Income Statement

Revenue

-44%

+33%

10Y

Currency: KRW

	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	1 072	821	0	0	0	92	151	438	1 034	1 884	2 929	3 893	4 581	5 073	5 442	5 699	5 697	0	0	4 482	1 279	0	0	7 518	0	0	0	8 761	0	0	0	9 199	0	0	0	8 985	0	0	0	5 504	0	0	0	2 465	0	0	0	2 326	0	0	0	2 473	0	0	0	2 088	0	0	0	1 680	0	0	0	1 262	0	0	0	3 157	0	0	0	1 831	0	0	0	1 484	0	0	0
Revenue	352 601 N/A	273 187 -23%	199 825 -27%	99 560 -50%	364 897 +267%	143 312 -61%	235 814 +65%	355 737 +51%	544 007 +53%	709 296 +30%	881 762 +24%	974 619 +11%	943 650 -3%	839 456 -11%	788 860 -6%	746 556 -5%	771 180 +3%	792 438 +3%	752 734 -5%	803 110 +7%	797 357 -1%	820 476 +3%	848 072 +3%	905 339 +7%	963 383 +6%	1 037 355 +8%	1 067 648 +3%	1 049 231 -2%	1 050 731 +0%	1 031 051 -2%	1 034 289 +0%	1 042 332 +1%	1 024 593 -2%	1 019 079 -1%	1 038 400 +2%	1 044 104 +1%	1 023 329 -2%	987 170 -4%	948 037 -4%	889 656 -6%	855 077 -4%	871 077 +2%	861 290 -1%	897 912 +4%	1 019 218 +14%	1 084 791 +6%	1 149 586 +6%	1 228 534 +7%	1 204 993 -2%	1 170 919 -3%	1 165 711 0%	1 135 524 -3%	1 133 487 0%	1 135 710 +0%	1 099 954 -3%	1 021 712 -7%	967 668 -5%	919 607 -5%	949 897 +3%	1 096 135 +15%	1 249 322 +14%	1 522 450 +22%	1 793 224 +18%	2 030 305 +13%	2 241 613 +10%	2 385 167 +6%	2 275 629 -5%	2 141 616 -6%	1 965 675 -8%	1 724 786 -12%	1 602 573 -7%	1 447 832 -10%	1 332 999 -8%	1 247 471 -6%	1 238 865 -1%	1 224 535 -1%	1 234 416 +1%	1 246 179 +1%	1 267 682 +2%
Gross Profit
Cost of Revenue	(298 761)	(313 594)	(317 177)	(317 039)	(318 527)	(349 725)	(368 754)	(320 769)	(477 310)	(610 941)	(740 025)	(806 123)	(779 314)	(687 440)	(656 831)	(641 019)	(677 315)	(706 057)	(688 883)	(731 672)	(729 750)	(765 365)	(790 129)	(844 817)	(900 335)	(958 570)	(985 856)	(974 584)	(979 010)	(968 052)	(972 372)	(979 234)	(965 756)	(958 950)	(972 184)	(974 710)	(943 553)	(900 174)	(849 563)	(773 780)	(735 972)	(740 635)	(737 979)	(788 520)	(907 056)	(976 711)	(1 045 232)	(1 122 331)	(1 109 989)	(1 098 086)	(1 098 941)	(1 074 517)	(1 062 881)	(1 053 994)	(1 010 098)	(937 186)	(884 860)	(827 472)	(843 374)	(960 572)	(1 104 731)	(1 328 454)	(1 551 239)	(1 757 442)	(1 926 874)	(2 042 171)	(1 969 658)	(1 848 009)	(1 695 383)	(1 500 570)	(1 386 613)	(1 270 826)	(1 181 676)	(1 128 015)	(1 139 654)	(1 147 873)	(1 161 199)	(1 180 843)	(1 194 485)
Gross Profit	53 840 N/A	(40 407) N/A	(117 352) -190%	(217 479) -85%	46 370 N/A	(206 413) N/A	(132 940) +36%	34 968 N/A	66 698 +91%	98 356 +47%	141 738 +44%	168 496 +19%	164 335 -2%	152 015 -7%	132 028 -13%	105 537 -20%	93 865 -11%	86 380 -8%	63 849 -26%	71 438 +12%	67 607 -5%	55 110 -18%	57 943 +5%	60 521 +4%	63 048 +4%	78 785 +25%	81 793 +4%	74 647 -9%	71 722 -4%	63 000 -12%	61 917 -2%	63 098 +2%	58 837 -7%	60 129 +2%	66 216 +10%	69 394 +5%	79 776 +15%	86 996 +9%	98 474 +13%	115 876 +18%	119 105 +3%	130 442 +10%	123 311 -5%	109 392 -11%	112 162 +3%	108 080 -4%	104 354 -3%	106 203 +2%	95 004 -11%	72 833 -23%	66 770 -8%	61 007 -9%	70 606 +16%	81 716 +16%	89 856 +10%	84 527 -6%	82 808 -2%	92 135 +11%	106 523 +16%	135 562 +27%	144 591 +7%	193 997 +34%	241 985 +25%	272 864 +13%	314 739 +15%	342 997 +9%	305 971 -11%	293 607 -4%	270 292 -8%	224 216 -17%	215 960 -4%	177 006 -18%	151 323 -15%	119 455 -21%	99 211 -17%	76 661 -23%	73 217 -4%	65 336 -11%	73 197 +12%
Operating Income
Operating Expenses	(15 942)	(17 452)	(16 735)	(16 587)	(16 790)	(16 796)	(18 545)	(15 611)	(24 154)	(29 871)	(34 088)	(42 854)	(42 893)	(42 549)	(45 479)	(43 517)	(44 965)	(49 990)	(49 993)	(45 642)	(46 296)	(44 164)	(39 837)	(42 985)	(47 495)	(55 237)	(59 204)	(57 129)	(54 973)	(46 557)	(47 760)	(49 538)	(50 328)	(54 134)	(56 470)	(59 804)	(60 491)	(63 651)	(58 256)	(60 984)	(57 717)	(53 030)	(54 741)	(53 633)	(54 990)	(57 401)	(59 100)	(59 037)	(57 294)	(54 850)	(58 556)	(59 286)	(55 408)	(51 786)	(49 218)	(43 621)	(43 173)	(46 022)	(43 383)	(54 722)	(58 921)	(62 996)	(67 861)	(71 869)	(72 764)	(75 704)	(75 958)	(78 766)	(77 828)	(76 162)	(72 544)	(67 379)	(65 875)	(63 401)	(65 241)	(66 458)	(67 028)	(70 124)	(72 112)
Selling, General & Administrative	(15 547)	(17 066)	(16 272)	(16 090)	(16 256)	(16 255)	(17 952)	(15 125)	(22 877)	(28 463)	(32 697)	(41 447)	(42 092)	(41 816)	(44 720)	(42 737)	(45 212)	(48 643)	(48 108)	(45 310)	(44 322)	(41 190)	(38 815)	(41 379)	(46 295)	(56 055)	(58 429)	(55 217)	(53 995)	(45 580)	(46 703)	(45 708)	(49 342)	(53 147)	(56 061)	(55 577)	(60 492)	(63 652)	(58 257)	(56 983)	(57 718)	(53 031)	(54 741)	(50 501)	(54 990)	(57 401)	(59 101)	(55 909)	(57 295)	(54 852)	(58 558)	(54 857)	(55 410)	(51 787)	(49 219)	(40 361)	(43 173)	(46 022)	(43 383)	(51 015)	(58 921)	(62 996)	(67 861)	(68 197)	(72 764)	(75 704)	(75 958)	(75 056)	(77 828)	(76 162)	(72 544)	(59 454)	(65 875)	(63 401)	(65 241)	(61 633)	(67 028)	(70 124)	(72 112)
Research & Development	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	(1)	0	0	0	0	0	0	0	(424)	0	0	0	(789)	0	0	0	(5)	0	0	0	(407)	0	0	0	(236)	0	0	0	(487)	0	0	0	(3 901)	0	0	0	0	0	0	0
Depreciation & Amortization	(395)	(388)	(464)	(498)	(534)	(540)	(593)	(486)	(1 278)	(1 409)	(1 392)	(1 407)	(803)	(736)	(761)	(781)	(756)	0	0	(934)	(285)	0	0	(1 606)	0	0	(497)	(1 913)	0	0	(1 057)	(3 829)	0	0	0	(4 227)	0	0	0	(4 000)	0	0	0	(3 132)	0	0	0	(2 705)	0	0	0	(3 640)	0	0	0	(3 255)	0	0	0	(3 301)	0	0	0	(3 437)	0	0	0	(3 223)	0	0	0	(4 024)	0	0	0	(4 824)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	1 003	(1 347)	(1 885)	602	(1 689)	(2 972)	(1 021)	0	(1 200)	818	(278)	0	(978)	(977)	0	0	(986)	(987)	(409)	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
Operating Income	37 898 N/A	(57 859) N/A	(134 086) -132%	(234 065) -75%	29 580 N/A	(223 209) N/A	(151 485) +32%	19 358 N/A	42 543 +120%	68 484 +61%	107 649 +57%	125 642 +17%	121 441 -3%	109 464 -10%	86 546 -21%	62 019 -28%	48 898 -21%	36 390 -26%	13 858 -62%	25 796 +86%	21 311 -17%	10 947 -49%	18 106 +65%	17 536 -3%	15 553 -11%	23 548 +51%	22 588 -4%	17 518 -22%	16 748 -4%	16 442 -2%	14 157 -14%	13 560 -4%	8 508 -37%	5 994 -30%	9 745 +63%	9 590 -2%	19 284 +101%	23 344 +21%	40 217 +72%	54 892 +36%	61 388 +12%	77 412 +26%	68 571 -11%	55 759 -19%	57 173 +3%	50 680 -11%	45 254 -11%	47 166 +4%	37 709 -20%	17 981 -52%	8 212 -54%	1 721 -79%	15 196 +783%	29 929 +97%	40 636 +36%	40 906 +1%	39 634 -3%	46 112 +16%	63 140 +37%	80 840 +28%	85 671 +6%	131 002 +53%	174 125 +33%	200 995 +15%	241 975 +20%	267 292 +10%	230 013 -14%	214 841 -7%	192 464 -10%	148 054 -23%	143 416 -3%	109 628 -24%	85 448 -22%	56 054 -34%	33 971 -39%	10 203 -70%	6 189 -39%	(4 789) N/A	1 085 N/A
Pre-Tax Income
Interest Income Expense	(510)	(250)	325	558	1 487	1 924	3 049	3 605	1 363	4 120	1 239	(8 858)	217	(1 264)	(241)	8 817	2 395	(1 064)	(1 823)	(6 645)	(2 297)	(384)	(7 443)	(10 096)	(6 818)	(11 282)	(4 369)	(3 074)	(2 782)	795	1 495	(4 615)	(6 062)	(6 103)	(7 354)	(10 311)	(8 855)	(9 317)	(9 320)	(7 473)	(7 499)	(6 186)	(6 030)	(2 373)	(762)	(196)	1 358	(2 720)	(168)	(191)	(517)	(286)	(21)	(52)	1 075	714	1 699	523	(287)	780	3 993	9 989	12 787	15 955	14 453	17 020	12 105	12 608	10 008	5 075	16 572	21 506	24 470	25 815	18 602	15 948	13 725	17 158	24 110
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	(50)	(50)	(177)	(84)	(153)	(165)	(277)	0	0	(457)	(219)	0	0	(99)	0	0	(1)	(26)	0	0	(1)	(2 245)	0	0	0	(993)	0	0	0	(3 208)	0	0	0	(442)	0	0	0	(4 003)	0	0	0	(9 378)	0	0	0	(233)	0	0	0	25 824	0	0	0	9 801	0	0	0	(102)	0	0	0	7 869	0	0	0	17 628	0	0	0
Gain/Loss on Disposition of Assets	(27)	(491)	(1 061)	(1 504)	(240)	(1 782)	(1 351)	2	(631)	(2 075)	(2 572)	(392)	(2 658)	(1 138)	(584)	(365)	0	0	0	0	0	0	0	(178)	0	0	0	(826)	0	0	0	(604)	0	0	0	(546)	0	0	0	(1 643)	0	0	0	(2 231)	0	0	0	(1 447)	0	0	0	(977)	0	0	0	(1 406)	0	0	0	(2 132)	0	0	0	(233)	0	0	0	(96)	0	0	0	567	0	0	0	618	0	0	0
Total Other Income	(364)	(97)	214	367	(1 470)	275	289	62	719	877	1 126	(329)	1 840	1 938	1 756	1 474	1 019	666	572	0	0	0	0	3 359	762	16 995	21 792	25 285	22 320	9 978	7 883	13 873	8 354	3 680	306	2 918	158	1 700	2 007	4 867	(1 115)	(2 980)	(3 773)	1 685	(2 957)	(3 274)	(2 405)	972	(5 402)	(8 430)	(15 997)	(9 069)	(20 232)	(16 866)	(12 387)	(3 193)	(7 490)	(7 106)	25 110	(34 426)	561	845	(27 912)	(6 296)	(7 176)	(52 681)	(53 162)	(31 479)	(65 974)	(11 219)	(20 125)	(44 232)	(2 711)	(12 776)	9 687	6 891	26 573	24 721	11 507
Pre-Tax Income	36 997 N/A	(58 696) N/A	(134 608) -129%	(234 645) -74%	29 356 N/A	(222 793) N/A	(149 498) +33%	23 027 N/A	43 994 +91%	71 406 +62%	107 394 +50%	116 013 +8%	120 663 +4%	108 917 -10%	87 326 -20%	71 780 -18%	52 035 -28%	35 992 -31%	12 607 -65%	18 694 +48%	18 797 +1%	10 565 -44%	10 665 +1%	10 523 -1%	9 497 -10%	29 261 +208%	40 010 +37%	38 877 -3%	36 286 -7%	27 215 -25%	23 534 -14%	19 968 -15%	10 801 -46%	3 572 -67%	2 697 -24%	658 -76%	10 585 +1 509%	15 727 +49%	32 903 +109%	47 434 +44%	52 774 +11%	68 247 +29%	58 768 -14%	52 398 -11%	53 454 +2%	47 210 -12%	44 207 -6%	39 968 -10%	32 140 -20%	9 362 -71%	(8 300) N/A	(17 989) -117%	(5 055) +72%	13 012 N/A	29 325 +125%	36 787 +25%	33 843 -8%	39 528 +17%	87 962 +123%	70 887 -19%	90 224 +27%	141 836 +57%	159 000 +12%	220 221 +39%	249 253 +13%	231 631 -7%	188 956 -18%	195 771 +4%	136 498 -30%	141 910 +4%	139 864 -1%	95 338 -32%	107 207 +12%	69 094 -36%	62 259 -10%	51 288 -18%	46 488 -9%	37 091 -20%	36 702 -1%
Net Income
Tax Provision	(9 882)	(10 070)	(9 723)	(8 045)	(7 699)	(7 273)	(6 239)	(4 956)	(9 061)	(16 712)	(26 575)	(30 320)	(32 008)	(27 201)	(21 391)	(15 987)	(11 303)	(8 375)	(1 462)	(3 353)	(3 482)	(769)	(1 889)	(1 572)	(924)	(5 581)	(7 780)	(7 841)	(7 850)	(5 642)	(4 648)	(4 433)	(3 129)	(1 138)	(1 411)	(1 484)	(2 669)	(4 264)	(7 571)	(11 511)	(13 189)	(17 048)	(15 168)	(12 560)	(12 630)	(11 816)	(11 387)	(10 342)	(8 444)	(2 653)	438	201	(2 265)	(5 516)	(8 612)	(7 552)	(6 640)	(8 882)	(12 700)	(17 807)	(22 182)	(33 125)	(45 198)	(56 540)	(65 928)	(74 464)	(59 182)	(58 164)	(49 911)	(38 531)	(42 980)	(18 289)	(13 323)	(5 399)	(260)	(11 274)	(7 970)	(4 981)	(6 672)
Income from Continuing Operations	27 115	(68 766)	(144 332)	(242 690)	21 657	(230 067)	(155 738)	18 072	34 932	54 693	80 818	85 693	88 655	81 715	65 934	55 793	40 731	27 617	11 145	15 341	15 314	9 796	8 776	8 951	8 574	23 679	32 229	31 036	28 435	21 573	18 886	15 536	7 673	2 434	1 287	(826)	7 916	11 464	25 332	35 924	39 585	51 199	43 600	39 838	40 823	35 393	32 820	29 627	23 697	6 710	(7 862)	(17 788)	(7 320)	7 497	20 715	29 235	27 203	30 646	75 262	53 080	68 044	108 713	113 802	163 681	183 324	157 166	129 774	137 607	86 587	103 379	96 884	77 049	93 883	63 695	61 999	40 014	38 518	32 110	30 030
Income to Minority Interest	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	46	97	145	190	563	878	1 208	1 546	1 252	989	660	366	602	506	512	468	148	(1 104)	(4 346)	(6 565)	(16 933)	(22 844)	(22 103)	(23 952)	(16 127)	(11 704)	(12 034)	(6 052)	(7 924)	(6 122)	(5 049)	(7 499)	(4 664)	(4 415)	(2 491)	(2 182)	(504)	(1 168)
Net Income (Common)	27 115 N/A	(68 766) N/A	(144 332) -110%	(242 690) -68%	21 657 N/A	(230 067) N/A	(155 738) +32%	18 072 N/A	34 932 +93%	54 693 +57%	80 818 +48%	85 693 +6%	88 655 +3%	81 715 -8%	65 934 -19%	55 793 -15%	40 731 -27%	27 617 -32%	11 145 -60%	15 341 +38%	15 314 0%	9 796 -36%	8 776 -10%	8 951 +2%	8 574 -4%	23 679 +176%	32 229 +36%	31 036 -4%	28 435 -8%	21 573 -24%	18 886 -12%	15 536 -18%	7 673 -51%	2 434 -68%	1 287 -47%	(826) N/A	7 916 N/A	11 464 +45%	25 332 +121%	35 924 +42%	39 585 +10%	51 245 +29%	43 697 -15%	39 983 -8%	41 013 +3%	35 956 -12%	33 698 -6%	30 835 -8%	24 393 -21%	6 590 -73%	(8 785) N/A	(17 128) -95%	(8 482) +50%	7 946 N/A	21 607 +172%	30 134 +39%	28 524 -5%	30 794 +8%	74 159 +141%	48 734 -34%	61 479 +26%	91 780 +49%	90 958 -1%	141 578 +56%	159 372 +13%	141 039 -12%	118 070 -16%	125 573 +6%	80 535 -36%	95 455 +19%	90 761 -5%	72 000 -21%	86 384 +20%	59 031 -32%	57 584 -2%	37 523 -35%	36 335 -3%	31 605 -13%	28 862 -9%
EPS (Diluted)	1 427.1 N/A	-2 865.25 N/A	-6 013.83 -110%	-10 112.08 -68%	902.37 N/A	-9 586.12 N/A	-6 489.08 +32%	753 N/A	1 455.5 +93%	2 103.57 +45%	3 108.38 +48%	3 427.72 +10%	3 546.2 +3%	3 714.31 +5%	2 442 -34%	2 231.71 -9%	1 629.24 -27%	1 062.19 -35%	506.59 -52%	613.64 +21%	612.55 0%	391.84 -36%	398.9 +2%	358.04 -10%	342.96 -4%	947.16 +176%	1 401.26 +48%	1 241.44 -11%	1 137.4 -8%	937.95 -18%	821.13 -12%	675.47 -18%	333.6 -51%	105.82 -68%	61.28 -42%	-35.91 N/A	344.17 N/A	498.43 +45%	1 101.39 +121%	1 561.91 +42%	1 721.08 +10%	2 228.04 +29%	1 986.22 -11%	1 738.39 -12%	1 783.17 +3%	1 563.3 -12%	1 684.9 +8%	1 340.65 -20%	1 060.56 -21%	286.52 -73%	-381.95 N/A	-744.69 -95%	-385.54 +48%	361.18 N/A	982.13 +172%	1 369.72 +39%	1 296.54 -5%	1 399.72 +8%	3 370.86 +141%	2 215.18 -34%	2 794.5 +26%	4 254.28 +52%	4 216.21 -1%	6 562.59 +56%	8 583.64 +31%	7 596.23 -12%	6 359.14 -16%	3 975.16 -37%	4 236.26 +7%	5 123.34 +21%	4 871.14 -5%	2 411.27 -50%	4 947.81 +105%	3 385.48 -32%	3 298.94 -3%	1 296.41 -61%	1 302.02 +0%	1 163.6 -11%	1 051.79 -10%

Income Statement Balance Sheet Cash Flow Statement

Daehan Steel Co Ltd
KRX:084010

Income Statement

Earnings Waterfall
Daehan Steel Co Ltd

Income Statement
Daehan Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Daehan Steel Co Ltd KRX:084010

Income Statement

Earnings Waterfall Daehan Steel Co Ltd

Income Statement Daehan Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Daehan Steel Co Ltd
KRX:084010

Earnings Waterfall
Daehan Steel Co Ltd

Income Statement
Daehan Steel Co Ltd