S

Sama Aluminium Co Ltd
KRX:006110

Watchlist Manager
Sama Aluminium Co Ltd
KRX:006110
Watchlist
Price: 42 800 KRW -3.06% Market Closed
Market Cap: 629.7B KRW
Have any thoughts about
Sama Aluminium Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Sama Aluminium Co Ltd

Revenue
262B KRW
Cost of Revenue
-245.8B KRW
Gross Profit
16.1B KRW
Operating Expenses
-18B KRW
Operating Income
-1.9B KRW
Other Expenses
2.3B KRW
Net Income
389.3m KRW

Income Statement
Sama Aluminium Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
126 360
N/A
127 410
+1%
124 979
-2%
125 273
+0%
122 185
-2%
121 977
0%
124 283
+2%
126 933
+2%
127 912
+1%
129 021
+1%
129 274
+0%
127 054
-2%
129 575
+2%
134 300
+4%
136 859
+2%
141 937
+4%
150 795
+6%
158 369
+5%
171 319
+8%
182 772
+7%
190 587
+4%
192 742
+1%
191 124
-1%
192 380
+1%
188 530
-2%
189 800
+1%
197 013
+4%
207 652
+5%
220 441
+6%
235 763
+7%
252 966
+7%
268 684
+6%
289 622
+8%
306 192
+6%
312 056
+2%
306 942
-2%
293 758
-4%
281 495
-4%
268 023
-5%
260 149
-3%
261 955
+1%
Gross Profit
Cost of Revenue
(118 188)
(118 481)
(117 254)
(118 676)
(117 299)
(116 459)
(118 421)
(118 681)
(118 211)
(119 794)
(118 217)
(116 125)
(118 442)
(122 783)
(125 706)
(131 075)
(137 943)
(144 162)
(155 516)
(164 995)
(171 806)
(173 494)
(172 669)
(174 136)
(170 439)
(171 877)
(177 372)
(186 205)
(195 981)
(207 139)
(222 437)
(236 669)
(256 299)
(270 822)
(273 483)
(270 861)
(260 505)
(253 553)
(247 572)
(242 255)
(245 841)
Gross Profit
8 172
N/A
8 930
+9%
7 725
-13%
6 597
-15%
4 886
-26%
5 518
+13%
5 861
+6%
8 252
+41%
9 702
+18%
9 228
-5%
11 057
+20%
10 930
-1%
11 133
+2%
11 518
+3%
11 153
-3%
10 864
-3%
12 855
+18%
14 209
+11%
15 802
+11%
17 778
+13%
18 781
+6%
19 248
+2%
18 456
-4%
18 243
-1%
18 089
-1%
17 921
-1%
19 642
+10%
21 445
+9%
24 460
+14%
28 624
+17%
30 529
+7%
32 015
+5%
33 323
+4%
35 370
+6%
38 573
+9%
36 081
-6%
33 253
-8%
27 942
-16%
20 452
-27%
17 895
-13%
16 114
-10%
Operating Income
Operating Expenses
(7 219)
(7 339)
(7 532)
(7 677)
(8 050)
(8 046)
(7 644)
(7 469)
(7 575)
(7 520)
(7 466)
(7 750)
(7 651)
(8 045)
(7 694)
(7 799)
(8 481)
(9 052)
(10 273)
(12 708)
(13 599)
(13 704)
(12 014)
(12 037)
(11 483)
(11 929)
(12 261)
(13 378)
(14 305)
(14 913)
(15 082)
(15 439)
(15 514)
(15 473)
(16 002)
(16 129)
(16 739)
(17 141)
(16 681)
(18 128)
(18 024)
Selling, General & Administrative
(6 916)
(7 007)
(7 215)
(7 279)
(7 284)
(7 272)
(7 251)
(7 175)
(7 199)
(7 188)
(7 230)
(7 340)
(7 434)
(7 565)
(7 511)
(7 645)
(8 340)
(8 915)
(10 021)
(10 790)
(11 498)
(11 464)
(11 293)
(11 021)
(10 390)
(10 722)
(11 005)
(11 790)
(12 718)
(13 323)
(13 895)
(13 894)
(14 160)
(14 301)
(15 440)
(15 684)
(15 818)
(15 720)
(14 723)
(14 960)
(14 801)
Research & Development
(180)
(197)
(204)
(281)
(290)
(295)
(268)
(168)
(147)
(103)
(108)
(109)
(88)
(94)
(52)
0
(28)
(25)
(41)
(47)
(51)
(71)
(80)
(197)
(195)
(178)
(178)
(61)
(59)
(59)
(45)
(42)
(35)
(33)
(48)
0
0
0
0
0
0
Depreciation & Amortization
(124)
(136)
(113)
(116)
(119)
(122)
(125)
(125)
(126)
(127)
(128)
(129)
(130)
(131)
(132)
(130)
(128)
(127)
(211)
(324)
(502)
(621)
(641)
(783)
(863)
(994)
(1 078)
(1 135)
(1 135)
(1 139)
(1 142)
(1 058)
(874)
(694)
(515)
(401)
(881)
(1 397)
(1 958)
(2 506)
(2 562)
Other Operating Expenses
0
0
0
0
(357)
(357)
0
0
(103)
(102)
0
(172)
0
(255)
0
(24)
15
15
0
(1 547)
(1 548)
(1 548)
0
(36)
(35)
(35)
0
(392)
(392)
(392)
0
(445)
(445)
(445)
0
(44)
(40)
(25)
0
(661)
(661)
Operating Income
953
N/A
1 589
+67%
194
-88%
(1 081)
N/A
(3 165)
-193%
(2 528)
+20%
(1 782)
+30%
783
N/A
2 127
+172%
1 708
-20%
3 590
+110%
3 180
-11%
3 482
+9%
3 472
0%
3 459
0%
3 064
-11%
4 372
+43%
5 156
+18%
5 530
+7%
5 069
-8%
5 182
+2%
5 544
+7%
6 441
+16%
6 206
-4%
6 606
+6%
5 992
-9%
7 380
+23%
8 067
+9%
10 155
+26%
13 711
+35%
15 447
+13%
16 576
+7%
17 809
+7%
19 898
+12%
22 571
+13%
19 952
-12%
16 514
-17%
10 801
-35%
3 771
-65%
(233)
N/A
(1 910)
-720%
Pre-Tax Income
Interest Income Expense
(1 432)
(1 027)
(1 375)
(1 776)
(1 710)
(1 558)
(1 801)
(2 161)
(2 292)
(3 461)
(2 271)
(2 864)
(2 561)
(1 825)
(3 765)
(3 040)
(2 898)
(2 866)
(1 768)
(1 467)
(1 568)
(1 312)
(1 611)
(1 474)
(1 759)
(2 231)
(2 688)
(2 414)
(2 169)
(1 064)
(192)
(366)
483
1 178
(1 465)
(1 439)
(1 860)
(2 028)
394
1 460
1 253
Non-Reccuring Items
0
0
(231)
(355)
0
0
(124)
(103)
0
0
(275)
0
(255)
0
(83)
(68)
0
0
(1 548)
0
0
0
(34)
0
0
0
(392)
0
0
0
(445)
0
0
0
0
0
0
0
(661)
0
0
Gain/Loss on Disposition of Assets
345
0
2 161
0
2 172
2 169
175
175
113
0
224
0
0
207
63
0
63
63
2
4
12
37
36
0
0
0
4
0
9
(47)
(43)
(34)
(426)
(622)
(583)
(595)
(253)
0
(2 761)
(2 756)
(2 707)
Total Other Income
367
638
254
2 257
175
(358)
(1 195)
(1 059)
(1 186)
(583)
166
438
457
391
592
600
592
157
1 338
1 345
1 959
2 276
1 581
1 604
910
870
63
83
0
164
212
230
728
575
524
503
136
242
449
465
425
Pre-Tax Income
231
N/A
1 200
+419%
1 002
-17%
(955)
N/A
(2 526)
-165%
(2 273)
+10%
(4 728)
-108%
(2 364)
+50%
(1 238)
+48%
(2 336)
-89%
1 435
N/A
754
-47%
1 123
+49%
2 245
+100%
265
-88%
556
+110%
2 129
+283%
2 510
+18%
3 554
+42%
4 951
+39%
5 585
+13%
6 546
+17%
6 413
-2%
6 336
-1%
5 757
-9%
4 631
-20%
4 368
-6%
5 739
+31%
7 995
+39%
12 762
+60%
14 979
+17%
16 406
+10%
18 593
+13%
21 028
+13%
21 047
+0%
18 421
-12%
14 537
-21%
9 015
-38%
1 192
-87%
(1 064)
N/A
(2 940)
-176%
Net Income
Tax Provision
(396)
(248)
(118)
(50)
637
572
1 396
1 265
668
804
(424)
(350)
(437)
(581)
(141)
(176)
(539)
(626)
(786)
(1 174)
(1 290)
(1 516)
(1 461)
(1 343)
(1 176)
(847)
(856)
(983)
(1 477)
(2 571)
(2 826)
(3 313)
(3 616)
(4 030)
(3 840)
(3 854)
(2 895)
(1 697)
2 214
3 271
3 329
Income from Continuing Operations
(164)
953
884
(1 005)
(1 889)
(1 701)
(3 332)
(1 098)
(569)
(1 532)
1 011
403
684
1 663
124
379
1 591
1 885
2 768
3 778
4 295
5 030
4 952
4 994
4 582
3 785
3 512
4 756
6 517
10 191
12 153
13 094
14 978
16 999
17 207
14 567
11 642
7 318
3 406
2 208
389
Net Income (Common)
(164)
N/A
953
N/A
884
-7%
(1 005)
N/A
(1 889)
-88%
(1 701)
+10%
(3 332)
-96%
(1 098)
+67%
(569)
+48%
(1 532)
-169%
1 011
N/A
403
-60%
684
+70%
1 663
+143%
124
-93%
379
+206%
1 591
+320%
1 885
+18%
2 768
+47%
3 778
+36%
4 295
+14%
5 030
+17%
4 952
-2%
4 994
+1%
4 582
-8%
3 785
-17%
3 512
-7%
4 756
+35%
6 517
+37%
10 191
+56%
12 153
+19%
13 094
+8%
14 978
+14%
16 999
+13%
17 207
+1%
14 567
-15%
11 642
-20%
7 318
-37%
3 406
-53%
2 208
-35%
389
-82%
EPS (Diluted)
-14.9
N/A
79.41
N/A
80.37
+1%
-91.36
N/A
-171.72
-88%
-154.63
+10%
-302.91
-96%
-99.81
+67%
-51.74
+48%
-139.27
-169%
91.89
N/A
36.63
-60%
62.18
+70%
151.18
+143%
11.27
-93%
34.45
+206%
144.63
+320%
171.36
+18%
251.65
+47%
343.45
+36%
390.45
+14%
457.27
+17%
450.18
-2%
454
+1%
416.54
-8%
344.09
-17%
319.27
-7%
432.34
+35%
592.46
+37%
926.46
+56%
1 104.82
+19%
1 190.33
+8%
1 361.62
+14%
1 545.35
+13%
1 564.24
+1%
990.15
-37%
791.36
-20%
497.42
-37%
235.06
-53%
150.07
-36%
26.47
-82%

See Also

Discover More