H
Hugel Inc
KOSDAQ:145020
Hugel Inc
KOSDAQ:145020
Price:
331 500
KRW
-1.63%
Market Closed
Market Cap:
4.2T
KRW
Income Statement
Earnings Waterfall
Hugel Inc
Hugel Inc
|
Revenue
|
363.8B
KRW
|
|
Cost of Revenue
|
-85.3B
KRW
|
|
Gross Profit
|
278.5B
KRW
|
|
Operating Expenses
|
-121.9B
KRW
|
|
Operating Income
|
156.5B
KRW
|
|
Other Expenses
|
-44.5B
KRW
|
|
Net Income
|
112B
KRW
|
Income Statement
Hugel Inc
Hugel Inc
Currency: KRW
Millions
TTM
| 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 |
49 887
N/A
|
59 327
+19%
|
65 066
+10%
|
80 097
+23%
|
94 231
+18%
|
108 883
+16%
|
124 189
+14%
|
145 786
+17%
|
161 010
+10%
|
169 777
+5%
|
182 085
+7%
|
183 613
+1%
|
180 322
-2%
|
173 688
-4%
|
182 392
+5%
|
185 732
+2%
|
193 154
+4%
|
209 360
+8%
|
204 568
-2%
|
196 706
-4%
|
194 698
-1%
|
197 628
+2%
|
211 038
+7%
|
233 604
+11%
|
249 854
+7%
|
248 120
-1%
|
231 859
-7%
|
242 774
+5%
|
303 752
+25%
|
322 092
+6%
|
281 675
-13%
|
346 056
+23%
|
302 105
-13%
|
316 245
+5%
|
319 700
+1%
|
329 626
+3%
|
343 494
+4%
|
363 785
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(18 742)
|
(24 766)
|
(26 561)
|
(29 479)
|
(29 552)
|
(28 579)
|
(29 790)
|
(33 110)
|
(35 062)
|
(36 687)
|
(39 973)
|
(41 594)
|
(44 076)
|
(45 126)
|
(51 007)
|
(54 166)
|
(58 529)
|
(62 628)
|
(60 623)
|
(59 270)
|
(58 364)
|
(59 719)
|
(62 253)
|
(65 245)
|
(67 252)
|
(63 488)
|
(54 779)
|
(63 227)
|
(74 917)
|
(78 105)
|
(62 818)
|
(77 109)
|
(66 859)
|
(70 399)
|
(73 537)
|
(76 462)
|
(81 696)
|
(85 334)
|
|
| Gross Profit |
31 144
N/A
|
34 561
+11%
|
38 504
+11%
|
50 618
+31%
|
64 679
+28%
|
80 304
+24%
|
94 400
+18%
|
112 675
+19%
|
125 947
+12%
|
133 089
+6%
|
142 112
+7%
|
142 018
0%
|
136 245
-4%
|
128 561
-6%
|
131 384
+2%
|
131 566
+0%
|
134 625
+2%
|
146 732
+9%
|
143 945
-2%
|
137 436
-5%
|
136 335
-1%
|
137 910
+1%
|
148 785
+8%
|
168 359
+13%
|
182 601
+8%
|
184 631
+1%
|
177 080
-4%
|
179 547
+1%
|
228 835
+27%
|
243 987
+7%
|
218 857
-10%
|
268 946
+23%
|
235 246
-13%
|
245 846
+5%
|
246 163
+0%
|
253 164
+3%
|
261 797
+3%
|
278 451
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16 994)
|
(18 804)
|
(20 747)
|
26 405
|
(26 514)
|
(28 508)
|
(31 140)
|
(32 381)
|
(34 682)
|
(36 373)
|
(40 188)
|
(43 628)
|
(44 859)
|
(59 351)
|
(71 190)
|
(55 011)
|
(58 817)
|
(80 075)
|
(75 858)
|
(73 468)
|
(71 630)
|
(70 257)
|
(70 725)
|
(73 795)
|
(78 158)
|
(79 776)
|
(81 469)
|
(87 279)
|
(119 908)
|
(131 637)
|
(117 478)
|
(155 306)
|
(140 182)
|
(134 081)
|
(128 381)
|
(141 490)
|
(124 114)
|
(121 940)
|
|
| Selling, General & Administrative |
(13 254)
|
(15 270)
|
(16 536)
|
(18 924)
|
(21 132)
|
(23 164)
|
(25 313)
|
(26 040)
|
(26 823)
|
(27 007)
|
(31 038)
|
(34 302)
|
(39 464)
|
(50 109)
|
(61 032)
|
(65 853)
|
(68 462)
|
(66 071)
|
(61 558)
|
(58 005)
|
(54 231)
|
(50 534)
|
(49 788)
|
(51 596)
|
(57 295)
|
(60 976)
|
(61 722)
|
(66 850)
|
(89 485)
|
(100 303)
|
(94 514)
|
(120 041)
|
(110 586)
|
(111 754)
|
(109 426)
|
(111 886)
|
(106 710)
|
(104 218)
|
|
| Research & Development |
(2 794)
|
(3 088)
|
(3 156)
|
(3 885)
|
(3 742)
|
(3 373)
|
(4 065)
|
(4 436)
|
(5 811)
|
(6 879)
|
(6 922)
|
(7 038)
|
(6 653)
|
(6 930)
|
(7 750)
|
(8 823)
|
(9 514)
|
(10 433)
|
(10 226)
|
(11 034)
|
(12 849)
|
(14 950)
|
(15 741)
|
(15 879)
|
(14 060)
|
(11 853)
|
(12 624)
|
(12 366)
|
(16 873)
|
(17 423)
|
(15 078)
|
(18 492)
|
(14 722)
|
(14 330)
|
(10 941)
|
(9 909)
|
(8 915)
|
(8 382)
|
|
| Depreciation & Amortization |
(411)
|
(446)
|
(1 055)
|
(1 364)
|
(1 640)
|
(1 972)
|
(1 762)
|
(1 890)
|
(2 046)
|
(2 149)
|
(2 227)
|
(2 286)
|
(2 334)
|
(2 357)
|
(2 407)
|
(2 617)
|
(3 123)
|
(3 572)
|
(4 074)
|
(4 430)
|
(4 549)
|
(4 772)
|
(5 196)
|
(5 677)
|
(6 160)
|
(6 946)
|
(7 123)
|
(8 062)
|
(10 235)
|
(10 184)
|
(7 886)
|
(9 855)
|
(7 957)
|
(7 997)
|
(8 014)
|
(8 131)
|
(8 490)
|
(9 340)
|
|
| Other Operating Expenses |
(535)
|
0
|
0
|
50 578
|
0
|
0
|
0
|
(15)
|
0
|
(338)
|
0
|
0
|
3 592
|
46
|
0
|
22 282
|
22 282
|
0
|
0
|
0
|
0
|
0
|
0
|
(643)
|
(642)
|
0
|
0
|
0
|
(3 315)
|
(3 727)
|
0
|
(6 918)
|
(6 918)
|
0
|
0
|
(11 563)
|
0
|
0
|
|
| Operating Income |
14 151
N/A
|
15 757
+11%
|
17 758
+13%
|
77 023
+334%
|
38 165
-50%
|
51 796
+36%
|
63 260
+22%
|
80 295
+27%
|
91 267
+14%
|
96 718
+6%
|
101 924
+5%
|
98 392
-3%
|
91 387
-7%
|
69 211
-24%
|
60 194
-13%
|
76 555
+27%
|
75 808
-1%
|
66 657
-12%
|
68 087
+2%
|
63 968
-6%
|
64 705
+1%
|
67 654
+5%
|
78 060
+15%
|
94 565
+21%
|
104 445
+10%
|
104 854
+0%
|
95 611
-9%
|
92 268
-3%
|
108 927
+18%
|
112 350
+3%
|
101 378
-10%
|
113 640
+12%
|
95 063
-16%
|
111 765
+18%
|
117 782
+5%
|
111 674
-5%
|
137 683
+23%
|
156 511
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28 255)
|
(28 293)
|
(28 845)
|
(29 056)
|
1 206
|
870
|
81
|
(84)
|
(25)
|
1 185
|
1 726
|
3 866
|
8 054
|
9 679
|
14 663
|
15 280
|
13 115
|
9 233
|
3 841
|
(1 665)
|
2 075
|
6 357
|
(1 160)
|
761
|
(8 813)
|
(7 850)
|
(7 613)
|
(8 049)
|
(15 044)
|
(10 047)
|
(22 083)
|
(16 090)
|
(3 266)
|
(4 486)
|
13 957
|
13 413
|
16 752
|
9 792
|
|
| Non-Reccuring Items |
0
|
49 536
|
50 578
|
0
|
50 942
|
871
|
(14)
|
0
|
(336)
|
0
|
440
|
3 634
|
0
|
25 828
|
25 431
|
0
|
0
|
0
|
0
|
0
|
0
|
(494)
|
(642)
|
0
|
0
|
265
|
(929)
|
(3 315)
|
0
|
0
|
(6 918)
|
0
|
0
|
(8 546)
|
(11 563)
|
0
|
(11 884)
|
(11 337)
|
|
| Gain/Loss on Disposition of Assets |
(5)
|
(9)
|
(304)
|
(514)
|
(514)
|
(511)
|
(228)
|
0
|
(29)
|
(30)
|
(10)
|
0
|
(1 215)
|
(1 215)
|
(1 214)
|
(1 277)
|
(708)
|
(883)
|
(1 081)
|
(1 041)
|
(401)
|
(259)
|
(183)
|
(163)
|
(155)
|
(114)
|
(398)
|
(403)
|
(530)
|
(537)
|
(125)
|
(387)
|
(293)
|
(285)
|
(371)
|
(107)
|
416
|
776
|
|
| Total Other Income |
212
|
212
|
124
|
288
|
462
|
454
|
1 237
|
1 043
|
135
|
(105)
|
(531)
|
(544)
|
408
|
655
|
446
|
275
|
(532)
|
(582)
|
(1 120)
|
(1 061)
|
(994)
|
(4 162)
|
(6 737)
|
(8 038)
|
(8 508)
|
(2 614)
|
771
|
3 362
|
15 516
|
11 032
|
834
|
202
|
(10 421)
|
4 342
|
13 465
|
13 413
|
12 040
|
(1 389)
|
|
| Pre-Tax Income |
(13 898)
N/A
|
37 202
N/A
|
39 311
+6%
|
47 741
+21%
|
90 260
+89%
|
53 478
-41%
|
64 335
+20%
|
81 254
+26%
|
91 012
+12%
|
97 769
+7%
|
103 549
+6%
|
105 348
+2%
|
98 633
-6%
|
104 158
+6%
|
99 520
-4%
|
90 835
-9%
|
87 685
-3%
|
74 427
-15%
|
69 726
-6%
|
60 202
-14%
|
65 386
+9%
|
69 096
+6%
|
69 338
+0%
|
87 125
+26%
|
86 968
0%
|
94 541
+9%
|
87 442
-8%
|
83 863
-4%
|
108 868
+30%
|
112 798
+4%
|
73 087
-35%
|
97 365
+33%
|
81 084
-17%
|
102 790
+27%
|
133 270
+30%
|
138 394
+4%
|
155 006
+12%
|
154 354
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
994
|
(2 960)
|
(3 454)
|
(5 346)
|
(11 610)
|
(9 956)
|
(13 434)
|
(16 188)
|
(19 478)
|
(21 275)
|
(22 198)
|
(23 619)
|
(21 403)
|
(22 325)
|
(23 863)
|
(22 432)
|
(22 427)
|
(20 976)
|
(19 447)
|
(17 287)
|
(20 178)
|
(25 289)
|
(24 021)
|
(29 071)
|
(28 636)
|
(26 022)
|
(28 273)
|
(27 272)
|
(34 501)
|
(31 452)
|
(9 178)
|
(16 476)
|
(11 960)
|
(19 920)
|
(35 609)
|
(34 987)
|
(36 030)
|
(34 924)
|
|
| Income from Continuing Operations |
(12 904)
|
34 243
|
35 857
|
42 396
|
78 651
|
43 524
|
50 901
|
65 068
|
71 535
|
76 494
|
81 351
|
81 728
|
77 230
|
81 832
|
75 657
|
68 402
|
65 258
|
53 452
|
50 278
|
42 916
|
45 208
|
43 806
|
45 316
|
58 054
|
58 332
|
68 520
|
59 169
|
56 591
|
74 367
|
81 346
|
63 908
|
80 889
|
69 123
|
82 870
|
97 660
|
103 406
|
118 977
|
119 430
|
|
| Income to Minority Interest |
0
|
(319)
|
(1 928)
|
(3 180)
|
(5 558)
|
(6 984)
|
(7 628)
|
(8 973)
|
(8 513)
|
(8 830)
|
(8 523)
|
(7 811)
|
(7 246)
|
(6 280)
|
(5 921)
|
(4 297)
|
(4 494)
|
(5 458)
|
(5 666)
|
(6 100)
|
(5 298)
|
(4 078)
|
(3 324)
|
(3 439)
|
(3 394)
|
(3 221)
|
(2 611)
|
(2 802)
|
(3 665)
|
(3 490)
|
(3 350)
|
(3 955)
|
(2 688)
|
(4 380)
|
(4 584)
|
(5 900)
|
(7 802)
|
(7 386)
|
|
| Net Income (Common) |
(12 904)
N/A
|
33 924
N/A
|
33 929
+0%
|
39 215
+16%
|
73 093
+86%
|
36 540
-50%
|
43 273
+18%
|
56 096
+30%
|
63 022
+12%
|
67 665
+7%
|
72 827
+8%
|
73 918
+1%
|
69 985
-5%
|
75 552
+8%
|
69 736
-8%
|
64 104
-8%
|
60 763
-5%
|
47 994
-21%
|
44 612
-7%
|
36 815
-17%
|
39 909
+8%
|
39 726
0%
|
41 992
+6%
|
54 614
+30%
|
54 937
+1%
|
65 593
+19%
|
57 730
-12%
|
54 084
-6%
|
69 147
+28%
|
74 428
+8%
|
57 332
-23%
|
73 707
+29%
|
65 059
-12%
|
78 691
+21%
|
93 076
+18%
|
97 506
+5%
|
111 174
+14%
|
112 044
+1%
|
|
| EPS (Diluted) |
-1 843.42
N/A
|
4 240.5
N/A
|
4 241.12
+0%
|
3 921.5
-8%
|
7 309.3
+86%
|
3 654
-50%
|
4 327.3
+18%
|
5 609.6
+30%
|
6 302.2
+12%
|
5 638.75
-11%
|
6 068.91
+8%
|
6 159.83
+1%
|
4 998.92
-19%
|
5 396.57
+8%
|
4 981.14
-8%
|
4 578.85
-8%
|
4 674.07
+2%
|
3 691.84
-21%
|
3 431.69
-7%
|
2 831.92
-17%
|
3 069.92
+8%
|
3 055.84
0%
|
3 230.15
+6%
|
4 201.07
+30%
|
4 121.68
-2%
|
4 992.37
+21%
|
4 437.56
-11%
|
4 177.4
-6%
|
5 443.1
+30%
|
5 883.49
+8%
|
4 506.87
-23%
|
5 909.88
+31%
|
5 380.74
-9%
|
7 017.16
+30%
|
7 673.49
+9%
|
8 377.3
+9%
|
9 845.02
+18%
|
9 935.89
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
