HDC Labs Co Ltd
KRX:039570
HDC Labs Co Ltd
KRX:039570
Price:
8 500
KRW
0.59%
Market Closed
Market Cap:
₩220.7B
Income Statement
Earnings Waterfall
HDC Labs Co Ltd
HDC Labs Co Ltd
Income Statement
HDC Labs Co Ltd
HDC Labs Co Ltd
Currency: KRW
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
789
|
739
|
576
|
385
|
213
|
85
|
27
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
397
|
0
|
0
|
0
|
344
|
0
|
0
|
0
|
268
|
0
|
0
|
0
|
|
| Revenue |
156 628
N/A
|
173 048
+10%
|
174 566
+1%
|
182 180
+4%
|
176 922
-3%
|
172 169
-3%
|
188 893
+10%
|
196 436
+4%
|
223 155
+14%
|
246 180
+10%
|
264 001
+7%
|
268 972
+2%
|
273 288
+2%
|
268 405
-2%
|
271 978
+1%
|
265 230
-2%
|
247 817
-7%
|
248 672
+0%
|
252 411
+2%
|
275 483
+9%
|
302 618
+10%
|
290 795
-4%
|
260 417
-10%
|
241 101
-7%
|
213 942
-11%
|
212 036
-1%
|
274 580
+29%
|
355 527
+29%
|
459 253
+29%
|
557 648
+21%
|
610 731
+10%
|
600 333
-2%
|
592 801
-1%
|
598 405
+1%
|
606 282
+1%
|
616 532
+2%
|
619 515
+0%
|
621 870
+0%
|
628 808
+1%
|
657 784
+5%
|
672 620
+2%
|
670 750
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(132 995)
|
(147 989)
|
(150 927)
|
(158 172)
|
(152 951)
|
(147 386)
|
(163 946)
|
(171 226)
|
(197 047)
|
(220 682)
|
(237 203)
|
(242 377)
|
(247 415)
|
(241 687)
|
(243 747)
|
(236 777)
|
(220 929)
|
(223 350)
|
(226 771)
|
(248 123)
|
(272 118)
|
(261 267)
|
(230 927)
|
(211 747)
|
(186 903)
|
(185 406)
|
(248 028)
|
(323 571)
|
(419 584)
|
(512 803)
|
(556 874)
|
(548 140)
|
(541 183)
|
(545 124)
|
(552 672)
|
(562 874)
|
(564 662)
|
(566 806)
|
(573 410)
|
(599 381)
|
(614 066)
|
(611 326)
|
|
| Gross Profit |
23 634
N/A
|
25 059
+6%
|
23 639
-6%
|
24 008
+2%
|
23 971
0%
|
24 783
+3%
|
24 946
+1%
|
25 211
+1%
|
26 109
+4%
|
25 499
-2%
|
26 798
+5%
|
26 595
-1%
|
25 873
-3%
|
26 719
+3%
|
28 231
+6%
|
28 454
+1%
|
26 889
-6%
|
25 321
-6%
|
25 640
+1%
|
27 358
+7%
|
30 498
+11%
|
29 527
-3%
|
29 490
0%
|
29 354
0%
|
27 040
-8%
|
26 630
-2%
|
26 552
0%
|
31 956
+20%
|
39 669
+24%
|
44 845
+13%
|
53 857
+20%
|
52 193
-3%
|
51 618
-1%
|
53 282
+3%
|
53 610
+1%
|
53 657
+0%
|
54 852
+2%
|
55 064
+0%
|
55 397
+1%
|
58 403
+5%
|
58 554
+0%
|
59 423
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13 871)
|
(12 361)
|
(11 445)
|
(12 005)
|
(12 260)
|
(11 839)
|
(11 777)
|
(12 172)
|
(13 926)
|
(11 657)
|
(12 004)
|
(12 690)
|
(12 947)
|
(13 716)
|
(13 552)
|
(14 119)
|
(13 898)
|
(13 300)
|
(12 687)
|
(12 626)
|
(13 409)
|
(13 848)
|
(14 167)
|
(13 734)
|
(13 920)
|
(14 204)
|
(16 885)
|
(24 030)
|
(30 158)
|
(36 638)
|
(41 549)
|
(41 512)
|
(42 280)
|
(42 137)
|
(43 096)
|
(43 943)
|
(45 591)
|
(47 353)
|
(48 996)
|
(49 153)
|
(47 653)
|
(46 656)
|
|
| Selling, General & Administrative |
(9 791)
|
(8 176)
|
(10 463)
|
(10 521)
|
(10 445)
|
(10 726)
|
(11 021)
|
(11 099)
|
(11 076)
|
(11 048)
|
(11 423)
|
(12 174)
|
(12 472)
|
(13 216)
|
(12 767)
|
(13 655)
|
(13 322)
|
(12 829)
|
(12 189)
|
(12 177)
|
(13 156)
|
(13 670)
|
(13 371)
|
(13 735)
|
(13 920)
|
(14 204)
|
(15 499)
|
(24 030)
|
(30 158)
|
(36 638)
|
(31 447)
|
(41 512)
|
(42 280)
|
(42 137)
|
(32 969)
|
(43 943)
|
(45 591)
|
(47 353)
|
(37 932)
|
(49 153)
|
(47 653)
|
(46 656)
|
|
| Research & Development |
(2 772)
|
(2 859)
|
(233)
|
(181)
|
(174)
|
(120)
|
(168)
|
(176)
|
(165)
|
(193)
|
(217)
|
(237)
|
(285)
|
(405)
|
(342)
|
(322)
|
(276)
|
(142)
|
(267)
|
0
|
0
|
0
|
(503)
|
0
|
0
|
0
|
(777)
|
0
|
0
|
0
|
(3 992)
|
0
|
0
|
0
|
(4 261)
|
0
|
0
|
0
|
(4 445)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(739)
|
(759)
|
(749)
|
(723)
|
(694)
|
(628)
|
(587)
|
(531)
|
(472)
|
(416)
|
(364)
|
0
|
0
|
0
|
(443)
|
(143)
|
(299)
|
(327)
|
(231)
|
0
|
0
|
0
|
(293)
|
0
|
0
|
0
|
(609)
|
0
|
0
|
0
|
(6 110)
|
0
|
0
|
0
|
(5 866)
|
0
|
0
|
0
|
(6 619)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(569)
|
(567)
|
0
|
(580)
|
(947)
|
(365)
|
0
|
(366)
|
(2 213)
|
0
|
0
|
(279)
|
(190)
|
(95)
|
0
|
0
|
0
|
0
|
0
|
(449)
|
(253)
|
(178)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
9 762
N/A
|
12 699
+30%
|
12 194
-4%
|
12 004
-2%
|
11 712
-2%
|
12 943
+11%
|
13 170
+2%
|
13 037
-1%
|
12 182
-7%
|
13 842
+14%
|
14 795
+7%
|
13 907
-6%
|
12 927
-7%
|
13 003
+1%
|
14 679
+13%
|
14 335
-2%
|
12 992
-9%
|
12 024
-7%
|
12 953
+8%
|
14 735
+14%
|
17 091
+16%
|
15 680
-8%
|
15 324
-2%
|
15 620
+2%
|
13 120
-16%
|
12 426
-5%
|
9 667
-22%
|
7 925
-18%
|
9 511
+20%
|
8 207
-14%
|
12 308
+50%
|
10 681
-13%
|
9 338
-13%
|
11 145
+19%
|
10 513
-6%
|
9 714
-8%
|
9 261
-5%
|
7 711
-17%
|
6 402
-17%
|
9 250
+44%
|
10 901
+18%
|
12 767
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3 138
|
5 392
|
7 052
|
8 269
|
10 909
|
11 991
|
12 178
|
13 996
|
14 004
|
15 622
|
15 401
|
17 007
|
14 753
|
10 724
|
9 197
|
5 659
|
5 230
|
6 593
|
8 132
|
4 047
|
2 650
|
657
|
6 039
|
1 299
|
1 755
|
2 158
|
2 400
|
1 315
|
1 423
|
1 840
|
3 998
|
3 909
|
4 326
|
4 594
|
7 517
|
4 922
|
4 822
|
4 759
|
8 571
|
3 363
|
1 864
|
115
|
|
| Non-Reccuring Items |
0
|
0
|
(581)
|
0
|
0
|
(986)
|
(2 417)
|
(2 214)
|
0
|
(1 811)
|
(166)
|
0
|
0
|
0
|
9 360
|
0
|
0
|
0
|
(27 649)
|
0
|
0
|
0
|
820
|
0
|
0
|
0
|
603
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 104
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
1
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(230)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Total Other Income |
(14)
|
(13)
|
(1 001)
|
(950)
|
(870)
|
(830)
|
(335)
|
(330)
|
(369)
|
(342)
|
(900)
|
(794)
|
17 539
|
8 333
|
(903)
|
9 596
|
(8 525)
|
806
|
(566)
|
(24 487)
|
(22 574)
|
(22 100)
|
(1 305)
|
2 364
|
500
|
184
|
(1 043)
|
931
|
1 167
|
1 446
|
421
|
1 633
|
1 665
|
1 585
|
(908)
|
1 376
|
1 381
|
2 566
|
608
|
13 977
|
15 774
|
15 722
|
|
| Pre-Tax Income |
12 887
N/A
|
18 080
+40%
|
17 664
-2%
|
19 325
+9%
|
21 753
+13%
|
23 120
+6%
|
22 598
-2%
|
24 490
+8%
|
25 818
+5%
|
27 311
+6%
|
29 130
+7%
|
30 120
+3%
|
45 219
+50%
|
32 059
-29%
|
32 333
+1%
|
29 588
-8%
|
9 695
-67%
|
19 422
+100%
|
(7 131)
N/A
|
(5 704)
+20%
|
(2 832)
+50%
|
(5 762)
-103%
|
20 878
N/A
|
19 283
-8%
|
15 375
-20%
|
14 768
-4%
|
11 638
-21%
|
10 172
-13%
|
12 101
+19%
|
11 493
-5%
|
16 498
+44%
|
16 223
-2%
|
15 328
-6%
|
17 323
+13%
|
17 122
-1%
|
16 012
-6%
|
15 464
-3%
|
15 037
-3%
|
24 693
+64%
|
26 590
+8%
|
28 539
+7%
|
28 604
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 981)
|
(4 318)
|
(3 556)
|
(3 812)
|
(3 833)
|
(3 652)
|
(3 738)
|
(4 299)
|
(5 136)
|
(5 545)
|
(5 371)
|
(5 361)
|
(9 188)
|
(6 726)
|
(8 094)
|
(7 562)
|
(2 625)
|
(4 333)
|
1 234
|
668
|
23
|
544
|
(5 209)
|
(4 736)
|
(3 922)
|
(3 789)
|
(2 547)
|
(2 224)
|
(2 725)
|
(2 463)
|
(4 067)
|
(3 849)
|
(3 586)
|
(4 292)
|
(3 959)
|
(3 860)
|
(3 706)
|
(3 480)
|
(5 717)
|
(6 757)
|
(7 346)
|
(7 416)
|
|
| Income from Continuing Operations |
9 905
|
13 761
|
14 108
|
15 512
|
17 919
|
19 467
|
18 859
|
20 191
|
20 683
|
21 767
|
23 758
|
24 760
|
36 030
|
25 333
|
24 239
|
22 025
|
7 070
|
15 088
|
(5 897)
|
(5 036)
|
(2 809)
|
(5 218)
|
15 669
|
14 546
|
11 453
|
10 979
|
9 091
|
7 948
|
9 375
|
9 030
|
12 431
|
12 373
|
11 742
|
13 031
|
13 163
|
12 152
|
11 758
|
11 557
|
18 976
|
19 833
|
21 194
|
21 188
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
(5)
|
14
|
35
|
|
| Net Income (Common) |
9 907
N/A
|
13 762
+39%
|
14 108
+3%
|
15 513
+10%
|
17 920
+16%
|
19 468
+9%
|
18 859
-3%
|
20 191
+7%
|
20 683
+2%
|
21 767
+5%
|
23 758
+9%
|
24 760
+4%
|
36 030
+46%
|
25 333
-30%
|
24 239
-4%
|
22 025
-9%
|
7 070
-68%
|
15 088
+113%
|
(5 897)
N/A
|
(5 036)
+15%
|
(2 809)
+44%
|
(5 218)
-86%
|
15 669
N/A
|
14 546
-7%
|
11 453
-21%
|
10 979
-4%
|
9 091
-17%
|
7 948
-13%
|
9 375
+18%
|
9 030
-4%
|
12 431
+38%
|
12 373
0%
|
11 742
-5%
|
13 031
+11%
|
13 163
+1%
|
12 152
-8%
|
11 758
-3%
|
11 557
-2%
|
18 976
+64%
|
19 828
+4%
|
21 207
+7%
|
21 223
+0%
|
|
| EPS (Diluted) |
900.63
N/A
|
1 146.83
+27%
|
1 085.23
-5%
|
969.56
-11%
|
1 054.11
+9%
|
1 216.75
+15%
|
1 178.68
-3%
|
1 261.93
+7%
|
1 292.68
+2%
|
1 360.43
+5%
|
1 484.87
+9%
|
1 547.5
+4%
|
2 251.87
+46%
|
1 583.31
-30%
|
1 514.93
-4%
|
1 376.56
-9%
|
441.87
-68%
|
943
+113%
|
-368.56
N/A
|
-314.75
+15%
|
-175.56
+44%
|
-347.86
-98%
|
1 012.19
N/A
|
964.31
-5%
|
760.52
-21%
|
727.81
-4%
|
592.67
-19%
|
356.43
-40%
|
408.08
+14%
|
393.04
-4%
|
537.79
+37%
|
538.56
+0%
|
511.09
-5%
|
567.19
+11%
|
572.95
+1%
|
528.94
-8%
|
511.53
-3%
|
502.87
-2%
|
825.94
+64%
|
863.04
+4%
|
917.55
+6%
|
917.56
+0%
|
|
Switch to:
Switch to:
See Also
Discover More
