|
(7 283)
|
40 981
|
70 196
|
162 381
|
218 338
|
233 916
|
295 581
|
262 843
|
256 802
|
245 567
|
244 451
|
276 501
|
302 829
|
341 139
|
351 071
|
363 264
|
409 102
|
473 354
|
595 319
|
657 504
|
769 303
|
763 005
|
695 608
|
|
| Income to Minority Interest |
1 562
|
586
|
(680)
|
(2 082)
|
(1 372)
|
(916)
|
(330)
|
2 652
|
(932)
|
(1 197)
|
(622)
|
(3 201)
|
16 334
|
19 164
|
19 542
|
19 658
|
6 795
|
2 956
|
6 432
|
5 848
|
(1 512)
|
(4 680)
|
(9 757)
|
(7 302)
|
(2 932)
|
1 689
|
3 519
|
11 748
|
365
|
6 500
|
5 339
|
5 389
|
21 295
|
15 489
|
16 934
|
9 149
|
69 610
|
70 346
|
127 950
|
120 162
|
58 211
|
|
| Net Income (Common) |
(707 099)
N/A
|
(502 445)
+29%
|
(386 860)
+23%
|
151 920
N/A
|
54 982
-64%
|
42 405
-23%
|
20 535
-52%
|
(1 325 797)
N/A
|
(1 305 281)
+2%
|
(1 309 333)
0%
|
(1 308 053)
+0%
|
25 678
N/A
|
25 759
+0%
|
(26 675)
N/A
|
2 852
N/A
|
7 910
+177%
|
(45 351)
N/A
|
9 598
N/A
|
(852)
N/A
|
46 828
N/A
|
68 685
+47%
|
157 700
+130%
|
208 581
+32%
|
226 614
+9%
|
292 648
+29%
|
264 533
-10%
|
260 321
-2%
|
257 314
-1%
|
244 816
-5%
|
282 999
+16%
|
308 167
+9%
|
346 528
+12%
|
372 366
+7%
|
378 753
+2%
|
426 036
+12%
|
482 504
+13%
|
664 929
+38%
|
727 849
+9%
|
897 253
+23%
|
883 167
-2%
|
753 818
-15%
|
|
| EPS (Diluted) |
-11 984.72
N/A
|
-8 516.01
+29%
|
-6 556.94
+23%
|
2 574.91
N/A
|
931.89
-64%
|
718.72
-23%
|
348.05
-52%
|
-22 471.13
N/A
|
-35 277.86
-57%
|
-13 360.54
+62%
|
-6 673.73
+50%
|
131.01
N/A
|
149.76
+14%
|
-136.09
N/A
|
14.55
N/A
|
40.35
+177%
|
-231.38
N/A
|
48.97
N/A
|
-4.35
N/A
|
238.91
N/A
|
350.43
+47%
|
804.59
+130%
|
1 064.19
+32%
|
1 156.19
+9%
|
1 493.1
+29%
|
1 349.65
-10%
|
1 328.16
-2%
|
1 312.82
-1%
|
1 249.06
-5%
|
1 443.87
+16%
|
1 572.28
+9%
|
1 768
+12%
|
1 899.83
+7%
|
1 932.42
+2%
|
2 173.65
+12%
|
2 461.01
+13%
|
3 392.5
+38%
|
3 713.51
+9%
|
4 577.82
+23%
|
4 505.95
-2%
|
3 846.01
-15%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
