Hanjin Kal
KRX:180640
Hanjin Kal
KRX:180640
Price:
64 000 KRW
Market Closed
Updated:
May 11, 2024
Income Statement
Earnings Waterfall
Hanjin Kal
Hanjin Kal
|
Revenue
|
275.7B
KRW
|
|
Cost of Revenue
|
-165.3B
KRW
|
|
Gross Profit
|
110.4B
KRW
|
|
Operating Expenses
|
-67.5B
KRW
|
|
Operating Income
|
42.8B
KRW
|
|
Other Expenses
|
342.3B
KRW
|
|
Net Income
|
385.1B
KRW
|
Income Statement
Hanjin Kal
Hanjin Kal
Currency: KRW
| 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 |
605 487
N/A
|
624 970
+3%
|
646 181
+3%
|
658 148
+2%
|
675 587
+3%
|
722 309
+7%
|
791 281
+10%
|
848 352
+7%
|
953 508
+12%
|
991 024
+4%
|
1 042 743
+5%
|
1 084 135
+4%
|
1 090 264
+1%
|
1 149 657
+5%
|
1 201 872
+5%
|
1 249 179
+4%
|
1 305 157
+4%
|
1 304 893
0%
|
1 313 477
+1%
|
1 299 601
-1%
|
1 245 163
-4%
|
1 203 498
-3%
|
1 040 129
-14%
|
800 061
-23%
|
582 332
-27%
|
408 827
-30%
|
289 657
-29%
|
279 283
-4%
|
234 617
-16%
|
148 425
-37%
|
238 043
+60%
|
286 499
+20%
|
303 854
+6%
|
200 336
-34%
|
262 708
+31%
|
242 596
-8%
|
262 349
+8%
|
275 727
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(471 788)
|
(478 938)
|
(488 308)
|
(502 588)
|
(522 307)
|
(563 112)
|
(619 791)
|
(678 898)
|
(746 673)
|
(797 993)
|
(842 312)
|
(869 873)
|
(891 169)
|
(932 449)
|
(951 429)
|
(986 771)
|
(1 036 179)
|
(1 046 268)
|
(1 060 605)
|
(1 079 911)
|
(1 064 449)
|
(1 068 895)
|
(1 012 369)
|
(843 355)
|
(696 675)
|
(538 926)
|
(454 113)
|
(382 330)
|
(291 263)
|
(104 299)
|
(205 969)
|
(234 500)
|
(235 920)
|
(123 248)
|
(153 252)
|
(128 942)
|
(135 357)
|
(165 340)
|
|
| Gross Profit |
133 699
N/A
|
146 032
+9%
|
157 874
+8%
|
155 562
-1%
|
153 281
-1%
|
159 197
+4%
|
171 491
+8%
|
169 455
-1%
|
206 836
+22%
|
193 031
-7%
|
200 433
+4%
|
214 263
+7%
|
199 096
-7%
|
217 208
+9%
|
250 443
+15%
|
262 408
+5%
|
268 978
+3%
|
258 625
-4%
|
252 872
-2%
|
219 690
-13%
|
180 714
-18%
|
134 603
-26%
|
27 761
-79%
|
(43 294)
N/A
|
(114 343)
-164%
|
(130 099)
-14%
|
(164 457)
-26%
|
(103 047)
+37%
|
(56 646)
+45%
|
44 126
N/A
|
32 074
-27%
|
52 000
+62%
|
67 933
+31%
|
77 088
+13%
|
109 456
+42%
|
113 654
+4%
|
126 992
+12%
|
110 387
-13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(63 204)
|
(70 507)
|
(74 622)
|
(80 715)
|
(78 870)
|
(84 919)
|
(88 148)
|
(89 986)
|
(96 706)
|
(94 054)
|
(98 065)
|
(97 294)
|
(243 293)
|
(101 922)
|
(113 246)
|
(126 030)
|
(135 724)
|
(149 832)
|
(149 572)
|
(150 402)
|
(148 896)
|
(138 484)
|
(125 469)
|
(111 345)
|
(98 956)
|
(91 041)
|
(88 190)
|
(78 116)
|
(69 225)
|
(54 054)
|
(67 589)
|
(84 279)
|
(88 309)
|
(62 601)
|
(83 789)
|
(76 030)
|
(87 243)
|
(67 544)
|
|
| Selling, General & Administrative |
(61 337)
|
(67 647)
|
(73 051)
|
(78 329)
|
(76 503)
|
(82 582)
|
(84 476)
|
(87 580)
|
(94 265)
|
(91 570)
|
(95 576)
|
(94 805)
|
(92 180)
|
(99 411)
|
(110 466)
|
(122 891)
|
(132 536)
|
(146 450)
|
(144 813)
|
(144 234)
|
(141 626)
|
(131 352)
|
(118 467)
|
(105 127)
|
(93 064)
|
(84 789)
|
(82 025)
|
(72 820)
|
(64 755)
|
(51 133)
|
(63 862)
|
(79 719)
|
(83 700)
|
(59 592)
|
(77 463)
|
(67 940)
|
(72 086)
|
(64 832)
|
|
| Research & Development |
(361)
|
(267)
|
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 |
(1 507)
|
(2 593)
|
(2 439)
|
(2 386)
|
(2 367)
|
(2 336)
|
(2 367)
|
(2 408)
|
(2 443)
|
(2 483)
|
(2 491)
|
(2 490)
|
(2 520)
|
(2 511)
|
(2 780)
|
(3 053)
|
(3 188)
|
(3 383)
|
(4 684)
|
(6 167)
|
(7 269)
|
(7 132)
|
(7 002)
|
(6 218)
|
(5 891)
|
(6 253)
|
(6 164)
|
(5 295)
|
(4 470)
|
(2 920)
|
(3 727)
|
(4 560)
|
(4 609)
|
(3 009)
|
(6 326)
|
(8 090)
|
(14 020)
|
(2 712)
|
|
| Other Operating Expenses |
0
|
0
|
868
|
0
|
0
|
0
|
(1 305)
|
0
|
0
|
0
|
0
|
0
|
(148 593)
|
0
|
0
|
(86)
|
0
|
0
|
(75)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 137)
|
0
|
|
| Operating Income |
70 495
N/A
|
75 525
+7%
|
83 250
+10%
|
74 845
-10%
|
74 410
-1%
|
74 278
0%
|
83 342
+12%
|
79 467
-5%
|
110 128
+39%
|
98 977
-10%
|
102 366
+3%
|
116 968
+14%
|
(44 198)
N/A
|
115 287
N/A
|
137 197
+19%
|
136 378
-1%
|
133 254
-2%
|
108 793
-18%
|
103 301
-5%
|
69 290
-33%
|
31 820
-54%
|
(3 881)
N/A
|
(97 708)
-2 418%
|
(154 639)
-58%
|
(213 299)
-38%
|
(221 140)
-4%
|
(252 646)
-14%
|
(181 163)
+28%
|
(125 872)
+31%
|
(9 928)
+92%
|
(35 515)
-258%
|
(32 280)
+9%
|
(20 376)
+37%
|
14 487
N/A
|
25 667
+77%
|
37 623
+47%
|
39 749
+6%
|
42 843
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7 471)
|
312 674
|
251 584
|
189 534
|
47 846
|
(258 857)
|
(265 325)
|
(264 692)
|
14 364
|
(214 330)
|
(485)
|
(23 734)
|
(152 791)
|
156 027
|
9 273
|
(8 209)
|
48 407
|
(92 637)
|
(145 454)
|
(174 195)
|
(333 667)
|
(259 831)
|
(450 715)
|
(292 401)
|
(219 286)
|
(101 139)
|
92 385
|
33 059
|
61 424
|
83 622
|
232 914
|
518 919
|
627 021
|
424 462
|
474 862
|
294 945
|
451 269
|
275 526
|
|
| Non-Reccuring Items |
(4 683)
|
870
|
0
|
870
|
875
|
(1 306)
|
0
|
(1 306)
|
(186 830)
|
(334 117)
|
(334 117)
|
(334 118)
|
0
|
(88)
|
(87)
|
0
|
(86)
|
(1)
|
0
|
(75)
|
(83)
|
(3 863)
|
(3 862)
|
(6 844)
|
(6 836)
|
(4 848)
|
(4 849)
|
(2 171)
|
(2 151)
|
(1 059)
|
(917)
|
(612)
|
(1 127)
|
(1 498)
|
(1 616)
|
(1 632)
|
0
|
(134)
|
|
| Gain/Loss on Disposition of Assets |
(38)
|
(123)
|
(125)
|
(87)
|
(87)
|
10
|
11
|
0
|
(31)
|
(62)
|
0
|
(82)
|
(54)
|
181
|
180
|
314
|
325
|
299
|
296
|
(173)
|
7 191
|
7 075
|
6 330
|
4 424
|
(2 931)
|
(3 504)
|
(2 771)
|
(514)
|
(553)
|
(52)
|
(35)
|
6
|
38
|
41
|
41
|
67
|
0
|
130 939
|
|
| Total Other Income |
(3 337)
|
(2 765)
|
(4 147)
|
(1 676)
|
(3 124)
|
(5 399)
|
(3 679)
|
(6 214)
|
(5 486)
|
(2 408)
|
(4 624)
|
(4 077)
|
(3 962)
|
(3 760)
|
(3 554)
|
(8 843)
|
(8 957)
|
(8 332)
|
(7 514)
|
(2 447)
|
(2 278)
|
(3 022)
|
(1 596)
|
(1 017)
|
(842)
|
(3 442)
|
(984)
|
1 132
|
803
|
2 986
|
3 077
|
615
|
2 741
|
811
|
868
|
(490)
|
(2 487)
|
(853)
|
|
| Pre-Tax Income |
54 966
N/A
|
386 181
+603%
|
330 562
-14%
|
263 487
-20%
|
119 920
-54%
|
(191 274)
N/A
|
(185 652)
+3%
|
(192 745)
-4%
|
(67 855)
+65%
|
(451 940)
-566%
|
(236 860)
+48%
|
(245 041)
-3%
|
(201 004)
+18%
|
267 647
N/A
|
143 009
-47%
|
119 640
-16%
|
172 943
+45%
|
8 121
-95%
|
(49 373)
N/A
|
(107 602)
-118%
|
(297 018)
-176%
|
(263 521)
+11%
|
(547 550)
-108%
|
(450 476)
+18%
|
(443 194)
+2%
|
(334 073)
+25%
|
(168 864)
+49%
|
(149 656)
+11%
|
(66 347)
+56%
|
75 569
N/A
|
199 524
+164%
|
486 649
+144%
|
608 297
+25%
|
438 304
-28%
|
499 821
+14%
|
330 514
-34%
|
488 531
+48%
|
448 320
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8 955)
|
(86 926)
|
(82 427)
|
(88 899)
|
(94 381)
|
(13 943)
|
(30 209)
|
(25 612)
|
33 059
|
55 509
|
56 206
|
57 348
|
(251)
|
(38 510)
|
(42 211)
|
(40 279)
|
(39 656)
|
(18 501)
|
(15 855)
|
(6 255)
|
7 583
|
2 950
|
16 433
|
8 800
|
5 813
|
(7 460)
|
8 157
|
23 893
|
27 419
|
22 414
|
95 834
|
66 107
|
60 425
|
(32 414)
|
(38 640)
|
(22 849)
|
(81 530)
|
(59 991)
|
|
| Income from Continuing Operations |
46 012
|
299 255
|
248 136
|
174 589
|
25 539
|
(205 217)
|
(215 860)
|
(218 356)
|
(34 795)
|
(396 431)
|
(180 654)
|
(187 693)
|
(201 256)
|
229 136
|
100 796
|
79 359
|
133 285
|
(10 380)
|
(65 229)
|
(113 858)
|
(289 435)
|
(260 571)
|
(531 117)
|
(441 676)
|
(437 381)
|
(341 533)
|
(160 707)
|
(125 763)
|
(38 928)
|
97 982
|
295 358
|
552 755
|
668 722
|
405 889
|
461 181
|
307 665
|
407 000
|
388 329
|
|
| Income to Minority Interest |
(10 772)
|
(81 789)
|
(83 788)
|
(84 199)
|
(82 609)
|
(11 159)
|
(8 583)
|
(10 175)
|
(10 239)
|
(10 354)
|
(10 058)
|
(7 428)
|
(5 458)
|
(7 232)
|
(22 387)
|
(22 558)
|
(31 878)
|
(23 145)
|
(19 962)
|
(8 086)
|
4 375
|
16 176
|
47 270
|
59 559
|
73 267
|
71 687
|
84 541
|
61 081
|
43 789
|
(3 428)
|
(24 605)
|
(24 619)
|
(24 953)
|
(2 257)
|
(3 381)
|
(2 690)
|
(3 084)
|
(3 190)
|
|
| Net Income (Common) |
35 241
N/A
|
217 466
+517%
|
164 347
-24%
|
90 389
-45%
|
(57 071)
N/A
|
(216 376)
-279%
|
(224 444)
-4%
|
(228 531)
-2%
|
(45 035)
+80%
|
(406 784)
-803%
|
(190 711)
+53%
|
(195 121)
-2%
|
(206 713)
-6%
|
221 905
N/A
|
78 410
-65%
|
56 802
-28%
|
101 408
+79%
|
(33 524)
N/A
|
(85 191)
-154%
|
(121 944)
-43%
|
(285 060)
-134%
|
(244 395)
+14%
|
(483 847)
-98%
|
(382 117)
+21%
|
(364 114)
+5%
|
(269 846)
+26%
|
(76 166)
+72%
|
(93 529)
-23%
|
(57 706)
+38%
|
17 234
N/A
|
190 083
+1 003%
|
907 590
+377%
|
1 056 942
+16%
|
683 804
-35%
|
737 973
+8%
|
153 873
-79%
|
252 814
+64%
|
385 139
+52%
|
|
| EPS (Diluted) |
1 305.22
N/A
|
7 015.03
+437%
|
3 100.88
-56%
|
1 705.45
-45%
|
-1 037.65
N/A
|
-4 006.96
-286%
|
-4 080.8
-2%
|
-4 232.05
-4%
|
-750.58
+82%
|
-7 136.56
-851%
|
-3 178.51
+55%
|
-3 252.01
-2%
|
-3 445.21
-6%
|
3 698.41
N/A
|
1 306.83
-65%
|
946.7
-28%
|
1 690.13
+79%
|
-558.73
N/A
|
-1 419.85
-154%
|
-2 032.4
-43%
|
-4 751
-134%
|
-4 073.25
+14%
|
-8 064.11
-98%
|
-6 368.61
+21%
|
-6 068.56
+5%
|
-4 497.43
+26%
|
-1 136.8
+75%
|
-1 396.84
-23%
|
-854.19
+39%
|
239
N/A
|
2 819.77
+1 080%
|
13 476.4
+378%
|
15 708.11
+17%
|
10 143
-35%
|
10 994.23
+8%
|
2 302.76
-79%
|
3 778.55
+64%
|
5 802.5
+54%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
