Watchlist Manager

Watchlist

Price: 27 750 KRW 0.18% Market Closed

Market Cap: ₩862.4B

	Cuckoo Holdings Co Ltd KRX:192400	KR
	AIMS APAC REIT SGX:O5RU	SG
H	Haohua Chemical Science & Technology Corp Ltd SSE:600378	CN

Income Statement

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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	19	0	16	0	28	73	105	0	25	58	9	10	0	0	0	0	0	0	0	0	1	7	23	35	38	47	44	43	92	90	189	185	23	134	44	61	264	286	304	328	397	411	425	444	425	0	0	0	0
Revenue	508 758 N/A	523 665 +3%	537 788 +3%	550 114 +2%	566 702 +3%	597 186 +5%	623 188 +4%	642 939 +3%	667 533 +4%	689 355 +3%	698 921 +1%	711 027 +2%	483 807 -32%	413 495 -15%	341 155 -17%	279 804 -18%	450 168 +61%	461 362 +2%	477 567 +4%	482 520 +1%	493 296 +2%	495 004 +0%	504 497 +2%	514 931 +2%	528 311 +3%	531 320 +1%	557 258 +5%	570 411 +2%	587 795 +3%	618 631 +5%	630 655 +2%	656 475 +4%	685 109 +4%	712 595 +4%	730 526 +3%	750 731 +3%	755 648 +1%	749 028 -1%	750 378 +0%	751 615 +0%	772 262 +3%	788 349 +2%	797 735 +1%	810 255 +2%	833 802 +3%	850 096 +2%	872 819 +3%	913 094 +5%	920 929 +1%
Gross Profit
Cost of Revenue	(302 356)	(304 506)	(308 978)	(312 244)	(326 612)	(340 605)	(348 762)	(360 474)	(376 376)	(387 701)	(393 007)	(398 450)	(303 442)	(277 911)	(249 244)	(226 377)	(272 589)	(274 719)	(276 335)	(274 822)	(294 627)	(293 705)	(300 821)	(303 182)	(309 387)	(307 834)	(318 039)	(324 177)	(335 180)	(355 743)	(368 881)	(388 256)	(410 273)	(435 263)	(458 154)	(479 820)	(478 982)	(475 591)	(468 808)	(464 812)	(482 124)	(491 652)	(494 433)	(499 175)	(504 025)	(508 557)	(519 900)	(543 078)	(556 322)
Gross Profit	206 402 N/A	219 159 +6%	228 810 +4%	237 869 +4%	240 090 +1%	256 580 +7%	274 425 +7%	282 465 +3%	291 157 +3%	301 654 +4%	305 915 +1%	312 578 +2%	180 365 -42%	135 585 -25%	91 911 -32%	53 427 -42%	177 579 +232%	186 643 +5%	201 231 +8%	207 697 +3%	198 670 -4%	201 298 +1%	203 676 +1%	211 749 +4%	218 924 +3%	223 486 +2%	239 218 +7%	246 233 +3%	252 615 +3%	262 886 +4%	261 773 0%	268 219 +2%	274 836 +2%	277 332 +1%	272 372 -2%	270 911 -1%	276 666 +2%	273 437 -1%	281 570 +3%	286 803 +2%	290 138 +1%	296 697 +2%	303 301 +2%	311 079 +3%	329 777 +6%	341 539 +4%	352 918 +3%	370 016 +5%	364 608 -1%
Operating Income
Operating Expenses	(137 938)	(142 435)	(148 889)	(161 448)	(161 510)	(170 221)	(182 556)	(188 762)	(199 516)	(215 452)	(222 829)	(220 807)	(116 522)	(82 688)	(54 194)	(27 661)	(112 882)	(117 702)	(123 006)	(125 181)	(130 781)	(132 916)	(137 106)	(143 325)	(144 409)	(147 623)	(149 690)	(147 371)	(150 272)	(148 736)	(150 668)	(157 624)	(167 844)	(174 982)	(182 461)	(185 397)	(188 787)	(191 098)	(197 101)	(201 119)	(203 505)	(208 367)	(211 927)	(220 566)	(226 543)	(235 969)	(245 647)	(254 780)	(250 464)
Selling, General & Administrative	(129 199)	(133 771)	(139 382)	(152 123)	(152 492)	(161 146)	(173 015)	(178 895)	(189 569)	(204 807)	(208 280)	(209 909)	(109 068)	(76 585)	(49 186)	(19 994)	(105 615)	(106 970)	(112 265)	(118 099)	(123 610)	(125 312)	(129 043)	(134 718)	(135 559)	(138 713)	(140 862)	(138 679)	(141 284)	(139 825)	(141 622)	(148 642)	(158 150)	(164 901)	(171 603)	(173 915)	(177 085)	(179 079)	(184 743)	(188 160)	(190 125)	(194 496)	(197 933)	(206 164)	(211 917)	(225 225)	(237 614)	(250 724)	(233 275)
Research & Development	(5 716)	(6 093)	(6 404)	(6 673)	(6 777)	(6 678)	(7 027)	(7 193)	(7 174)	(7 898)	(8 198)	(8 277)	(5 771)	(4 938)	(3 952)	(6 237)	(5 516)	(8 112)	(8 108)	(5 323)	(5 427)	(5 732)	(5 920)	(6 259)	(6 371)	(6 396)	(6 399)	(6 238)	(6 588)	(6 442)	(6 574)	(6 537)	(7 055)	(7 286)	(7 616)	(7 800)	(7 524)	(7 300)	(7 262)	(7 349)	(7 366)	(7 514)	(7 506)	(7 633)	(7 512)	0	0	0	(8 371)
Depreciation & Amortization	(3 023)	(2 572)	(3 103)	(2 581)	(2 241)	(2 395)	(2 512)	(2 674)	(2 773)	(2 748)	(2 628)	(2 621)	(1 682)	(1 418)	(1 309)	(1 909)	(1 751)	(2 621)	(2 634)	(1 760)	(1 744)	(1 873)	(2 144)	(2 351)	(2 479)	(2 516)	(2 431)	(2 453)	(2 401)	(2 436)	(2 439)	(2 412)	(2 639)	(2 796)	(3 242)	(3 681)	(4 177)	(4 718)	(5 095)	(5 611)	(6 014)	(6 357)	(6 488)	(6 769)	(7 114)	0	0	0	(8 818)
Other Operating Expenses	0	0	0	(71)	0	0	0	0	0	0	(3 723)	0	0	253	253	479	0	0	0	0	0	0	0	3	0	0	0	0	0	(33)	(33)	(32)	0	0	0	0	0	0	0	0	0	0	0	0	0	(10 744)	(8 033)	(4 056)	0
Operating Income	68 464 N/A	76 721 +12%	79 920 +4%	76 422 -4%	78 580 +3%	86 362 +10%	91 871 +6%	93 704 +2%	91 641 -2%	86 202 -6%	83 085 -4%	91 771 +10%	63 843 -30%	52 898 -17%	37 719 -29%	25 767 -32%	64 697 +151%	68 941 +7%	78 225 +13%	82 516 +5%	67 889 -18%	68 382 +1%	66 569 -3%	68 423 +3%	74 515 +9%	75 862 +2%	89 529 +18%	98 864 +10%	102 342 +4%	114 153 +12%	111 107 -3%	110 596 0%	106 992 -3%	102 350 -4%	89 912 -12%	85 514 -5%	87 880 +3%	82 339 -6%	84 469 +3%	85 684 +1%	86 633 +1%	88 330 +2%	91 374 +3%	90 513 -1%	103 234 +14%	105 569 +2%	107 271 +2%	115 236 +7%	114 144 -1%
Pre-Tax Income
Interest Income Expense	9 594	10 675	9 983	46 369	45 449	45 903	48 622	11 006	12 651	14 857	14 654	14 339	16 747	12 409	8 969	11 623	8 862	21 667	37 030	36 069	33 576	29 963	18 117	24 095	29 348	24 036	33 618	33 897	33 270	44 153	51 862	64 784	52 566	66 852	61 404	65 480	55 140	59 579	60 968	43 749	64 865	64 287	68 624	70 616	76 461	72 406	60 049	62 887	69 667
Non-Reccuring Items	(892)	(767)	(69)	0	(1 013)	(1 567)	(2 566)	(3 217)	(2 394)	(4 026)	0	(3 299)	(2 504)	0	0	0	0	0	0	0	(923)	(1 851)	(1 825)	(1 848)	(921)	(29)	(55)	(32)	(65)	0	0	0	0	0	0	0	0	0	0	(78)	(78)	1 092	1 776	1 637	1 637	0	0	0	0
Gain/Loss on Disposition of Assets	(4 153)	(2 473)	(3 982)	0	(5 299)	(1 878)	(404)	(7 424)	(5 805)	(8 039)	(9 602)	(5 199)	(100)	0	0	5 990	45	67	187	160	144	0	15	973	971	972	958	1 068	1 062	1 061	1 062	(7)	0	3	256	246	250	248	(0)	11	10	12	10	0	17	0	0	0	13
Total Other Income	1 019	(1 611)	(233)	(2 811)	299	(891)	(1 270)	26	1 803	2 963	622	2 864	1 106	1 621	5 771	(602)	1 267	1 355	633	4 728	3 858	3 506	3 112	(693)	(100)	17	595	346	450	370	76	135	120	18	10	(53)	(31)	432	176	(1 346)	(2 594)	(6 411)	(7 646)	(8 066)	(8 999)	(5 692)	(10 061)	(4 881)	680
Pre-Tax Income	74 032 N/A	82 547 +12%	85 620 +4%	119 980 +40%	118 016 -2%	127 928 +8%	136 252 +7%	94 093 -31%	97 896 +4%	91 956 -6%	88 758 -3%	100 476 +13%	79 091 -21%	66 928 -15%	52 459 -22%	42 778 -18%	74 871 +75%	92 030 +23%	116 075 +26%	123 472 +6%	104 543 -15%	100 000 -4%	85 987 -14%	90 949 +6%	103 813 +14%	100 856 -3%	124 645 +24%	134 141 +8%	137 059 +2%	159 737 +17%	164 108 +3%	175 508 +7%	159 678 -9%	169 223 +6%	151 581 -10%	151 187 0%	143 238 -5%	142 598 0%	145 614 +2%	128 020 -12%	148 835 +16%	147 310 -1%	154 139 +5%	154 700 +0%	172 350 +11%	172 284 0%	157 259 -9%	173 242 +10%	184 504 +7%
Net Income
Tax Provision	(16 592)	(19 129)	(13 600)	(27 661)	(27 284)	(29 153)	(37 394)	(21 443)	(23 343)	(21 120)	(19 686)	(22 446)	(16 512)	(13 627)	(9 553)	(8 429)	(21 197)	(22 199)	(23 633)	(23 546)	(19 971)	(20 600)	(22 019)	(22 174)	(24 380)	(22 584)	(26 452)	(30 756)	(30 349)	(36 162)	(35 044)	(32 706)	(30 312)	(26 499)	(23 773)	(24 347)	(26 549)	(23 615)	(25 372)	(23 481)	(18 713)	(25 451)	(26 185)	(28 189)	(35 309)	(34 846)	(33 252)	(34 449)	(39 286)
Income from Continuing Operations	57 440	63 418	72 020	92 319	90 732	98 774	98 857	72 649	74 553	70 836	69 073	78 030	62 580	53 301	42 905	34 348	53 674	69 830	92 441	99 926	84 573	79 400	63 968	68 774	79 433	78 272	98 193	103 386	106 711	123 575	129 063	142 802	129 366	142 724	127 808	126 840	116 689	118 982	120 242	104 538	130 122	121 859	127 954	126 511	137 041	137 438	124 007	138 793	145 219
Income to Minority Interest	0	0	0	0	0	0	0	97	62	(159)	(437)	(428)	0	(172)	106	0	(5 659)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	81	54	137	266	298	473	402	376
Net Income (Common)	57 440 N/A	63 418 +10%	72 020 +14%	92 319 +28%	90 732 -2%	98 774 +9%	98 857 +0%	72 746 -26%	74 616 +3%	70 677 -5%	68 635 -3%	77 602 +13%	81 092 +4%	77 854 -4%	70 603 -9%	72 759 +3%	446 955 +514%	457 292 +2%	477 037 +4%	473 702 -1%	84 573 -82%	79 400 -6%	63 968 -19%	68 774 +8%	79 433 +15%	78 272 -1%	98 193 +25%	103 386 +5%	106 711 +3%	123 575 +16%	129 063 +4%	142 802 +11%	129 366 -9%	142 724 +10%	127 808 -10%	126 840 -1%	116 689 -8%	118 982 +2%	120 242 +1%	104 538 -13%	130 122 +24%	121 939 -6%	128 008 +5%	126 648 -1%	137 307 +8%	137 737 +0%	124 480 -10%	139 195 +12%	145 594 +5%
EPS (Diluted)	14 360 N/A	15 854.5 +10%	18 005 +14%	23 079.75 +28%	22 683 -2%	24 693.5 +9%	24 714.25 +0%	18 186.5 -26%	18 654 +3%	17 669.25 -5%	17 158.75 -3%	19 400.5 +13%	20 273 +4%	19 463.5 -4%	17 650.75 -9%	18 189.75 +3%	111 738.75 +514%	114 323 +2%	119 259.25 +4%	118 425.5 -1%	14 095.5 -88%	13 233.33 -6%	10 661.33 -19%	11 462.33 +8%	13 238.83 +15%	13 045.33 -1%	16 365.5 +25%	17 231 +5%	17 785.16 +3%	20 595.83 +16%	4 152.83 -80%	4 594.9 +11%	4 162.56 -9%	4 592.38 +10%	4 112.45 -10%	4 081.29 -1%	3 754.66 -8%	3 828.46 +2%	3 868.98 +1%	3 363.7 -13%	4 186.9 +24%	3 923.61 -6%	4 118.88 +5%	4 075.1 -1%	4 418.08 +8%	4 431.91 +0%	4 005.35 -10%	4 478.84 +12%	4 584.77 +2%

Income Statement Balance Sheet Cash Flow Statement

Cuckoo Holdings Co Ltd
KRX:192400

Income Statement

Earnings Waterfall
Cuckoo Holdings Co Ltd

Income Statement
Cuckoo Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Cuckoo Holdings Co Ltd KRX:192400

Income Statement

Earnings Waterfall Cuckoo Holdings Co Ltd

Income Statement Cuckoo Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Cuckoo Holdings Co Ltd
KRX:192400

Earnings Waterfall
Cuckoo Holdings Co Ltd

Income Statement
Cuckoo Holdings Co Ltd