B
Baiksan Co Ltd
KRX:035150
Baiksan Co Ltd
KRX:035150
Price:
13 660
KRW
-3.19%
Market Cap:
₩277.4B
Income Statement
Earnings Waterfall
Baiksan Co Ltd
Baiksan Co Ltd
Income Statement
Baiksan Co Ltd
Baiksan Co Ltd
Currency: KRW
| 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 |
3 022
|
1 946
|
2 549
|
2 309
|
2 084
|
1 967
|
1 849
|
1 832
|
1 724
|
1 601
|
1 446
|
1 277
|
1 217
|
1 258
|
1 259
|
1 278
|
1 209
|
1 067
|
980
|
898
|
850
|
906
|
1 007
|
2 105
|
2 456
|
3 270
|
4 117
|
3 792
|
3 904
|
4 069
|
3 739
|
3 619
|
3 494
|
3 311
|
3 143
|
2 924
|
2 737
|
2 716
|
2 801
|
2 999
|
3 424
|
3 693
|
3 931
|
4 201
|
4 278
|
4 417
|
4 423
|
4 511
|
3 738
|
4 176
|
4 619
|
4 767
|
|
| Revenue |
183 975
N/A
|
184 787
+0%
|
182 577
-1%
|
178 139
-2%
|
177 232
-1%
|
174 257
-2%
|
173 541
0%
|
173 143
0%
|
169 766
-2%
|
167 581
-1%
|
160 976
-4%
|
164 156
+2%
|
172 073
+5%
|
183 413
+7%
|
190 770
+4%
|
195 690
+3%
|
200 786
+3%
|
200 459
0%
|
203 330
+1%
|
211 126
+4%
|
211 372
+0%
|
209 955
-1%
|
216 571
+3%
|
267 410
+23%
|
323 119
+21%
|
387 901
+20%
|
439 668
+13%
|
462 206
+5%
|
468 883
+1%
|
479 622
+2%
|
440 508
-8%
|
402 866
-9%
|
383 111
-5%
|
351 444
-8%
|
374 549
+7%
|
361 251
-4%
|
371 077
+3%
|
406 141
+9%
|
439 685
+8%
|
482 625
+10%
|
475 895
-1%
|
452 536
-5%
|
423 949
-6%
|
416 633
-2%
|
417 722
+0%
|
430 243
+3%
|
450 653
+5%
|
463 540
+3%
|
496 958
+7%
|
512 110
+3%
|
518 647
+1%
|
524 205
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(147 962)
|
(148 212)
|
(149 477)
|
(146 403)
|
(148 660)
|
(148 003)
|
(147 074)
|
(147 474)
|
(142 482)
|
(138 487)
|
(132 822)
|
(132 750)
|
(137 293)
|
(144 927)
|
(149 619)
|
(151 791)
|
(155 463)
|
(155 397)
|
(158 551)
|
(165 433)
|
(166 861)
|
(168 708)
|
(174 863)
|
(216 318)
|
(262 725)
|
(312 937)
|
(355 869)
|
(371 442)
|
(376 665)
|
(384 236)
|
(360 327)
|
(335 074)
|
(313 284)
|
(289 393)
|
(297 763)
|
(291 779)
|
(303 163)
|
(331 889)
|
(361 915)
|
(386 672)
|
(380 905)
|
(360 500)
|
(334 179)
|
(325 096)
|
(321 239)
|
(324 505)
|
(333 992)
|
(345 722)
|
(368 376)
|
(382 767)
|
(390 358)
|
(400 642)
|
|
| Gross Profit |
36 012
N/A
|
36 575
+2%
|
33 100
-10%
|
31 736
-4%
|
28 572
-10%
|
26 254
-8%
|
26 467
+1%
|
25 669
-3%
|
27 284
+6%
|
29 094
+7%
|
28 154
-3%
|
31 407
+12%
|
34 780
+11%
|
38 487
+11%
|
41 153
+7%
|
43 899
+7%
|
45 323
+3%
|
45 062
-1%
|
44 778
-1%
|
45 693
+2%
|
44 510
-3%
|
41 247
-7%
|
41 707
+1%
|
51 091
+22%
|
60 394
+18%
|
74 963
+24%
|
83 799
+12%
|
90 764
+8%
|
92 217
+2%
|
95 386
+3%
|
80 181
-16%
|
67 792
-15%
|
69 827
+3%
|
62 051
-11%
|
76 785
+24%
|
69 471
-10%
|
67 914
-2%
|
74 253
+9%
|
77 771
+5%
|
95 953
+23%
|
94 990
-1%
|
92 036
-3%
|
89 770
-2%
|
91 537
+2%
|
96 483
+5%
|
105 737
+10%
|
116 660
+10%
|
117 817
+1%
|
128 582
+9%
|
129 343
+1%
|
128 289
-1%
|
123 563
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14 983)
|
(15 087)
|
(15 014)
|
(16 097)
|
(15 369)
|
(15 256)
|
(15 887)
|
(15 283)
|
(16 108)
|
(16 322)
|
(16 529)
|
(17 218)
|
(16 923)
|
(19 800)
|
(17 405)
|
(18 574)
|
(17 606)
|
(17 549)
|
(19 093)
|
(19 987)
|
(20 725)
|
(21 561)
|
(21 424)
|
(30 639)
|
(38 753)
|
(47 419)
|
(57 017)
|
(57 018)
|
(60 041)
|
(72 346)
|
(77 184)
|
(75 055)
|
(65 873)
|
(59 842)
|
(55 454)
|
(48 847)
|
(44 660)
|
(46 810)
|
(49 534)
|
(49 036)
|
(44 686)
|
(44 308)
|
(41 226)
|
(40 306)
|
(43 250)
|
(45 708)
|
(47 754)
|
(50 693)
|
(51 896)
|
(55 376)
|
(58 332)
|
(58 873)
|
|
| Selling, General & Administrative |
(14 402)
|
(14 510)
|
(14 294)
|
(14 541)
|
(14 747)
|
(14 580)
|
(14 735)
|
(14 501)
|
(15 259)
|
(15 445)
|
(15 623)
|
(16 255)
|
(15 998)
|
(16 448)
|
(16 396)
|
(16 583)
|
(16 668)
|
(16 635)
|
(18 267)
|
(19 058)
|
(19 914)
|
(20 773)
|
(20 645)
|
(29 785)
|
(37 746)
|
(46 413)
|
(55 030)
|
(55 185)
|
(57 814)
|
(59 076)
|
(64 227)
|
(61 782)
|
(63 454)
|
(57 703)
|
(48 130)
|
(47 185)
|
(43 112)
|
(45 144)
|
(47 791)
|
(47 232)
|
(42 893)
|
(42 115)
|
(39 019)
|
(38 199)
|
(41 508)
|
(42 464)
|
(44 404)
|
(47 392)
|
(50 388)
|
(52 150)
|
(54 657)
|
(54 977)
|
|
| Depreciation & Amortization |
(580)
|
(574)
|
(718)
|
(561)
|
(622)
|
(677)
|
(732)
|
(783)
|
(848)
|
(874)
|
(903)
|
(963)
|
(926)
|
(990)
|
(1 011)
|
(1 006)
|
(938)
|
(868)
|
(825)
|
(809)
|
(810)
|
(788)
|
(779)
|
(855)
|
(1 007)
|
(973)
|
(1 786)
|
(1 800)
|
(2 226)
|
(2 730)
|
(2 416)
|
(2 641)
|
(2 418)
|
(2 129)
|
(1 804)
|
(1 662)
|
(1 548)
|
(1 582)
|
(1 659)
|
(1 728)
|
(1 793)
|
(1 855)
|
(1 854)
|
(1 769)
|
(1 742)
|
(1 691)
|
(1 688)
|
(1 749)
|
(1 509)
|
(1 652)
|
(1 883)
|
(2 256)
|
|
| Other Operating Expenses |
0
|
(3)
|
0
|
(995)
|
0
|
0
|
(420)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(2 362)
|
0
|
(985)
|
0
|
(46)
|
0
|
(120)
|
0
|
0
|
0
|
0
|
0
|
(33)
|
(201)
|
(33)
|
0
|
(10 540)
|
(10 541)
|
(10 632)
|
0
|
(10)
|
(5 521)
|
0
|
0
|
(85)
|
(85)
|
(76)
|
0
|
(338)
|
(353)
|
(338)
|
0
|
(1 553)
|
(1 661)
|
(1 553)
|
0
|
(1 574)
|
(1 791)
|
(1 640)
|
|
| Operating Income |
21 030
N/A
|
21 491
+2%
|
18 089
-16%
|
15 641
-14%
|
13 203
-16%
|
10 998
-17%
|
10 581
-4%
|
10 387
-2%
|
11 177
+8%
|
12 773
+14%
|
11 625
-9%
|
14 188
+22%
|
17 856
+26%
|
18 685
+5%
|
23 746
+27%
|
25 325
+7%
|
27 717
+9%
|
27 514
-1%
|
25 686
-7%
|
25 705
+0%
|
23 786
-7%
|
19 684
-17%
|
20 282
+3%
|
20 452
+1%
|
21 641
+6%
|
27 545
+27%
|
26 783
-3%
|
33 746
+26%
|
32 177
-5%
|
23 040
-28%
|
2 996
-87%
|
(7 262)
N/A
|
3 955
N/A
|
2 210
-44%
|
21 332
+865%
|
20 625
-3%
|
23 253
+13%
|
27 443
+18%
|
28 237
+3%
|
46 917
+66%
|
50 304
+7%
|
47 729
-5%
|
48 544
+2%
|
51 231
+6%
|
53 233
+4%
|
60 029
+13%
|
68 907
+15%
|
67 124
-3%
|
76 686
+14%
|
73 966
-4%
|
69 957
-5%
|
64 690
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4 173)
|
(3 750)
|
(2 416)
|
(3 344)
|
(2 443)
|
(2 569)
|
(4 290)
|
(3 243)
|
(3 654)
|
(3 927)
|
(4 799)
|
(7 997)
|
(4 655)
|
(4 709)
|
(1 315)
|
3 110
|
2 360
|
1 380
|
1 252
|
1 032
|
(2 386)
|
(1 646)
|
(467)
|
(1 914)
|
(525)
|
946
|
(1 669)
|
249
|
(1 357)
|
629
|
(21)
|
(2 520)
|
(7 856)
|
(9 007)
|
(8 755)
|
(4 343)
|
1 789
|
980
|
7 759
|
13 953
|
4 059
|
4 674
|
(599)
|
(8 361)
|
(386)
|
(344)
|
489
|
(3 144)
|
4 882
|
1 239
|
(3 954)
|
(1 707)
|
|
| Non-Reccuring Items |
(790)
|
(178)
|
(994)
|
0
|
(1 136)
|
(1 236)
|
0
|
(423)
|
(102)
|
0
|
0
|
(1 424)
|
(2 363)
|
0
|
(2 409)
|
0
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(10 540)
|
0
|
0
|
0
|
(5 506)
|
(5 520)
|
0
|
(5 520)
|
(90)
|
0
|
0
|
0
|
(338)
|
0
|
0
|
0
|
(1 553)
|
0
|
0
|
0
|
(1 574)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(13)
|
30
|
60
|
77
|
27
|
91
|
99
|
113
|
388
|
0
|
1 250
|
1 191
|
914
|
893
|
(69)
|
(8)
|
(33)
|
(12)
|
(11)
|
(23)
|
77
|
82
|
36
|
36
|
(77)
|
(80)
|
(36)
|
(104)
|
(47)
|
0
|
(38)
|
(353)
|
(152)
|
0
|
2 637
|
3 020
|
2 695
|
5 551
|
2 933
|
2 910
|
344
|
317
|
197
|
317
|
218
|
237
|
183
|
48
|
5
|
114
|
159
|
219
|
|
| Total Other Income |
1 776
|
1 250
|
0
|
(1)
|
134
|
270
|
(61)
|
298
|
(10 681)
|
(10 217)
|
813
|
585
|
10 702
|
10 724
|
(447)
|
(651)
|
(723)
|
(1 204)
|
(1 431)
|
(1 222)
|
(6 840)
|
(6 455)
|
(5 900)
|
(5 530)
|
883
|
415
|
161
|
(383)
|
319
|
352
|
(69)
|
1 256
|
(1 469)
|
(763)
|
276
|
(100)
|
1 601
|
(1 865)
|
(1 767)
|
(1 703)
|
457
|
311
|
714
|
(73)
|
354
|
537
|
(164)
|
1 467
|
1 076
|
905
|
1 436
|
22
|
|
| Pre-Tax Income |
17 830
N/A
|
18 843
+6%
|
14 740
-22%
|
12 375
-16%
|
9 785
-21%
|
7 556
-23%
|
6 330
-16%
|
7 133
+13%
|
(2 872)
N/A
|
(1 371)
+52%
|
8 889
N/A
|
6 543
-26%
|
22 454
+243%
|
25 593
+14%
|
19 506
-24%
|
27 776
+42%
|
29 276
+5%
|
27 679
-5%
|
25 497
-8%
|
25 493
0%
|
14 638
-43%
|
11 665
-20%
|
13 951
+20%
|
13 044
-7%
|
21 889
+68%
|
28 826
+32%
|
25 238
-12%
|
33 508
+33%
|
20 553
-39%
|
24 021
+17%
|
2 870
-88%
|
(8 879)
N/A
|
(11 029)
-24%
|
(13 079)
-19%
|
15 489
N/A
|
13 682
-12%
|
29 249
+114%
|
32 108
+10%
|
37 161
+16%
|
62 077
+67%
|
54 825
-12%
|
53 030
-3%
|
48 856
-8%
|
43 114
-12%
|
51 866
+20%
|
60 458
+17%
|
69 415
+15%
|
65 494
-6%
|
81 074
+24%
|
76 224
-6%
|
67 599
-11%
|
63 224
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7 536)
|
(7 301)
|
(3 937)
|
(3 312)
|
(2 048)
|
(2 353)
|
(1 818)
|
(1 722)
|
304
|
(17)
|
(2 227)
|
(3 741)
|
(7 019)
|
(7 085)
|
(6 690)
|
(6 743)
|
(7 666)
|
(8 089)
|
(7 303)
|
(7 300)
|
(5 919)
|
(5 633)
|
(6 405)
|
(6 270)
|
(6 942)
|
(8 373)
|
(11 621)
|
(14 871)
|
(14 305)
|
(14 158)
|
(12 358)
|
(8 447)
|
(5 405)
|
(5 262)
|
(4 661)
|
(5 546)
|
(10 115)
|
(9 665)
|
(11 027)
|
(14 703)
|
(9 934)
|
(10 545)
|
(9 180)
|
(8 308)
|
(11 344)
|
(12 919)
|
(16 782)
|
(16 070)
|
(21 197)
|
(21 205)
|
(18 371)
|
(18 304)
|
|
| Income from Continuing Operations |
10 294
|
11 544
|
10 804
|
9 063
|
7 737
|
5 201
|
4 510
|
5 409
|
(2 568)
|
(1 390)
|
6 661
|
2 801
|
15 435
|
18 508
|
12 816
|
21 033
|
21 611
|
19 589
|
18 193
|
18 192
|
8 718
|
6 032
|
7 546
|
6 775
|
14 947
|
20 453
|
13 617
|
18 637
|
6 248
|
9 863
|
(9 489)
|
(17 328)
|
(16 433)
|
(18 342)
|
10 829
|
8 136
|
19 134
|
22 443
|
26 134
|
47 374
|
44 892
|
42 485
|
39 675
|
34 807
|
40 522
|
47 539
|
52 633
|
49 424
|
59 877
|
55 020
|
49 228
|
44 920
|
|
| Income to Minority Interest |
0
|
1
|
0
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
13
|
250
|
185
|
362
|
424
|
269
|
333
|
159
|
89
|
327
|
507
|
625
|
726
|
573
|
363
|
492
|
449
|
702
|
755
|
538
|
530
|
33
|
97
|
165
|
221
|
396
|
420
|
523
|
590
|
755
|
932
|
983
|
1 027
|
859
|
815
|
702
|
416
|
|
| Net Income (Common) |
10 294
N/A
|
11 544
+12%
|
10 803
-6%
|
9 061
-16%
|
7 735
-15%
|
5 198
-33%
|
4 509
-13%
|
5 409
+20%
|
(2 569)
N/A
|
(1 389)
+46%
|
6 660
N/A
|
2 801
-58%
|
15 436
+451%
|
18 508
+20%
|
12 817
-31%
|
21 046
+64%
|
21 861
+4%
|
19 775
-10%
|
18 557
-6%
|
18 616
+0%
|
8 987
-52%
|
6 366
-29%
|
7 704
+21%
|
6 863
-11%
|
15 275
+123%
|
20 959
+37%
|
14 242
-32%
|
19 363
+36%
|
6 821
-65%
|
10 226
+50%
|
(8 996)
N/A
|
(16 877)
-88%
|
(15 732)
+7%
|
(17 587)
-12%
|
11 366
N/A
|
8 666
-24%
|
19 168
+121%
|
22 541
+18%
|
26 299
+17%
|
47 594
+81%
|
45 287
-5%
|
42 905
-5%
|
40 198
-6%
|
35 397
-12%
|
41 277
+17%
|
48 471
+17%
|
53 616
+11%
|
50 452
-6%
|
60 737
+20%
|
55 835
-8%
|
49 930
-11%
|
45 336
-9%
|
|
| EPS (Diluted) |
428.91
N/A
|
481
+12%
|
450.12
-6%
|
377.54
-16%
|
322.29
-15%
|
216.58
-33%
|
187.87
-13%
|
225.37
+20%
|
-107.04
N/A
|
-57.87
+46%
|
277.5
N/A
|
116.7
-58%
|
643.16
+451%
|
771.16
+20%
|
534.04
-31%
|
876.91
+64%
|
910.87
+4%
|
823.95
-10%
|
773.2
-6%
|
775.66
+0%
|
374.45
-52%
|
265.25
-29%
|
321
+21%
|
285.95
-11%
|
636.45
+123%
|
873.29
+37%
|
593.41
-32%
|
806.79
+36%
|
284.2
-65%
|
426.08
+50%
|
-374.83
N/A
|
-703.2
-88%
|
-655.5
+7%
|
-743.44
-13%
|
468.41
N/A
|
358.09
-24%
|
793.72
+122%
|
926.32
+17%
|
1 078.02
+16%
|
1 949.45
+81%
|
1 877.95
-4%
|
1 838.18
-2%
|
1 744.62
-5%
|
1 559.93
-11%
|
1 801.75
+16%
|
2 148.33
+19%
|
2 413.79
+12%
|
2 331.16
-3%
|
2 764.19
+19%
|
2 593.48
-6%
|
2 347.8
-9%
|
2 156.21
-8%
|
|
Switch to:
Switch to:
See Also
Discover More
