Income Statement

1 Year	17%
3 Years	10%
5 Years	6%

122T

Gross Proft

1 Year	16%
3 Years	12%
5 Years	4%

52.9T

Operating Income

1 Year	13%
3 Years	19%
5 Years	2%

41.9T

Net Income

1 Year	19%
3 Years	19%
5 Years	3%

Revenue	308T KRW
Cost of Revenue	-186.4T KRW
Gross Profit	122T KRW
Operating Expenses	-69T KRW
Operating Income	52.9T KRW
Other Expenses	-11.1T KRW
Net Income	41.9T KRW

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
Revenue
Revenue	201 103 613 N/A	208 701 191 +4%	218 568 660 +5%	225 474 889 +3%	228 692 667 +1%	229 499 898 +0%	224 388 679 -2%	212 752 490 -5%	206 205 987 -3%	199 648 579 -3%	195 832 889 -2%	200 068 151 +2%	200 653 482 +0%	203 317 816 +1%	205 717 397 +1%	201 850 458 -2%	201 866 745 +0%	202 632 019 +0%	212 695 436 +5%	226 928 704 +7%	239 575 376 +6%	249 591 564 +4%	247 073 685 -1%	250 484 777 +1%	243 771 415 -3%	235 593 247 -3%	233 237 693 -1%	229 781 171 -1%	230 400 881 +0%	233 340 513 +1%	230 179 551 -1%	235 140 240 +2%	236 806 988 +1%	246 870 313 +4%	257 575 756 +4%	264 590 783 +3%	279 604 799 +6%	291 997 794 +4%	305 529 816 +5%	308 332 309 +1%
Gross Profit
Cost of Revenue	(126 651 931)	(127 892 912)	(132 263 125)	(135 801 141)	(137 696 309)	(138 366 469)	(135 696 869)	(130 880 647)	(128 278 800)	(125 184 672)	(122 468 452)	(123 366 506)	(123 482 118)	(124 900 589)	(125 554 108)	(123 355 912)	(120 277 715)	(118 059 454)	(120 850 165)	(124 443 028)	(129 290 661)	(133 044 536)	(131 919 304)	(134 109 543)	(132 394 411)	(133 231 391)	(137 901 478)	(142 701 010)	(147 239 549)	(149 299 791)	(145 261 305)	(145 237 891)	(144 488 296)	(151 181 587)	(156 341 320)	(159 269 715)	(166 411 342)	(171 983 414)	(181 187 231)	(186 360 597)
Gross Profit	74 451 682 N/A	80 808 279 +9%	86 305 535 +7%	89 673 748 +4%	90 996 358 +1%	91 133 429 +0%	88 691 810 -3%	81 871 843 -8%	77 927 187 -5%	74 463 907 -4%	73 364 437 -1%	76 701 645 +5%	77 171 364 +1%	78 417 227 +2%	80 163 289 +2%	78 494 546 -2%	81 589 030 +4%	84 572 565 +4%	91 845 271 +9%	102 485 676 +12%	110 284 715 +8%	116 547 028 +6%	115 154 381 -1%	116 375 234 +1%	111 377 004 -4%	102 361 856 -8%	95 336 215 -7%	87 080 161 -9%	83 161 332 -5%	84 040 722 +1%	84 918 246 +1%	89 902 349 +6%	92 318 692 +3%	95 688 726 +4%	101 234 436 +6%	105 321 068 +4%	113 193 457 +7%	120 014 380 +6%	124 342 585 +4%	121 971 712 -2%
Operating Income
Operating Expenses	(45 402 344)	(48 885 405)	(51 313 563)	(52 579 516)	(54 211 345)	(54 747 495)	(54 649 236)	(53 932 341)	(52 902 116)	(51 948 268)	(51 138 184)	(51 142 541)	(50 757 922)	(51 307 340)	(51 807 389)	(52 331 930)	(52 348 358)	(52 867 544)	(53 459 453)	(54 766 788)	(56 639 677)	(57 315 120)	(55 119 888)	(53 298 945)	(52 490 335)	(52 885 650)	(54 131 979)	(55 672 898)	(55 392 823)	(56 058 150)	(55 386 447)	(55 795 204)	(56 324 816)	(56 759 327)	(57 884 584)	(58 506 923)	(61 559 601)	(63 641 983)	(66 439 888)	(69 034 501)
Selling, General & Administrative	(33 073 560)	(36 339 831)	(37 405 863)	(37 967 436)	(38 934 012)	(35 408 142)	(38 678 742)	(38 252 983)	(37 446 184)	(36 704 844)	(36 288 007)	(36 248 514)	(36 081 636)	(36 553 869)	(36 878 789)	(37 305 048)	(37 235 161)	(36 765 950)	(37 547 061)	(38 076 271)	(38 947 445)	(38 937 455)	(36 329 686)	(34 150 567)	(32 688 565)	(32 268 230)	(32 792 575)	(33 579 824)	(33 444 770)	(33 586 871)	(32 594 779)	(32 790 872)	(33 127 647)	(33 518 226)	(34 520 024)	(35 368 322)	(37 084 824)	(38 655 940)	(40 549 007)	(41 933 742)
Research & Development	(5 931 492)	0	0	(6 615 468)	(7 453 137)	(11 143 981)	(14 846 653)	(14 526 744)	(14 385 506)	(14 185 903)	(13 818 778)	(13 895 020)	(13 705 695)	(13 780 971)	(13 944 125)	(14 034 616)	(14 111 381)	(14 314 816)	(14 786 520)	(15 461 933)	(16 355 612)	(16 810 302)	(17 208 865)	(17 547 033)	(18 354 080)	(19 032 020)	(19 615 470)	(20 228 485)	(19 907 236)	(20 364 648)	(20 629 872)	(20 808 619)	(21 111 490)	(21 192 040)	(21 356 914)	(21 155 043)	(22 401 726)	(22 883 414)	(23 755 772)	(24 915 463)
Depreciation & Amortization	(423 964)	0	0	(444 368)	(488 742)	(751 498)	(1 015 421)	(1 044 194)	(1 070 426)	(1 057 521)	(1 031 399)	(999 007)	(970 591)	(972 500)	(984 475)	(992 266)	(1 001 816)	(1 028 578)	(1 125 872)	(1 228 584)	(1 336 620)	(1 410 424)	(1 424 495)	(1 444 593)	(1 447 690)	(1 583 825)	(1 722 359)	(1 863 014)	(2 040 817)	(2 106 631)	(2 161 796)	(2 195 713)	(2 085 679)	(2 049 061)	(2 007 646)	(1 983 558)	(2 073 051)	(2 102 629)	(2 135 109)	(2 185 296)
Other Operating Expenses	(5 973 328)	(12 545 574)	(13 907 700)	(7 552 244)	(7 335 454)	(7 443 874)	(108 420)	(108 420)	0	0	0	0	0	0	0	0	0	(758 200)	0	0	0	(156 939)	(156 842)	(156 752)	0	(1 575)	(1 575)	(1 575)	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	29 049 338 N/A	31 922 874 +10%	34 991 972 +10%	37 094 232 +6%	36 785 013 -1%	36 385 934 -1%	34 042 574 -6%	27 939 502 -18%	25 025 071 -10%	22 515 639 -10%	22 226 253 -1%	25 559 104 +15%	26 413 442 +3%	27 109 887 +3%	28 355 900 +5%	26 162 616 -8%	29 240 672 +12%	31 705 021 +8%	38 385 818 +21%	47 718 888 +24%	53 645 038 +12%	59 231 908 +10%	60 034 493 +1%	63 076 289 +5%	58 886 669 -7%	49 476 206 -16%	41 204 236 -17%	31 407 263 -24%	27 768 509 -12%	27 982 572 +1%	29 531 799 +6%	34 107 145 +15%	35 993 876 +6%	38 929 399 +8%	43 349 852 +11%	46 814 145 +8%	51 633 856 +10%	56 372 397 +9%	57 902 697 +3%	52 937 211 -9%
Pre-Tax Income
Interest Income Expense	1 107 401	972 711	1 110 831	1 031 335	1 992 951	3 207 550	3 365 758	3 521 571	2 896 859	1 601 347	1 599 458	1 450 976	2 030 843	2 312 380	2 127 512	2 994 386	2 992 176	2 759 831	2 812 383	2 130 818	1 288 177	1 398 679	1 534 693	1 609 626	2 098 037	2 315 247	2 471 457	2 764 462	2 502 745	2 259 716	2 110 894	1 880 968	1 651 190	1 634 109	1 704 531	1 695 339	1 704 087	2 272 935	2 315 222	2 870 455
Non-Reccuring Items	(216 790)	0	0	0	(108 420)	0	0	0	0	0	0	0	(2 174 728)	(2 231 812)	(2 530 093)	(2 556 173)	(815 284)	0	(460 016)	(434 026)	(156 939)	0	0	0	(1 575)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(105 682)	0	0	(57 570)	(4 917)	(738 728)	(692 681)	(719 560)	(718 344)	16 098	195 113	186 194	181 850	254 193	24 543	70 474	136 428	41 784	40 340	(844)	(7 547)	76 743	219 370	231 468	296 356	279 467	187 205	203 226	159 544	140 032	82 222	33 784	66 576	105 986	209 386	322 372	264 814	245 409	199 355	115 932
Total Other Income	80 750	(285 396)	(394 841)	(423 265)	(300 348)	113 056	209 439	791 291	671 448	311 623	266 801	(365 401)	(490 412)	(579 811)	(669 090)	(781 948)	(840 340)	(750 893)	(682 476)	(374 749)	1 427 238	1 499 968	1 413 313	1 339 090	(119 529)	(173 891)	(193 341)	(54 010)	1 391	(106 257)	(858 519)	(932 123)	(1 366 525)	(1 330 584)	(812 126)	(868 450)	(250 930)	(219 719)	(167 924)	(175 159)
Pre-Tax Income	29 915 017 N/A	32 610 189 +9%	35 707 962 +9%	37 644 732 +5%	38 364 279 +2%	38 967 812 +2%	36 925 090 -5%	31 532 804 -15%	27 875 034 -12%	24 444 707 -12%	24 287 625 -1%	26 830 873 +10%	25 960 995 -3%	26 864 837 +3%	27 308 772 +2%	25 889 355 -5%	30 713 652 +19%	33 755 743 +10%	40 096 049 +19%	49 040 087 +22%	56 195 967 +15%	62 207 298 +11%	63 201 869 +2%	66 256 473 +5%	61 159 958 -8%	51 897 029 -15%	43 669 557 -16%	34 320 941 -21%	30 432 189 -11%	30 276 063 -1%	30 866 396 +2%	35 089 774 +14%	36 345 117 +4%	39 338 910 +8%	44 451 643 +13%	47 963 406 +8%	53 351 827 +11%	58 671 022 +10%	60 249 350 +3%	55 748 439 -7%
Net Income
Tax Provision	(6 069 732)	(6 658 424)	(7 175 806)	(7 432 767)	(7 889 515)	(8 073 548)	(7 553 856)	(6 183 961)	(4 480 676)	(3 998 975)	(4 340 377)	(5 647 411)	(6 900 851)	(7 177 705)	(7 526 544)	(7 027 831)	(7 987 560)	(8 598 100)	(9 731 948)	(12 020 430)	(14 009 220)	(16 016 361)	(17 021 371)	(18 118 671)	(16 815 101)	(14 197 131)	(11 832 495)	(9 346 930)	(8 693 324)	(8 695 857)	(8 911 683)	(10 062 032)	(9 937 285)	(10 674 319)	(11 707 649)	(12 286 774)	(13 444 377)	(14 580 629)	(14 694 638)	(13 097 860)
Income from Continuing Operations	23 845 285	25 951 765	28 532 156	30 211 965	30 474 764	30 894 264	29 371 234	25 348 843	23 394 358	20 445 732	19 947 248	21 183 462	19 060 144	19 687 132	19 782 228	18 861 524	22 726 092	25 157 643	30 364 101	37 019 657	42 186 747	46 190 937	46 180 498	48 137 802	44 344 857	37 699 898	31 837 062	24 974 011	21 738 865	21 580 206	21 954 713	25 027 742	26 407 832	28 664 591	32 743 994	35 676 632	39 907 450	44 090 393	45 554 712	42 650 579
Income to Minority Interest	(659 910)	(650 366)	(704 783)	(759 927)	(653 549)	(565 287)	(440 767)	(332 491)	(311 859)	(328 590)	(379 878)	(445 410)	(365 516)	(248 321)	(143 973)	(120 583)	(310 437)	(516 962)	(749 656)	(774 231)	(842 178)	(723 067)	(531 023)	(560 670)	(453 980)	(313 364)	(367 545)	(366 883)	(233 811)	(293 043)	(243 116)	(154 370)	(316 986)	(370 558)	(488 249)	(630 494)	(663 659)	(810 294)	(770 774)	(779 948)
Net Income (Common)	23 185 375 N/A	25 301 399 +9%	27 827 373 +10%	29 452 038 +6%	29 821 215 +1%	30 328 977 +2%	28 930 467 -5%	25 016 352 -14%	23 082 499 -8%	20 117 142 -13%	19 567 370 -3%	20 738 052 +6%	18 694 628 -10%	19 438 811 +4%	19 638 255 +1%	18 740 941 -5%	22 415 655 +20%	24 640 681 +10%	29 614 445 +20%	36 245 426 +22%	41 344 569 +14%	45 467 870 +10%	45 649 475 +0%	47 577 132 +4%	43 890 877 -8%	37 386 534 -15%	31 469 517 -16%	24 607 128 -22%	21 505 054 -13%	21 287 163 -1%	21 711 597 +2%	24 873 372 +15%	26 090 846 +5%	28 294 033 +8%	32 255 745 +14%	35 046 138 +9%	39 243 791 +12%	43 280 099 +10%	44 783 938 +3%	41 870 631 -7%

Income Statement Balance Sheet Cash Flow Statement

Samsung Electronics Co Ltd
OTC:SSNLF

Income Statement

Earnings Waterfall
Samsung Electronics Co Ltd

Income Statement
Samsung Electronics Co Ltd

See Also

Company

Help

Tools

Stocks

Samsung Electronics Co Ltd OTC:SSNLF

Income Statement

Earnings Waterfall Samsung Electronics Co Ltd

Income Statement Samsung Electronics Co Ltd

See Also

Company

Help

Tools

Stocks

Samsung Electronics Co Ltd
OTC:SSNLF

Earnings Waterfall
Samsung Electronics Co Ltd

Income Statement
Samsung Electronics Co Ltd