LS Cable & System Asia Ltd
KRX:229640
LS Cable & System Asia Ltd
KRX:229640
Price:
45 150
KRW
2.61%
Market Closed
Market Cap:
₩1.4T
Income Statement
Earnings Waterfall
LS Cable & System Asia Ltd
LS Cable & System Asia Ltd
Income Statement
LS Cable & System Asia Ltd
LS Cable & System Asia Ltd
Currency: KRW
| 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 |
1 611
|
1 683
|
1 832
|
2 032
|
2 192
|
2 380
|
2 590
|
2 937
|
3 313
|
3 815
|
4 408
|
4 505
|
4 809
|
4 871
|
4 834
|
4 932
|
4 649
|
4 414
|
3 977
|
3 623
|
3 724
|
3 717
|
3 859
|
4 154
|
4 637
|
5 950
|
8 343
|
10 908
|
12 802
|
13 899
|
12 805
|
10 903
|
9 192
|
7 621
|
6 982
|
0
|
0
|
0
|
0
|
|
| Revenue |
383 498
N/A
|
357 001
-7%
|
345 137
-3%
|
334 266
-3%
|
350 875
+5%
|
388 922
+11%
|
403 742
+4%
|
416 951
+3%
|
421 273
+1%
|
426 897
+1%
|
441 272
+3%
|
467 996
+6%
|
491 958
+5%
|
510 119
+4%
|
520 303
+2%
|
530 511
+2%
|
530 226
0%
|
538 972
+2%
|
579 612
+8%
|
610 294
+5%
|
689 631
+13%
|
746 701
+8%
|
750 617
+1%
|
783 105
+4%
|
803 254
+3%
|
794 591
-1%
|
818 495
+3%
|
799 274
-2%
|
752 336
-6%
|
725 483
-4%
|
731 068
+1%
|
734 532
+0%
|
779 802
+6%
|
835 706
+7%
|
868 966
+4%
|
917 421
+6%
|
935 075
+2%
|
944 464
+1%
|
960 056
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(346 199)
|
(322 405)
|
(309 334)
|
(299 052)
|
(315 273)
|
(350 338)
|
(365 917)
|
(378 398)
|
(384 533)
|
(391 635)
|
(405 620)
|
(430 671)
|
(450 877)
|
(465 034)
|
(472 054)
|
(480 057)
|
(485 532)
|
(494 732)
|
(532 695)
|
(563 351)
|
(627 255)
|
(684 339)
|
(689 004)
|
(720 663)
|
(744 746)
|
(730 060)
|
(765 175)
|
(746 891)
|
(706 586)
|
(680 674)
|
(674 382)
|
(675 306)
|
(709 711)
|
(764 280)
|
(797 439)
|
(837 629)
|
(845 930)
|
(851 519)
|
(861 014)
|
|
| Gross Profit |
37 299
N/A
|
34 596
-7%
|
35 804
+3%
|
35 214
-2%
|
35 602
+1%
|
38 584
+8%
|
37 825
-2%
|
38 553
+2%
|
36 740
-5%
|
35 262
-4%
|
35 652
+1%
|
37 325
+5%
|
41 081
+10%
|
45 085
+10%
|
48 249
+7%
|
50 454
+5%
|
44 694
-11%
|
44 240
-1%
|
46 918
+6%
|
46 943
+0%
|
62 376
+33%
|
62 362
0%
|
61 613
-1%
|
62 442
+1%
|
58 509
-6%
|
64 531
+10%
|
53 320
-17%
|
52 384
-2%
|
45 749
-13%
|
44 809
-2%
|
56 686
+27%
|
59 226
+4%
|
70 090
+18%
|
71 426
+2%
|
71 527
+0%
|
79 791
+12%
|
89 144
+12%
|
92 945
+4%
|
99 042
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15 580)
|
(14 692)
|
(16 297)
|
(15 948)
|
(16 042)
|
(17 747)
|
(18 064)
|
(18 458)
|
(18 520)
|
(18 070)
|
(17 686)
|
(18 607)
|
(19 537)
|
(21 301)
|
(22 294)
|
(23 235)
|
(23 590)
|
(24 403)
|
(30 835)
|
(55 664)
|
(39 418)
|
(39 068)
|
(33 414)
|
(33 461)
|
(29 452)
|
(31 515)
|
(25 868)
|
(42 724)
|
(38 884)
|
(36 277)
|
(27 197)
|
(27 968)
|
(30 044)
|
(29 891)
|
(26 759)
|
(29 386)
|
(29 875)
|
(31 459)
|
(32 264)
|
|
| Selling, General & Administrative |
(15 033)
|
(14 155)
|
(15 758)
|
(15 408)
|
(15 505)
|
(17 211)
|
(17 543)
|
(17 959)
|
(18 039)
|
(17 595)
|
(17 202)
|
(18 105)
|
(19 016)
|
(20 771)
|
(21 666)
|
(22 578)
|
(22 907)
|
(23 684)
|
(30 112)
|
(31 325)
|
(38 613)
|
(38 226)
|
(32 594)
|
(32 638)
|
(28 613)
|
(30 664)
|
(25 014)
|
(25 657)
|
(21 882)
|
(19 335)
|
(26 552)
|
(24 687)
|
(26 747)
|
(26 590)
|
(26 113)
|
(28 741)
|
(29 239)
|
(30 833)
|
(31 645)
|
|
| Depreciation & Amortization |
(547)
|
(538)
|
(539)
|
(541)
|
(537)
|
(535)
|
(521)
|
(498)
|
(481)
|
(475)
|
(484)
|
(502)
|
(521)
|
(530)
|
(629)
|
(657)
|
(683)
|
(719)
|
(724)
|
(763)
|
(806)
|
(843)
|
(820)
|
(833)
|
(839)
|
(851)
|
(853)
|
(829)
|
(765)
|
(704)
|
(645)
|
(622)
|
(638)
|
(641)
|
(646)
|
(645)
|
(636)
|
(625)
|
(619)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23 577)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(16 238)
|
(16 238)
|
(16 238)
|
0
|
(2 659)
|
(2 659)
|
(2 659)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
21 718
N/A
|
19 903
-8%
|
19 506
-2%
|
19 265
-1%
|
19 559
+2%
|
20 836
+7%
|
19 761
-5%
|
20 095
+2%
|
18 220
-9%
|
17 192
-6%
|
17 966
+5%
|
18 718
+4%
|
21 544
+15%
|
23 783
+10%
|
25 955
+9%
|
27 218
+5%
|
21 102
-22%
|
19 836
-6%
|
16 082
-19%
|
(8 723)
N/A
|
22 956
N/A
|
23 293
+1%
|
28 200
+21%
|
28 981
+3%
|
29 057
+0%
|
33 017
+14%
|
27 452
-17%
|
9 660
-65%
|
6 865
-29%
|
8 532
+24%
|
29 489
+246%
|
31 258
+6%
|
40 046
+28%
|
41 535
+4%
|
44 768
+8%
|
50 405
+13%
|
59 269
+18%
|
61 486
+4%
|
66 778
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9 658)
|
(3 354)
|
5 636
|
11 373
|
12 522
|
15 404
|
16 684
|
11 473
|
9 398
|
4 307
|
(9 149)
|
(12 091)
|
(14 930)
|
(14 899)
|
(10 013)
|
(22 534)
|
(13 790)
|
(4 845)
|
10 675
|
28 557
|
35 534
|
27 285
|
24 868
|
28 943
|
(4 071)
|
(3 641)
|
(1 740)
|
(8 502)
|
2 018
|
(1 070)
|
(13 374)
|
(16 365)
|
(5 499)
|
(5 121)
|
(2 685)
|
(3 388)
|
(3 732)
|
(804)
|
1 926
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(17 766)
|
(6 465)
|
(8 179)
|
(8 308)
|
4 751
|
7 656
|
10 170
|
11 285
|
6 391
|
17 553
|
10 033
|
196
|
(14 572)
|
0
|
(16 848)
|
(7 997)
|
10
|
0
|
0
|
0
|
(16 238)
|
0
|
0
|
0
|
(2 659)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 804)
|
|
| Gain/Loss on Disposition of Assets |
20
|
11
|
11
|
0
|
(31)
|
(42)
|
(41)
|
0
|
0
|
1
|
1
|
0
|
0
|
25
|
25
|
34
|
34
|
9
|
21
|
0
|
(16)
|
(16)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
11
|
35
|
25
|
143
|
569
|
554
|
552
|
448
|
52
|
|
| Total Other Income |
6 504
|
2 727
|
(6 739)
|
(12 521)
|
(13 913)
|
(17 068)
|
(16)
|
(7 184)
|
(3 890)
|
196
|
424
|
849
|
840
|
488
|
(12)
|
(44)
|
(447)
|
(204)
|
68
|
(8 095)
|
(23 594)
|
(23 267)
|
(31 997)
|
(36 250)
|
(5 316)
|
(10 680)
|
(14 546)
|
(9 811)
|
(20 476)
|
(19 511)
|
(4 874)
|
1 479
|
(1 423)
|
3 226
|
5 434
|
4 796
|
1 736
|
826
|
(4 815)
|
|
| Pre-Tax Income |
18 584
N/A
|
19 288
+4%
|
18 414
-5%
|
18 117
-2%
|
18 139
+0%
|
19 131
+5%
|
18 622
-3%
|
17 919
-4%
|
15 550
-13%
|
13 388
-14%
|
13 993
+5%
|
15 132
+8%
|
17 625
+16%
|
20 682
+17%
|
22 346
+8%
|
22 229
-1%
|
16 934
-24%
|
14 993
-11%
|
12 274
-18%
|
11 740
-4%
|
18 034
+54%
|
19 299
+7%
|
21 055
+9%
|
21 675
+3%
|
19 669
-9%
|
18 696
-5%
|
(5 072)
N/A
|
(8 653)
-71%
|
(11 582)
-34%
|
(12 048)
-4%
|
8 593
N/A
|
16 407
+91%
|
33 149
+102%
|
39 782
+20%
|
48 087
+21%
|
52 368
+9%
|
57 826
+10%
|
61 956
+7%
|
61 137
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 889)
|
(3 894)
|
(3 694)
|
(3 828)
|
(3 990)
|
(4 348)
|
(4 280)
|
(3 983)
|
(3 574)
|
(3 296)
|
(3 265)
|
(3 655)
|
(4 139)
|
(4 684)
|
(5 257)
|
(5 352)
|
(4 266)
|
(4 121)
|
(3 991)
|
(4 200)
|
(5 528)
|
(5 909)
|
(5 183)
|
(5 077)
|
(4 730)
|
(4 312)
|
(4 061)
|
(3 847)
|
(3 611)
|
(3 561)
|
(4 311)
|
(4 751)
|
(9 125)
|
(9 944)
|
(12 740)
|
(12 248)
|
(12 517)
|
(13 794)
|
(12 661)
|
|
| Income from Continuing Operations |
14 694
|
15 393
|
14 719
|
14 289
|
14 149
|
14 783
|
14 342
|
13 936
|
11 975
|
10 091
|
10 728
|
11 475
|
13 485
|
15 997
|
17 089
|
16 876
|
12 668
|
10 872
|
8 283
|
7 541
|
12 505
|
13 390
|
15 872
|
16 598
|
14 939
|
14 384
|
(9 133)
|
(12 500)
|
(15 192)
|
(15 609)
|
4 282
|
11 656
|
24 025
|
29 838
|
35 347
|
40 120
|
45 309
|
48 162
|
48 476
|
|
| Income to Minority Interest |
(1 465)
|
(1 614)
|
(1 525)
|
(1 525)
|
(1 579)
|
(1 574)
|
(1 515)
|
(1 448)
|
(1 192)
|
(986)
|
(828)
|
(691)
|
(728)
|
(898)
|
(1 066)
|
(1 178)
|
(1 135)
|
(1 074)
|
(958)
|
(916)
|
(1 093)
|
(1 136)
|
(1 189)
|
(1 411)
|
(1 277)
|
(1 185)
|
7 217
|
7 547
|
7 433
|
6 979
|
(152)
|
(706)
|
(1 511)
|
(1 820)
|
(4 108)
|
(4 877)
|
(5 919)
|
(6 328)
|
(6 411)
|
|
| Net Income (Common) |
13 231
N/A
|
13 781
+4%
|
13 195
-4%
|
12 765
-3%
|
12 570
-2%
|
13 209
+5%
|
12 827
-3%
|
12 488
-3%
|
10 784
-14%
|
9 105
-16%
|
9 900
+9%
|
10 784
+9%
|
12 757
+18%
|
15 100
+18%
|
16 023
+6%
|
15 699
-2%
|
11 533
-27%
|
9 798
-15%
|
7 325
-25%
|
6 626
-10%
|
11 412
+72%
|
12 255
+7%
|
14 683
+20%
|
15 186
+3%
|
13 662
-10%
|
13 200
-3%
|
(1 916)
N/A
|
(4 953)
-159%
|
(7 760)
-57%
|
(8 630)
-11%
|
4 130
N/A
|
10 950
+165%
|
22 513
+106%
|
28 019
+24%
|
31 238
+11%
|
35 243
+13%
|
39 390
+12%
|
41 834
+6%
|
42 065
+1%
|
|
| EPS (Diluted) |
441.03
N/A
|
459.36
+4%
|
439.83
-4%
|
411.77
-6%
|
405.48
-2%
|
426.09
+5%
|
413.77
-3%
|
402.83
-3%
|
347.87
-14%
|
293.7
-16%
|
319.35
+9%
|
347.87
+9%
|
411.51
+18%
|
487.09
+18%
|
516.87
+6%
|
506.41
-2%
|
372.03
-27%
|
316.06
-15%
|
244.16
-23%
|
219.18
-10%
|
377.54
+72%
|
405.41
+7%
|
485.76
+20%
|
502.4
+3%
|
451.97
-10%
|
436.68
-3%
|
-63.39
N/A
|
-163.86
-158%
|
-256.71
-57%
|
-284.55
-11%
|
136.46
N/A
|
357.54
+162%
|
742.33
+108%
|
923.86
+24%
|
1 030.04
+11%
|
1 162.08
+13%
|
1 298.82
+12%
|
1 379.4
+6%
|
1 387.02
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
