Shin Heung Energy & Electronics Co Ltd
KOSDAQ:243840
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
3 800
6 090
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Shin Heung Energy & Electronics Co Ltd
Income Statement
Shin Heung Energy & Electronics Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
1 051
|
1 140
|
1 315
|
1 485
|
1 565
|
1 787
|
2 094
|
2 846
|
3 637
|
3 987
|
4 503
|
4 522
|
0
|
0
|
4 639
|
0
|
0
|
0
|
4 039
|
0
|
0
|
0
|
5 381
|
0
|
0
|
0
|
15 246
|
0
|
0
|
0
|
18 372
|
0
|
0
|
0
|
|
| Revenue |
107 819
N/A
|
119 960
+11%
|
133 136
+11%
|
149 919
+13%
|
172 918
+15%
|
193 412
+12%
|
215 389
+11%
|
228 125
+6%
|
229 496
+1%
|
236 787
+3%
|
239 493
+1%
|
246 671
+3%
|
249 193
+1%
|
259 391
+4%
|
280 068
+8%
|
291 421
+4%
|
323 774
+11%
|
353 909
+9%
|
366 253
+3%
|
401 595
+10%
|
424 071
+6%
|
446 218
+5%
|
477 825
+7%
|
488 450
+2%
|
501 914
+3%
|
530 474
+6%
|
539 852
+2%
|
566 559
+5%
|
552 149
-3%
|
489 435
-11%
|
432 831
-12%
|
388 424
-10%
|
377 050
-3%
|
385 305
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(92 123)
|
(102 179)
|
(111 707)
|
(126 022)
|
(146 819)
|
(166 987)
|
(184 749)
|
(194 070)
|
(193 373)
|
(196 492)
|
(200 099)
|
(206 116)
|
(207 425)
|
(213 195)
|
(229 410)
|
(234 838)
|
(257 856)
|
(286 159)
|
(301 846)
|
(338 188)
|
(362 744)
|
(383 647)
|
(407 364)
|
(417 081)
|
(428 311)
|
(449 812)
|
(453 208)
|
(474 422)
|
(463 148)
|
(414 957)
|
(381 727)
|
(353 120)
|
(348 404)
|
(356 730)
|
|
| Gross Profit |
15 696
N/A
|
17 780
+13%
|
21 429
+21%
|
23 896
+12%
|
26 098
+9%
|
26 424
+1%
|
30 640
+16%
|
34 056
+11%
|
36 124
+6%
|
40 296
+12%
|
39 394
-2%
|
40 554
+3%
|
41 767
+3%
|
46 195
+11%
|
50 658
+10%
|
56 582
+12%
|
65 918
+16%
|
67 750
+3%
|
64 407
-5%
|
63 407
-2%
|
61 327
-3%
|
62 571
+2%
|
70 460
+13%
|
71 369
+1%
|
73 603
+3%
|
80 662
+10%
|
86 644
+7%
|
92 137
+6%
|
89 001
-3%
|
74 478
-16%
|
51 105
-31%
|
35 304
-31%
|
28 645
-19%
|
28 575
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 624)
|
(10 317)
|
(11 483)
|
(13 523)
|
(13 205)
|
(14 033)
|
(16 507)
|
(17 228)
|
(18 911)
|
(19 634)
|
(19 206)
|
(21 550)
|
(22 309)
|
(23 750)
|
(24 008)
|
(25 234)
|
(27 204)
|
(29 932)
|
(33 339)
|
(35 348)
|
(38 009)
|
(39 538)
|
(39 445)
|
(38 990)
|
(40 060)
|
(41 127)
|
(42 993)
|
(45 039)
|
(45 501)
|
(43 635)
|
(37 931)
|
(36 659)
|
(34 011)
|
(32 576)
|
|
| Selling, General & Administrative |
(7 557)
|
(8 430)
|
(9 528)
|
(11 507)
|
(11 571)
|
(12 636)
|
(11 231)
|
(16 567)
|
(18 109)
|
(18 734)
|
(15 971)
|
(20 565)
|
(21 302)
|
(22 694)
|
(19 141)
|
(20 349)
|
(21 386)
|
(24 153)
|
(28 855)
|
(33 466)
|
(36 204)
|
(36 916)
|
(35 202)
|
(35 948)
|
(36 773)
|
(37 705)
|
(38 039)
|
(40 234)
|
(41 145)
|
(39 690)
|
(34 368)
|
(33 315)
|
(30 564)
|
(28 887)
|
|
| Research & Development |
(1 729)
|
(1 607)
|
(1 639)
|
(1 689)
|
0
|
0
|
(4 747)
|
0
|
0
|
0
|
(2 271)
|
0
|
0
|
0
|
(3 824)
|
0
|
(4 743)
|
0
|
(3 477)
|
0
|
(920)
|
(1 722)
|
(3 307)
|
0
|
(2 240)
|
(2 231)
|
(3 030)
|
0
|
(2 234)
|
(1 700)
|
(1 289)
|
0
|
(772)
|
(733)
|
|
| Depreciation & Amortization |
(335)
|
(278)
|
(317)
|
(326)
|
(339)
|
(397)
|
(529)
|
(661)
|
(803)
|
(900)
|
(965)
|
(985)
|
(1 007)
|
(1 057)
|
(1 042)
|
(1 062)
|
(1 076)
|
(1 036)
|
(1 006)
|
(964)
|
(884)
|
(900)
|
(937)
|
(975)
|
(1 048)
|
(1 191)
|
(1 923)
|
(2 169)
|
(2 516)
|
(2 638)
|
(2 274)
|
(2 524)
|
(2 674)
|
(2 956)
|
|
| Other Operating Expenses |
(3)
|
0
|
0
|
0
|
(1 295)
|
(1 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 823)
|
0
|
(4 743)
|
0
|
(919)
|
0
|
0
|
0
|
(2 067)
|
0
|
0
|
0
|
(2 637)
|
394
|
394
|
0
|
(820)
|
0
|
0
|
|
| Operating Income |
6 072
N/A
|
7 463
+23%
|
9 946
+33%
|
10 374
+4%
|
12 895
+24%
|
12 392
-4%
|
14 133
+14%
|
16 827
+19%
|
17 211
+2%
|
20 661
+20%
|
20 188
-2%
|
19 004
-6%
|
19 458
+2%
|
22 445
+15%
|
26 651
+19%
|
31 349
+18%
|
38 714
+23%
|
37 818
-2%
|
31 069
-18%
|
28 059
-10%
|
23 318
-17%
|
23 033
-1%
|
31 015
+35%
|
32 379
+4%
|
33 542
+4%
|
39 535
+18%
|
43 652
+10%
|
47 098
+8%
|
43 500
-8%
|
30 843
-29%
|
13 173
-57%
|
(1 355)
N/A
|
(5 365)
-296%
|
(4 001)
+25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 054)
|
(1 128)
|
(1 111)
|
(1 412)
|
(1 501)
|
(1 731)
|
(2 356)
|
(3 195)
|
(3 344)
|
(4 725)
|
(3 515)
|
(5 293)
|
(5 154)
|
(3 746)
|
(5 212)
|
(4 134)
|
(4 646)
|
(5 068)
|
244
|
(3 715)
|
(3 848)
|
(4 141)
|
(6 875)
|
(6 153)
|
(7 253)
|
(8 479)
|
(8 564)
|
(14 933)
|
(17 096)
|
(19 400)
|
9 641
|
(17 541)
|
(17 968)
|
(18 396)
|
|
| Non-Reccuring Items |
0
|
0
|
(1 696)
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 963)
|
0
|
0
|
0
|
(717)
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
380
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(181)
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(333)
|
0
|
0
|
0
|
(542)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
|
| Total Other Income |
806
|
1 097
|
237
|
(427)
|
(587)
|
(2 490)
|
123
|
598
|
1 311
|
2 508
|
916
|
2 525
|
813
|
1 881
|
(882)
|
(3 844)
|
(1 851)
|
(765)
|
729
|
4 324
|
4 239
|
11 586
|
237
|
5 038
|
(167)
|
(9 155)
|
219
|
84
|
11 123
|
9 464
|
(362)
|
28 828
|
12 843
|
22 353
|
|
| Pre-Tax Income |
5 825
N/A
|
7 433
+28%
|
7 195
-3%
|
8 535
+19%
|
10 806
+27%
|
8 171
-24%
|
11 978
+47%
|
14 231
+19%
|
15 178
+7%
|
18 444
+22%
|
17 582
-5%
|
16 236
-8%
|
15 117
-7%
|
20 581
+36%
|
18 479
-10%
|
23 370
+26%
|
32 216
+38%
|
31 985
-1%
|
30 993
-3%
|
28 668
-8%
|
23 709
-17%
|
30 479
+29%
|
23 860
-22%
|
31 264
+31%
|
26 122
-16%
|
21 902
-16%
|
35 513
+62%
|
32 250
-9%
|
37 527
+16%
|
20 906
-44%
|
22 470
+7%
|
9 931
-56%
|
(10 491)
N/A
|
(44)
+100%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 769)
|
(2 584)
|
(1 444)
|
(1 715)
|
(2 057)
|
(1 659)
|
(2 358)
|
(3 165)
|
(2 692)
|
(2 925)
|
(1 553)
|
681
|
925
|
527
|
(170)
|
(1 937)
|
(2 800)
|
(2 471)
|
(4 333)
|
(4 402)
|
(3 400)
|
(5 185)
|
(4 261)
|
(5 152)
|
(5 769)
|
(4 739)
|
(4 577)
|
(6 057)
|
(6 040)
|
(2 477)
|
(510)
|
(136)
|
289
|
(4 349)
|
|
| Income from Continuing Operations |
4 057
|
4 850
|
5 750
|
6 823
|
8 751
|
6 515
|
9 620
|
11 067
|
12 487
|
15 519
|
16 029
|
16 917
|
16 042
|
21 107
|
18 309
|
21 431
|
29 413
|
29 513
|
26 660
|
24 266
|
20 309
|
25 294
|
19 599
|
26 112
|
20 353
|
17 162
|
30 936
|
26 193
|
31 487
|
18 429
|
21 959
|
9 795
|
(10 202)
|
(4 393)
|
|
| Net Income (Common) |
4 057
N/A
|
4 850
+20%
|
5 750
+19%
|
6 823
+19%
|
8 751
+28%
|
6 515
-26%
|
9 620
+48%
|
11 067
+15%
|
12 487
+13%
|
15 519
+24%
|
16 029
+3%
|
16 917
+6%
|
16 042
-5%
|
21 107
+32%
|
18 309
-13%
|
21 431
+17%
|
29 413
+37%
|
29 513
+0%
|
26 218
-11%
|
23 824
-9%
|
19 867
-17%
|
24 852
+25%
|
19 157
-23%
|
25 670
+34%
|
19 911
-22%
|
16 721
-16%
|
30 360
+82%
|
25 617
-16%
|
30 911
+21%
|
17 854
-42%
|
21 517
+21%
|
9 354
-57%
|
(10 644)
N/A
|
(4 835)
+55%
|
|
| EPS (Diluted) |
811.4
N/A
|
970
+20%
|
958.33
-1%
|
974.71
+2%
|
1 250.14
+28%
|
930.71
-26%
|
1 374.28
+48%
|
1 383.37
+1%
|
1 560.87
+13%
|
1 939.87
+24%
|
2 003.62
+3%
|
2 114.62
+6%
|
2 005.25
-5%
|
2 638.37
+32%
|
2 288.62
-13%
|
2 824.55
+23%
|
3 877.42
+37%
|
3 890.59
+0%
|
655.12
-83%
|
2 545.67
+289%
|
2 122.86
-17%
|
2 655.49
+25%
|
419.99
-84%
|
2 813.9
+570%
|
425.5
-85%
|
357.32
-16%
|
649.76
+82%
|
547.45
-16%
|
1 442.58
+164%
|
460.85
-68%
|
461.17
+0%
|
242.58
-47%
|
-276.05
N/A
|
-104.12
+62%
|
|