Chunbo Co Ltd
KOSDAQ:278280
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 |
36 900
131 500
|
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
Chunbo Co Ltd
Revenue
|
152.3B
KRW
|
Cost of Revenue
|
-180.6B
KRW
|
Gross Profit
|
-28.4B
KRW
|
Operating Expenses
|
-8.5B
KRW
|
Operating Income
|
-36.9B
KRW
|
Other Expenses
|
-23.3B
KRW
|
Net Income
|
-60.2B
KRW
|
Income Statement
Chunbo Co Ltd
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 |
87 486
N/A
|
94 319
+8%
|
100 520
+7%
|
104 471
+4%
|
120 089
+15%
|
127 960
+7%
|
133 539
+4%
|
138 105
+3%
|
135 311
-2%
|
140 193
+4%
|
140 454
+0%
|
144 126
+3%
|
155 491
+8%
|
166 073
+7%
|
192 811
+16%
|
228 375
+18%
|
271 579
+19%
|
316 789
+17%
|
322 159
+2%
|
332 950
+3%
|
328 859
-1%
|
281 575
-14%
|
310 056
+10%
|
274 802
-11%
|
182 698
-34%
|
222 447
+22%
|
164 086
-26%
|
152 269
-7%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(67 412)
|
(74 891)
|
(77 718)
|
(80 494)
|
(90 899)
|
(95 466)
|
(99 813)
|
(106 303)
|
(106 196)
|
(111 576)
|
(112 107)
|
(114 782)
|
(123 209)
|
(131 257)
|
(154 006)
|
(184 172)
|
(217 168)
|
(253 254)
|
(255 174)
|
(261 604)
|
(263 928)
|
(232 213)
|
(268 425)
|
(247 615)
|
(183 067)
|
(248 268)
|
(192 690)
|
(180 641)
|
|
Gross Profit |
20 074
N/A
|
19 428
-3%
|
22 803
+17%
|
23 978
+5%
|
29 190
+22%
|
32 495
+11%
|
33 727
+4%
|
31 803
-6%
|
29 115
-8%
|
28 619
-2%
|
28 349
-1%
|
29 346
+4%
|
32 282
+10%
|
34 817
+8%
|
38 805
+11%
|
44 203
+14%
|
54 411
+23%
|
63 536
+17%
|
66 984
+5%
|
71 345
+7%
|
64 931
-9%
|
49 362
-24%
|
41 630
-16%
|
27 187
-35%
|
(369)
N/A
|
(25 821)
-6 889%
|
(28 604)
-11%
|
(28 371)
+1%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(2 038)
|
(2 159)
|
(2 261)
|
(2 391)
|
(2 149)
|
(2 614)
|
(2 346)
|
(2 168)
|
(1 919)
|
(3 041)
|
(1 757)
|
(3 522)
|
(2 150)
|
(2 396)
|
(3 133)
|
(3 686)
|
(3 782)
|
(4 340)
|
(5 346)
|
(6 282)
|
(8 458)
|
(9 287)
|
(10 938)
|
(10 984)
|
(7 675)
|
(9 860)
|
(8 338)
|
(8 486)
|
|
Selling, General & Administrative |
(1 813)
|
(1 898)
|
(1 966)
|
(2 071)
|
(1 843)
|
(2 250)
|
(1 983)
|
(1 882)
|
(1 622)
|
(1 228)
|
(1 445)
|
(1 531)
|
(1 787)
|
(1 878)
|
(2 329)
|
(2 638)
|
(2 413)
|
(2 588)
|
(2 955)
|
(3 584)
|
(5 540)
|
(6 316)
|
(7 608)
|
(7 670)
|
(5 043)
|
(6 599)
|
(5 789)
|
(6 009)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(176)
|
(385)
|
(583)
|
(880)
|
(1 205)
|
(1 757)
|
(1 970)
|
(2 070)
|
(2 096)
|
(2 199)
|
(2 160)
|
(1 692)
|
(2 081)
|
(1 586)
|
(1 507)
|
|
Depreciation & Amortization |
(225)
|
(261)
|
(296)
|
(322)
|
(306)
|
(290)
|
(288)
|
(286)
|
(297)
|
(313)
|
(314)
|
(311)
|
(326)
|
(343)
|
(383)
|
(428)
|
(489)
|
(591)
|
(678)
|
(772)
|
(847)
|
(874)
|
(1 131)
|
(1 154)
|
(940)
|
(1 179)
|
(963)
|
(969)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(74)
|
(75)
|
0
|
0
|
(1 500)
|
0
|
(1 680)
|
0
|
0
|
(36)
|
(36)
|
0
|
44
|
44
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
18 036
N/A
|
17 269
-4%
|
20 541
+19%
|
21 586
+5%
|
27 041
+25%
|
29 879
+10%
|
31 379
+5%
|
29 633
-6%
|
27 196
-8%
|
25 576
-6%
|
26 590
+4%
|
25 822
-3%
|
30 132
+17%
|
32 420
+8%
|
35 672
+10%
|
40 518
+14%
|
50 629
+25%
|
59 196
+17%
|
61 639
+4%
|
65 063
+6%
|
56 473
-13%
|
40 075
-29%
|
30 692
-23%
|
16 203
-47%
|
(8 045)
N/A
|
(35 680)
-344%
|
(36 942)
-4%
|
(36 857)
+0%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
(1 285)
|
(1 072)
|
(735)
|
(768)
|
(219)
|
286
|
597
|
1 291
|
1 087
|
1 415
|
1 335
|
957
|
404
|
1 607
|
1 542
|
4 389
|
4 416
|
2 982
|
5 535
|
8 323
|
(17 350)
|
(14 095)
|
(35 497)
|
(45 403)
|
(23 427)
|
(25 368)
|
(30 685)
|
(30 303)
|
|
Non-Reccuring Items |
30
|
0
|
0
|
0
|
(76)
|
0
|
0
|
(116)
|
(1 500)
|
0
|
(1 722)
|
0
|
(299)
|
(257)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
332
|
62
|
24
|
(20)
|
(308)
|
|
Gain/Loss on Disposition of Assets |
(9)
|
(8)
|
(35)
|
(40)
|
(30)
|
0
|
1
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
111
|
(200)
|
(210)
|
(2 403)
|
(2 494)
|
(2 173)
|
0
|
10
|
(500)
|
(511)
|
(501)
|
|
Total Other Income |
(82)
|
26
|
48
|
46
|
33
|
(20)
|
(36)
|
102
|
1 224
|
1 152
|
1 200
|
1 086
|
91
|
(5)
|
(122)
|
(133)
|
(114)
|
(1 168)
|
(848)
|
(644)
|
(643)
|
686
|
(7 931)
|
(12 968)
|
(10 990)
|
(12 421)
|
(6 401)
|
(4 673)
|
|
Pre-Tax Income |
16 690
N/A
|
16 215
-3%
|
19 819
+22%
|
20 824
+5%
|
26 747
+28%
|
30 145
+13%
|
31 942
+6%
|
30 910
-3%
|
28 013
-9%
|
28 143
+0%
|
27 402
-3%
|
27 865
+2%
|
30 328
+9%
|
33 764
+11%
|
37 090
+10%
|
44 772
+21%
|
54 943
+23%
|
61 121
+11%
|
66 126
+8%
|
72 533
+10%
|
36 077
-50%
|
24 171
-33%
|
(14 865)
N/A
|
(41 837)
-181%
|
(42 389)
-1%
|
(73 946)
-74%
|
(74 559)
-1%
|
(72 643)
+3%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(1 867)
|
(1 536)
|
(2 483)
|
(2 565)
|
(4 111)
|
(5 165)
|
(5 140)
|
(6 002)
|
(4 960)
|
(5 095)
|
(5 356)
|
(5 050)
|
(2 957)
|
(2 905)
|
(2 721)
|
(3 010)
|
(6 928)
|
(9 408)
|
(8 510)
|
(8 919)
|
6 759
|
9 385
|
5 444
|
8 244
|
(3 077)
|
1 920
|
8 770
|
6 662
|
|
Income from Continuing Operations |
14 822
|
14 679
|
17 335
|
18 259
|
22 637
|
24 979
|
26 802
|
24 909
|
23 052
|
23 050
|
22 048
|
22 816
|
27 371
|
30 859
|
34 370
|
41 762
|
48 015
|
51 714
|
57 615
|
63 614
|
42 836
|
33 556
|
(9 421)
|
(33 593)
|
(45 466)
|
(72 026)
|
(65 789)
|
(65 980)
|
|
Income to Minority Interest |
1
|
1
|
0
|
3
|
(2)
|
(2)
|
(3)
|
(9)
|
(7)
|
(9)
|
(9)
|
(9)
|
(27)
|
(413)
|
(834)
|
(2 225)
|
(4 245)
|
(5 129)
|
(6 205)
|
(6 969)
|
(5 473)
|
(4 189)
|
(726)
|
1 497
|
3 714
|
6 660
|
5 235
|
5 813
|
|
Net Income (Common) |
14 824
N/A
|
14 679
-1%
|
17 334
+18%
|
18 261
+5%
|
22 635
+24%
|
24 977
+10%
|
26 799
+7%
|
24 900
-7%
|
23 045
-7%
|
23 041
0%
|
22 038
-4%
|
22 805
+3%
|
27 344
+20%
|
30 445
+11%
|
33 536
+10%
|
39 538
+18%
|
43 770
+11%
|
46 584
+6%
|
51 411
+10%
|
56 645
+10%
|
37 363
-34%
|
29 367
-21%
|
(10 146)
N/A
|
(32 096)
-216%
|
(41 752)
-30%
|
(65 366)
-57%
|
(60 554)
+7%
|
(60 168)
+1%
|
|
EPS (Diluted) |
2 117.71
N/A
|
7 339.5
+247%
|
1 333.38
-82%
|
2 282.62
+71%
|
2 829.37
+24%
|
2 775.22
-2%
|
2 679.9
-3%
|
2 490
-7%
|
2 304.5
-7%
|
2 304.1
0%
|
2 203.8
-4%
|
2 280.5
+3%
|
2 734.4
+20%
|
3 044.5
+11%
|
3 410.14
+12%
|
4 014.53
+18%
|
4 438.22
+11%
|
4 691.26
+6%
|
5 177.29
+10%
|
5 704.42
+10%
|
3 762.65
-34%
|
2 957.41
-21%
|
-1 021.79
N/A
|
-3 232.22
-216%
|
-4 204.61
-30%
|
-6 582.67
-57%
|
-6 098.13
+7%
|
-6 059.19
+1%
|