T
Tokai Carbon Korea Co Ltd
KOSDAQ:064760
Tokai Carbon Korea Co Ltd
KOSDAQ:064760
Price:
89 100
KRW
-1.76%
Market Closed
Market Cap:
1T
KRW
Income Statement
Earnings Waterfall
Tokai Carbon Korea Co Ltd
Tokai Carbon Korea Co Ltd
|
Revenue
|
264.8B
KRW
|
|
Cost of Revenue
|
-163.3B
KRW
|
|
Gross Profit
|
101.6B
KRW
|
|
Operating Expenses
|
-24.6B
KRW
|
|
Operating Income
|
77B
KRW
|
|
Other Expenses
|
-11.4B
KRW
|
|
Net Income
|
65.5B
KRW
|
Income Statement
Tokai Carbon Korea Co Ltd
Tokai Carbon Korea Co Ltd
Currency: KRW
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
41 280
N/A
|
45 221
+10%
|
47 043
+4%
|
51 238
+9%
|
57 576
+12%
|
61 930
+8%
|
70 488
+14%
|
78 214
+11%
|
84 943
+9%
|
89 447
+5%
|
92 685
+4%
|
101 259
+9%
|
114 132
+13%
|
130 310
+14%
|
146 260
+12%
|
158 083
+8%
|
166 847
+6%
|
170 519
+2%
|
176 386
+3%
|
175 060
-1%
|
170 879
-2%
|
171 379
+0%
|
176 443
+3%
|
190 717
+8%
|
210 670
+10%
|
228 210
+8%
|
239 930
+5%
|
249 894
+4%
|
257 658
+3%
|
270 767
+5%
|
285 539
+5%
|
304 189
+7%
|
317 660
+4%
|
319 563
+1%
|
305 373
-4%
|
267 960
-12%
|
239 455
-11%
|
226 653
-5%
|
222 013
-2%
|
242 917
+9%
|
264 837
+9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(29 137)
|
(31 113)
|
(31 474)
|
(33 780)
|
(35 957)
|
(37 395)
|
(41 526)
|
(44 085)
|
(47 874)
|
(51 017)
|
(52 864)
|
(57 095)
|
(61 758)
|
(69 090)
|
(76 152)
|
(82 260)
|
(87 936)
|
(89 406)
|
(93 303)
|
(93 023)
|
(92 221)
|
(96 725)
|
(100 398)
|
(110 175)
|
(122 756)
|
(129 341)
|
(134 701)
|
(137 884)
|
(139 609)
|
(146 643)
|
(155 752)
|
(165 183)
|
(169 294)
|
(168 678)
|
(161 323)
|
(146 142)
|
(136 888)
|
(134 721)
|
(135 380)
|
(148 135)
|
(163 262)
|
|
| Gross Profit |
12 142
N/A
|
14 108
+16%
|
15 570
+10%
|
17 458
+12%
|
21 619
+24%
|
24 535
+13%
|
28 961
+18%
|
34 129
+18%
|
37 069
+9%
|
38 429
+4%
|
39 821
+4%
|
44 164
+11%
|
52 374
+19%
|
61 220
+17%
|
70 108
+15%
|
75 823
+8%
|
78 911
+4%
|
81 113
+3%
|
83 083
+2%
|
82 038
-1%
|
78 659
-4%
|
74 654
-5%
|
76 047
+2%
|
80 543
+6%
|
87 915
+9%
|
98 869
+12%
|
105 229
+6%
|
112 010
+6%
|
118 050
+5%
|
124 124
+5%
|
129 787
+5%
|
139 005
+7%
|
148 366
+7%
|
150 885
+2%
|
144 050
-5%
|
121 818
-15%
|
102 567
-16%
|
91 932
-10%
|
86 634
-6%
|
94 782
+9%
|
101 575
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 910)
|
(7 059)
|
(7 344)
|
(7 788)
|
(8 097)
|
(8 445)
|
(9 281)
|
(10 479)
|
(10 939)
|
(11 000)
|
(11 326)
|
(11 380)
|
(12 548)
|
(13 489)
|
(16 575)
|
(20 211)
|
(21 235)
|
(22 078)
|
(20 755)
|
(19 208)
|
(18 833)
|
(15 483)
|
(15 133)
|
(14 319)
|
(14 750)
|
(18 602)
|
(19 402)
|
(19 951)
|
(19 942)
|
(20 723)
|
(21 193)
|
(22 707)
|
(23 593)
|
(23 859)
|
(23 956)
|
(22 343)
|
(23 301)
|
(25 229)
|
(24 689)
|
(25 474)
|
(24 620)
|
|
| Selling, General & Administrative |
(5 437)
|
(5 561)
|
(5 750)
|
(5 926)
|
(6 195)
|
(6 517)
|
(7 096)
|
(7 954)
|
(8 225)
|
(8 047)
|
(8 115)
|
(8 098)
|
(9 082)
|
(9 969)
|
(13 121)
|
(16 622)
|
(17 373)
|
(17 957)
|
(16 388)
|
(14 523)
|
(13 921)
|
(10 248)
|
(9 657)
|
(8 716)
|
(9 110)
|
(12 927)
|
(13 604)
|
(14 170)
|
(14 252)
|
(15 086)
|
(15 691)
|
(17 061)
|
(17 906)
|
(18 090)
|
(17 605)
|
(16 119)
|
(15 085)
|
(15 104)
|
(15 006)
|
(15 798)
|
(16 749)
|
|
| Research & Development |
(1 055)
|
(1 079)
|
(1 128)
|
(1 223)
|
(1 268)
|
(1 524)
|
(1 776)
|
(2 136)
|
(2 342)
|
(2 589)
|
(2 845)
|
(2 911)
|
(3 093)
|
(3 169)
|
(3 116)
|
(3 273)
|
(3 560)
|
(3 783)
|
(4 053)
|
(4 270)
|
(4 469)
|
(4 674)
|
(4 885)
|
(4 933)
|
(4 922)
|
(4 236)
|
(5 033)
|
(5 022)
|
(4 927)
|
(4 079)
|
(4 664)
|
(4 744)
|
(4 693)
|
(4 829)
|
(5 387)
|
(5 304)
|
(7 257)
|
(8 227)
|
(8 587)
|
(8 572)
|
(6 773)
|
|
| Depreciation & Amortization |
(418)
|
(418)
|
(466)
|
(467)
|
(462)
|
(405)
|
(409)
|
(389)
|
(372)
|
(363)
|
(367)
|
(373)
|
(375)
|
(352)
|
(337)
|
(315)
|
(301)
|
(338)
|
(315)
|
(417)
|
(445)
|
(560)
|
(591)
|
(669)
|
(718)
|
(1 439)
|
(767)
|
(761)
|
(764)
|
(1 559)
|
(838)
|
(902)
|
(995)
|
(940)
|
(964)
|
(920)
|
(960)
|
(1 899)
|
(1 096)
|
(1 105)
|
(1 098)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(172)
|
(172)
|
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 |
5 232
N/A
|
7 050
+35%
|
8 225
+17%
|
9 669
+18%
|
13 521
+40%
|
16 089
+19%
|
19 681
+22%
|
23 651
+20%
|
26 131
+10%
|
27 430
+5%
|
28 495
+4%
|
32 783
+15%
|
39 825
+21%
|
47 731
+20%
|
53 534
+12%
|
55 613
+4%
|
57 677
+4%
|
59 034
+2%
|
62 327
+6%
|
62 829
+1%
|
59 825
-5%
|
59 171
-1%
|
60 913
+3%
|
66 224
+9%
|
73 165
+10%
|
80 266
+10%
|
85 828
+7%
|
92 058
+7%
|
98 108
+7%
|
103 400
+5%
|
108 593
+5%
|
116 298
+7%
|
124 773
+7%
|
127 027
+2%
|
120 094
-5%
|
99 476
-17%
|
79 265
-20%
|
66 703
-16%
|
61 945
-7%
|
69 308
+12%
|
76 954
+11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
574
|
619
|
554
|
570
|
567
|
652
|
570
|
612
|
617
|
664
|
507
|
470
|
476
|
334
|
828
|
969
|
1 122
|
1 235
|
1 461
|
1 662
|
1 654
|
1 269
|
1 502
|
1 202
|
1 361
|
(46)
|
1 351
|
1 492
|
1 398
|
2 393
|
1 949
|
2 427
|
3 272
|
4 848
|
6 290
|
7 620
|
8 563
|
8 455
|
8 771
|
8 834
|
9 020
|
|
| Non-Reccuring Items |
0
|
(1 682)
|
(172)
|
0
|
0
|
(1 231)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
1
|
1
|
0
|
0
|
0
|
(215)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
473
|
0
|
0
|
0
|
(3 941)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
| Total Other Income |
(231)
|
(49)
|
(1 665)
|
(2 719)
|
(2 770)
|
25
|
(1 146)
|
(209)
|
(170)
|
27
|
3
|
158
|
168
|
70
|
(201)
|
115
|
6
|
399
|
388
|
(62)
|
(360)
|
9
|
(16)
|
(210)
|
(192)
|
13
|
(1 286)
|
(1 057)
|
118
|
(50)
|
1 143
|
2 030
|
(2 145)
|
12
|
(3 958)
|
(4 916)
|
(1 287)
|
7
|
(120)
|
313
|
(1 021)
|
|
| Pre-Tax Income |
5 576
N/A
|
5 939
+7%
|
6 943
+17%
|
7 521
+8%
|
11 319
+50%
|
15 321
+35%
|
19 106
+25%
|
24 055
+26%
|
26 578
+10%
|
28 016
+5%
|
29 005
+4%
|
33 412
+15%
|
40 471
+21%
|
48 077
+19%
|
54 162
+13%
|
56 696
+5%
|
58 803
+4%
|
60 556
+3%
|
64 176
+6%
|
64 430
+0%
|
61 120
-5%
|
60 547
-1%
|
62 400
+3%
|
67 216
+8%
|
74 334
+11%
|
80 233
+8%
|
85 893
+7%
|
92 494
+8%
|
99 625
+8%
|
106 325
+7%
|
111 685
+5%
|
120 756
+8%
|
125 899
+4%
|
127 922
+2%
|
122 426
-4%
|
102 180
-17%
|
86 542
-15%
|
75 251
-13%
|
70 597
-6%
|
78 455
+11%
|
84 953
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 229)
|
(1 190)
|
(1 362)
|
(1 526)
|
(2 443)
|
(2 155)
|
(3 036)
|
(4 099)
|
(4 594)
|
(5 275)
|
(5 341)
|
(6 338)
|
(7 616)
|
(10 777)
|
(12 271)
|
(12 701)
|
(13 312)
|
(13 699)
|
(14 390)
|
(14 434)
|
(13 787)
|
(13 717)
|
(13 985)
|
(15 382)
|
(17 327)
|
(19 719)
|
(21 477)
|
(21 958)
|
(23 828)
|
(24 434)
|
(26 001)
|
(30 316)
|
(31 485)
|
(33 865)
|
(34 205)
|
(24 963)
|
(17 162)
|
(14 007)
|
(10 715)
|
(14 431)
|
(19 426)
|
|
| Income from Continuing Operations |
4 345
|
4 749
|
5 580
|
5 995
|
8 876
|
13 166
|
16 070
|
19 956
|
21 984
|
22 741
|
23 664
|
27 073
|
32 853
|
37 300
|
41 889
|
43 994
|
45 491
|
46 857
|
49 786
|
49 995
|
47 332
|
46 830
|
48 413
|
51 833
|
57 006
|
60 514
|
64 416
|
70 537
|
75 796
|
81 891
|
85 684
|
90 439
|
94 414
|
94 056
|
88 221
|
77 217
|
69 380
|
61 245
|
59 881
|
64 024
|
65 528
|
|
| Net Income (Common) |
4 345
N/A
|
4 749
+9%
|
5 580
+17%
|
5 995
+7%
|
8 876
+48%
|
13 166
+48%
|
16 070
+22%
|
19 956
+24%
|
21 984
+10%
|
22 741
+3%
|
23 664
+4%
|
27 073
+14%
|
32 853
+21%
|
37 300
+14%
|
41 889
+12%
|
43 994
+5%
|
45 491
+3%
|
46 857
+3%
|
49 786
+6%
|
49 995
+0%
|
47 332
-5%
|
46 830
-1%
|
48 413
+3%
|
51 833
+7%
|
57 006
+10%
|
60 514
+6%
|
64 416
+6%
|
70 537
+10%
|
75 796
+7%
|
81 891
+8%
|
85 684
+5%
|
90 439
+6%
|
94 414
+4%
|
94 056
0%
|
88 221
-6%
|
77 217
-12%
|
69 380
-10%
|
61 245
-12%
|
59 881
-2%
|
64 024
+7%
|
65 528
+2%
|
|
| EPS (Diluted) |
362.08
N/A
|
395.75
+9%
|
465
+17%
|
499.58
+7%
|
739.66
+48%
|
1 097.16
+48%
|
1 339.16
+22%
|
1 663
+24%
|
1 832
+10%
|
1 895.08
+3%
|
1 972
+4%
|
2 256.08
+14%
|
2 737.75
+21%
|
3 108.33
+14%
|
3 490.75
+12%
|
3 666.16
+5%
|
3 790.91
+3%
|
3 904.75
+3%
|
4 148.83
+6%
|
4 166.25
+0%
|
3 944.33
-5%
|
3 902.5
-1%
|
4 034.41
+3%
|
4 319.41
+7%
|
4 750.5
+10%
|
5 042.83
+6%
|
5 368
+6%
|
6 041.69
+13%
|
6 492.22
+7%
|
7 014.19
+8%
|
7 339.08
+5%
|
7 746.42
+6%
|
8 086.87
+4%
|
8 056.23
0%
|
7 556.38
-6%
|
6 613.91
-12%
|
5 942.62
-10%
|
5 245.79
-12%
|
5 129.03
-2%
|
5 483.84
+7%
|
5 612.64
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
