Korea Aerospace Industries Ltd
KRX:047810
Korea Aerospace Industries Ltd
KRX:047810
Price:
83 900
KRW
-0.94%
Market Closed
Market Cap:
8.2T
KRW
Income Statement
Earnings Waterfall
Korea Aerospace Industries Ltd
Korea Aerospace Industries Ltd
|
Revenue
|
3.6T
KRW
|
|
Cost of Revenue
|
-3.2T
KRW
|
|
Gross Profit
|
481.5B
KRW
|
|
Operating Expenses
|
-240.8B
KRW
|
|
Operating Income
|
240.7B
KRW
|
|
Other Expenses
|
-68.6B
KRW
|
|
Net Income
|
172.1B
KRW
|
Income Statement
Korea Aerospace Industries Ltd
Korea Aerospace Industries Ltd
Currency: KRW
Millions
TTM
| 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 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2 314 883
N/A
|
2 432 966
+5%
|
2 513 457
+3%
|
2 700 049
+7%
|
2 901 032
+7%
|
2 967 923
+2%
|
3 011 124
+1%
|
3 113 254
+3%
|
2 946 331
-5%
|
2 845 422
-3%
|
2 668 335
-6%
|
2 339 459
-12%
|
2 072 249
-11%
|
2 126 169
+3%
|
2 420 111
+14%
|
2 381 949
-2%
|
2 786 024
+17%
|
2 775 745
0%
|
2 742 012
-1%
|
2 870 642
+5%
|
3 110 158
+8%
|
3 306 955
+6%
|
3 222 765
-3%
|
3 169 658
-2%
|
2 825 136
-11%
|
2 609 188
-8%
|
2 596 583
0%
|
2 527 123
-3%
|
2 562 284
+1%
|
2 591 209
+1%
|
2 551 144
-2%
|
2 714 952
+6%
|
2 786 888
+3%
|
2 714 963
-3%
|
2 779 942
+2%
|
3 178 110
+14%
|
3 819 344
+20%
|
3 990 521
+4%
|
4 148 880
+4%
|
4 048 973
-2%
|
3 633 742
-10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 026 761)
|
(2 118 455)
|
(2 169 976)
|
(2 313 331)
|
(2 486 702)
|
(2 534 512)
|
(2 550 246)
|
(2 633 563)
|
(2 489 732)
|
(2 435 427)
|
(2 373 675)
|
(2 211 473)
|
(2 097 187)
|
(2 126 020)
|
(2 349 594)
|
(2 200 496)
|
(2 411 539)
|
(2 401 686)
|
(2 293 122)
|
(2 402 681)
|
(2 630 154)
|
(2 803 716)
|
(2 783 545)
|
(2 752 153)
|
(2 493 250)
|
(2 321 843)
|
(2 288 763)
|
(2 237 977)
|
(2 255 327)
|
(2 254 668)
|
(2 250 178)
|
(2 372 040)
|
(2 413 061)
|
(2 366 141)
|
(2 458 436)
|
(2 824 605)
|
(3 355 494)
|
(3 494 109)
|
(3 577 465)
|
(3 471 672)
|
(3 152 252)
|
|
| Gross Profit |
288 122
N/A
|
314 511
+9%
|
343 480
+9%
|
386 718
+13%
|
414 330
+7%
|
433 410
+5%
|
460 877
+6%
|
479 690
+4%
|
456 598
-5%
|
409 996
-10%
|
294 662
-28%
|
127 986
-57%
|
(24 938)
N/A
|
149
N/A
|
70 517
+47 227%
|
181 455
+157%
|
374 484
+106%
|
374 060
0%
|
448 892
+20%
|
467 962
+4%
|
480 004
+3%
|
503 239
+5%
|
439 218
-13%
|
417 503
-5%
|
331 886
-21%
|
287 344
-13%
|
307 821
+7%
|
289 146
-6%
|
306 957
+6%
|
336 541
+10%
|
300 966
-11%
|
342 912
+14%
|
373 827
+9%
|
348 822
-7%
|
321 506
-8%
|
353 504
+10%
|
463 850
+31%
|
496 412
+7%
|
571 415
+15%
|
577 301
+1%
|
481 490
-17%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(126 872)
|
(125 468)
|
(123 469)
|
(126 813)
|
(128 675)
|
(132 491)
|
(135 442)
|
(168 858)
|
(136 507)
|
(167 030)
|
(175 313)
|
(191 377)
|
(183 936)
|
(178 985)
|
(177 796)
|
(197 803)
|
(228 102)
|
(235 246)
|
(226 730)
|
(197 625)
|
(204 439)
|
(337 704)
|
(186 341)
|
(320 042)
|
(192 361)
|
(205 557)
|
(272 890)
|
(228 745)
|
(248 697)
|
(261 473)
|
(237 436)
|
(251 741)
|
(232 210)
|
(227 389)
|
(225 925)
|
(224 547)
|
(216 340)
|
(235 877)
|
(244 972)
|
(239 960)
|
(240 772)
|
|
| Selling, General & Administrative |
(112 728)
|
(110 839)
|
(108 514)
|
(109 173)
|
(108 205)
|
(109 293)
|
(111 309)
|
(112 126)
|
(100 919)
|
(111 859)
|
(117 972)
|
(128 478)
|
(122 633)
|
(119 499)
|
(133 238)
|
(159 897)
|
(176 552)
|
(176 729)
|
(162 157)
|
(125 553)
|
(141 509)
|
(136 494)
|
(133 017)
|
(141 824)
|
(144 492)
|
(154 954)
|
(174 533)
|
(172 089)
|
(192 515)
|
(191 243)
|
(178 906)
|
(183 433)
|
(138 471)
|
(135 740)
|
(137 735)
|
(143 127)
|
(141 316)
|
(146 273)
|
(149 369)
|
(142 383)
|
(175 112)
|
|
| Research & Development |
(6 140)
|
(6 525)
|
(6 785)
|
(9 473)
|
(12 500)
|
(15 408)
|
(16 915)
|
(23 619)
|
(29 644)
|
(32 821)
|
(50 143)
|
(55 833)
|
(53 419)
|
(53 499)
|
(38 455)
|
(30 931)
|
(42 013)
|
(46 962)
|
(52 925)
|
(58 669)
|
(49 859)
|
(47 164)
|
(43 789)
|
(40 753)
|
(43 286)
|
(45 623)
|
(47 350)
|
(51 026)
|
(48 391)
|
(48 490)
|
(51 096)
|
(61 200)
|
(88 856)
|
(86 618)
|
(83 315)
|
(74 881)
|
(70 082)
|
(69 125)
|
(75 087)
|
(77 183)
|
(60 968)
|
|
| Depreciation & Amortization |
(8 002)
|
(8 103)
|
(8 169)
|
(8 167)
|
(7 969)
|
(7 789)
|
(7 217)
|
(6 550)
|
(5 943)
|
(6 032)
|
(7 198)
|
(7 067)
|
(7 883)
|
(5 990)
|
(6 106)
|
(6 978)
|
(9 537)
|
(11 556)
|
(11 650)
|
(13 406)
|
(13 072)
|
(11 287)
|
(9 536)
|
(6 862)
|
(4 584)
|
(4 978)
|
(5 374)
|
(5 629)
|
(7 791)
|
(7 717)
|
(7 434)
|
(7 108)
|
(4 883)
|
(4 677)
|
(4 712)
|
(4 837)
|
(4 942)
|
(4 891)
|
(4 928)
|
(4 805)
|
(4 692)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26 563)
|
0
|
(16 318)
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
3
|
0
|
(142 759)
|
0
|
(130 603)
|
0
|
0
|
(45 633)
|
(2)
|
0
|
(14 023)
|
0
|
0
|
0
|
(354)
|
(163)
|
(1 702)
|
0
|
(15 589)
|
(15 589)
|
(15 589)
|
0
|
|
| Operating Income |
161 252
N/A
|
189 044
+17%
|
220 012
+16%
|
259 905
+18%
|
285 656
+10%
|
300 919
+5%
|
325 435
+8%
|
310 832
-4%
|
320 092
+3%
|
242 965
-24%
|
119 347
-51%
|
(63 392)
N/A
|
(208 873)
-229%
|
(178 837)
+14%
|
(107 280)
+40%
|
(16 349)
+85%
|
146 383
N/A
|
138 813
-5%
|
222 160
+60%
|
270 334
+22%
|
275 565
+2%
|
165 534
-40%
|
252 877
+53%
|
97 462
-61%
|
139 525
+43%
|
81 787
-41%
|
34 931
-57%
|
60 401
+73%
|
58 259
-4%
|
75 067
+29%
|
63 530
-15%
|
91 171
+44%
|
141 618
+55%
|
121 433
-14%
|
95 582
-21%
|
128 958
+35%
|
247 510
+92%
|
260 535
+5%
|
326 443
+25%
|
337 341
+3%
|
240 718
-29%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7 809)
|
(7 743)
|
9 362
|
24 041
|
13 072
|
7 041
|
7 012
|
(42 555)
|
8 812
|
(32 965)
|
(33 880)
|
(2 188)
|
(88 876)
|
(40 875)
|
(47 418)
|
(54 562)
|
(18 145)
|
(17 556)
|
(11 964)
|
3 883
|
(4 333)
|
8 046
|
(3 848)
|
(23 364)
|
(33 964)
|
(37 238)
|
(37 153)
|
(14 910)
|
7 657
|
(923)
|
32 321
|
53 642
|
(23 315)
|
(5 086)
|
(25 394)
|
(57 123)
|
25 211
|
2 496
|
(8 215)
|
(11 097)
|
(25 256)
|
|
| Non-Reccuring Items |
(11 964)
|
0
|
0
|
0
|
(8 645)
|
(10 245)
|
(26 562)
|
0
|
(17 917)
|
0
|
0
|
0
|
(3 711)
|
(4 316)
|
(4 475)
|
(44 479)
|
(44 039)
|
(43 980)
|
(46 600)
|
(16 097)
|
(143 307)
|
0
|
(140 103)
|
0
|
(45 753)
|
(45 752)
|
0
|
(45 631)
|
(14 023)
|
0
|
(14 213)
|
(12 674)
|
(354)
|
0
|
0
|
0
|
(15 589)
|
0
|
0
|
0
|
(20 595)
|
|
| Gain/Loss on Disposition of Assets |
(24)
|
(15)
|
16
|
28
|
29
|
16
|
361
|
634
|
(1 269)
|
(1 444)
|
(1 967)
|
(2 253)
|
(347)
|
(320)
|
(129)
|
(165)
|
(486)
|
(583)
|
(192)
|
(983)
|
(673)
|
(637)
|
(1 060)
|
(28)
|
(16)
|
172
|
231
|
25
|
13
|
26
|
(5)
|
16
|
845
|
903
|
967
|
1 016
|
183
|
145
|
181
|
1 674
|
156
|
|
| Total Other Income |
(793)
|
(1 287)
|
(8 341)
|
(58 191)
|
(50 769)
|
(50 981)
|
(35 398)
|
13 291
|
7 416
|
7 182
|
(2 234)
|
(15 274)
|
(18 475)
|
(17 110)
|
(13 514)
|
(6 842)
|
(4 053)
|
(4 201)
|
(1 954)
|
4 789
|
2 202
|
23 338
|
16 464
|
15 244
|
22 698
|
150
|
9 897
|
11 033
|
2 500
|
7 517
|
3 502
|
3 992
|
3 328
|
(264)
|
(3 781)
|
(5 204)
|
11 400
|
10 850
|
10 500
|
15 544
|
2 082
|
|
| Pre-Tax Income |
140 661
N/A
|
179 999
+28%
|
221 050
+23%
|
225 785
+2%
|
239 342
+6%
|
246 750
+3%
|
270 849
+10%
|
282 202
+4%
|
317 134
+12%
|
215 739
-32%
|
81 266
-62%
|
(83 106)
N/A
|
(320 282)
-285%
|
(241 457)
+25%
|
(172 815)
+28%
|
(122 397)
+29%
|
79 660
N/A
|
72 492
-9%
|
161 449
+123%
|
261 926
+62%
|
129 453
-51%
|
196 282
+52%
|
124 332
-37%
|
89 315
-28%
|
82 489
-8%
|
(880)
N/A
|
7 905
N/A
|
10 918
+38%
|
54 406
+398%
|
81 686
+50%
|
85 136
+4%
|
136 147
+60%
|
122 122
-10%
|
116 986
-4%
|
67 374
-42%
|
67 646
+0%
|
268 716
+297%
|
274 026
+2%
|
328 909
+20%
|
343 463
+4%
|
197 106
-43%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(29 588)
|
(43 016)
|
(53 849)
|
(56 251)
|
(58 777)
|
(41 628)
|
(48 828)
|
(52 330)
|
(52 333)
|
(47 060)
|
(1 655)
|
37 384
|
85 096
|
65 951
|
39 792
|
19 217
|
(24 121)
|
(6 127)
|
(29 593)
|
(41 964)
|
38 839
|
8 957
|
29 875
|
40 662
|
(10 175)
|
5 672
|
8 952
|
535
|
(1 133)
|
(3 611)
|
(10 703)
|
(16 531)
|
(6 203)
|
(8 136)
|
1 156
|
1 638
|
(47 315)
|
(47 080)
|
(56 391)
|
(55 992)
|
(26 211)
|
|
| Income from Continuing Operations |
111 073
|
136 983
|
167 200
|
169 534
|
180 566
|
205 121
|
222 019
|
229 870
|
264 801
|
168 678
|
79 611
|
(45 723)
|
(235 186)
|
(175 506)
|
(133 023)
|
(103 179)
|
55 539
|
66 364
|
131 855
|
219 961
|
168 292
|
205 240
|
154 207
|
129 977
|
72 314
|
4 790
|
16 856
|
11 453
|
53 273
|
78 076
|
74 432
|
119 616
|
115 919
|
108 851
|
68 530
|
69 285
|
221 401
|
226 946
|
272 518
|
287 471
|
170 895
|
|
| Income to Minority Interest |
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
1 649
|
2 263
|
2 724
|
2 780
|
2 111
|
2 017
|
2 054
|
2 378
|
2 305
|
2 872
|
2 815
|
2 842
|
10 628
|
10 297
|
10 406
|
9 962
|
2 543
|
2 737
|
2 994
|
2 831
|
2 621
|
3 072
|
2 098
|
2 278
|
1 181
|
|
| Net Income (Common) |
111 109
N/A
|
136 983
+23%
|
167 200
+22%
|
169 534
+1%
|
180 566
+7%
|
205 121
+14%
|
222 019
+8%
|
229 870
+4%
|
264 801
+15%
|
168 678
-36%
|
79 610
-53%
|
(45 724)
N/A
|
(235 186)
-414%
|
(175 507)
+25%
|
(133 023)
+24%
|
(102 680)
+23%
|
57 188
N/A
|
68 627
+20%
|
134 579
+96%
|
222 742
+66%
|
170 403
-23%
|
207 256
+22%
|
156 260
-25%
|
132 353
-15%
|
74 619
-44%
|
7 662
-90%
|
19 671
+157%
|
14 296
-27%
|
63 900
+347%
|
88 373
+38%
|
84 838
-4%
|
129 578
+53%
|
118 463
-9%
|
111 587
-6%
|
71 524
-36%
|
72 116
+1%
|
224 022
+211%
|
230 018
+3%
|
274 616
+19%
|
289 749
+6%
|
172 076
-41%
|
|
| EPS (Diluted) |
1 145.45
N/A
|
1 412.19
+23%
|
1 723.71
+22%
|
1 747.77
+1%
|
1 861.5
+7%
|
2 114.64
+14%
|
2 288.85
+8%
|
2 369.79
+4%
|
2 729.9
+15%
|
1 738.94
-36%
|
820.72
-53%
|
-471.38
N/A
|
-2 424.59
-414%
|
-1 809.35
+25%
|
-1 371.37
+24%
|
-1 058.55
+23%
|
589.56
N/A
|
707.49
+20%
|
1 387.41
+96%
|
2 296.3
+66%
|
1 756.73
-23%
|
2 136.65
+22%
|
1 610.92
-25%
|
1 364.46
-15%
|
769.26
-44%
|
78.98
-90%
|
201.8
+156%
|
146.66
-27%
|
655.56
+347%
|
906.62
+38%
|
870.35
-4%
|
1 329.35
+53%
|
1 215.31
-9%
|
1 144.78
-6%
|
733.77
-36%
|
739.84
+1%
|
2 298.25
+211%
|
2 359.77
+3%
|
2 817.3
+19%
|
2 972.54
+6%
|
1 765.33
-41%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
