Cuckoo Holdings Co Ltd
KRX:192400

Watchlist Manager
Cuckoo Holdings Co Ltd Logo
Cuckoo Holdings Co Ltd
KRX:192400
Watchlist
Price: 22 500 KRW -1.32% Market Closed
Market Cap: 699.3B KRW
Have any thoughts about
Cuckoo Holdings Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Cuckoo Holdings Co Ltd

Revenue
797.7B KRW
Cost of Revenue
-494.4B KRW
Gross Profit
303.3B KRW
Operating Expenses
-211.9B KRW
Operating Income
91.4B KRW
Other Expenses
36.6B KRW
Net Income
128B KRW

Income Statement
Cuckoo Holdings 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
537 788
N/A
550 114
+2%
566 702
+3%
597 186
+5%
623 188
+4%
642 939
+3%
667 533
+4%
689 355
+3%
698 921
+1%
711 027
+2%
483 807
-32%
413 495
-15%
341 155
-17%
279 804
-18%
450 168
+61%
461 362
+2%
477 567
+4%
482 520
+1%
493 296
+2%
495 004
+0%
504 497
+2%
514 931
+2%
528 311
+3%
531 320
+1%
557 258
+5%
570 411
+2%
587 795
+3%
618 631
+5%
630 655
+2%
656 475
+4%
685 109
+4%
712 595
+4%
730 526
+3%
750 731
+3%
755 648
+1%
749 028
-1%
750 378
+0%
751 615
+0%
772 262
+3%
788 349
+2%
797 735
+1%
Gross Profit
Cost of Revenue
(308 978)
(312 244)
(326 612)
(340 605)
(348 762)
(360 474)
(376 376)
(387 701)
(393 007)
(398 450)
(303 442)
(277 911)
(249 244)
(226 377)
(272 589)
(274 719)
(276 335)
(274 822)
(294 627)
(293 705)
(300 821)
(303 182)
(309 387)
(307 834)
(318 039)
(324 177)
(335 180)
(355 743)
(368 881)
(388 256)
(410 273)
(435 263)
(458 154)
(479 820)
(478 982)
(475 591)
(468 808)
(464 812)
(482 124)
(491 652)
(494 433)
Gross Profit
228 810
N/A
237 869
+4%
240 090
+1%
256 580
+7%
274 425
+7%
282 465
+3%
291 157
+3%
301 654
+4%
305 915
+1%
312 578
+2%
180 365
-42%
135 585
-25%
91 911
-32%
53 427
-42%
177 579
+232%
186 643
+5%
201 231
+8%
207 697
+3%
198 670
-4%
201 298
+1%
203 676
+1%
211 749
+4%
218 924
+3%
223 486
+2%
239 218
+7%
246 233
+3%
252 615
+3%
262 886
+4%
261 773
0%
268 219
+2%
274 836
+2%
277 332
+1%
272 372
-2%
270 911
-1%
276 666
+2%
273 437
-1%
281 570
+3%
286 803
+2%
290 138
+1%
296 697
+2%
303 301
+2%
Operating Income
Operating Expenses
(148 889)
(161 448)
(161 510)
(170 221)
(182 556)
(188 762)
(199 516)
(215 452)
(222 829)
(220 807)
(116 522)
(82 688)
(54 194)
(27 661)
(112 882)
(117 702)
(123 006)
(125 181)
(130 781)
(132 916)
(137 106)
(143 325)
(144 409)
(147 623)
(149 690)
(147 371)
(150 272)
(148 736)
(150 668)
(157 624)
(167 844)
(174 982)
(182 461)
(185 397)
(188 787)
(191 098)
(197 101)
(201 119)
(203 505)
(208 367)
(211 927)
Selling, General & Administrative
(139 382)
(152 123)
(152 492)
(161 146)
(173 015)
(178 895)
(189 569)
(204 807)
(208 280)
(209 909)
(109 068)
(76 585)
(49 186)
(19 994)
(105 615)
(106 970)
(112 265)
(118 099)
(123 610)
(125 312)
(129 043)
(134 718)
(135 559)
(138 713)
(140 862)
(138 679)
(141 284)
(139 825)
(141 622)
(148 642)
(158 150)
(164 901)
(171 603)
(173 915)
(177 085)
(179 079)
(184 743)
(188 160)
(190 125)
(194 496)
(197 933)
Research & Development
(6 404)
(6 673)
(6 777)
(6 678)
(7 027)
(7 193)
(7 174)
(7 898)
(8 198)
(8 277)
(5 771)
(4 938)
(3 952)
(6 237)
(5 516)
(8 112)
(8 108)
(5 323)
(5 427)
(5 732)
(5 920)
(6 259)
(6 371)
(6 396)
(6 399)
(6 238)
(6 588)
(6 442)
(6 574)
(6 537)
(7 055)
(7 286)
(7 616)
(7 800)
(7 524)
(7 300)
(7 262)
(7 349)
(7 366)
(7 514)
(7 506)
Depreciation & Amortization
(3 103)
(2 581)
(2 241)
(2 395)
(2 512)
(2 674)
(2 773)
(2 748)
(2 628)
(2 621)
(1 682)
(1 418)
(1 309)
(1 909)
(1 751)
(2 621)
(2 634)
(1 760)
(1 744)
(1 873)
(2 144)
(2 351)
(2 479)
(2 516)
(2 431)
(2 453)
(2 401)
(2 436)
(2 439)
(2 412)
(2 639)
(2 796)
(3 242)
(3 681)
(4 177)
(4 718)
(5 095)
(5 611)
(6 014)
(6 357)
(6 488)
Other Operating Expenses
0
(71)
0
0
0
0
0
0
(3 723)
0
0
253
253
479
0
0
0
0
0
0
0
3
0
0
0
0
0
(33)
(33)
(32)
0
0
0
0
0
0
0
0
0
0
0
Operating Income
79 920
N/A
76 422
-4%
78 580
+3%
86 362
+10%
91 871
+6%
93 704
+2%
91 641
-2%
86 202
-6%
83 085
-4%
91 771
+10%
63 843
-30%
52 898
-17%
37 719
-29%
25 767
-32%
64 697
+151%
68 941
+7%
78 225
+13%
82 516
+5%
67 889
-18%
68 382
+1%
66 569
-3%
68 423
+3%
74 515
+9%
75 862
+2%
89 529
+18%
98 864
+10%
102 342
+4%
114 153
+12%
111 107
-3%
110 596
0%
106 992
-3%
102 350
-4%
89 912
-12%
85 514
-5%
87 880
+3%
82 339
-6%
84 469
+3%
85 684
+1%
86 633
+1%
88 330
+2%
91 374
+3%
Pre-Tax Income
Interest Income Expense
9 983
46 369
45 449
45 903
48 622
11 006
12 651
14 857
14 654
14 339
16 747
12 409
8 969
11 623
8 862
21 667
37 030
36 069
33 576
29 963
18 117
24 095
29 348
24 036
33 618
33 897
33 270
44 153
51 862
64 784
52 566
66 852
61 404
65 480
55 140
59 579
60 968
43 749
64 865
64 287
68 624
Non-Reccuring Items
(69)
0
(1 013)
(1 567)
(2 566)
(3 217)
(2 394)
(4 026)
0
(3 299)
(2 504)
0
0
0
0
0
0
0
(923)
(1 851)
(1 825)
(1 848)
(921)
(29)
(55)
(32)
(65)
0
0
0
0
0
0
0
0
0
0
(78)
(78)
1 092
1 776
Gain/Loss on Disposition of Assets
(3 982)
0
(5 299)
(1 878)
(404)
(7 424)
(5 805)
(8 039)
(9 602)
(5 199)
(100)
0
0
5 990
45
67
187
160
144
0
15
973
971
972
958
1 068
1 062
1 061
1 062
(7)
0
3
256
246
250
248
(0)
11
10
12
10
Total Other Income
(233)
(2 811)
299
(891)
(1 270)
26
1 803
2 963
622
2 864
1 106
1 621
5 771
(602)
1 267
1 355
633
4 728
3 858
3 506
3 112
(693)
(100)
17
595
346
450
370
76
135
120
18
10
(53)
(31)
432
176
(1 346)
(2 594)
(6 411)
(7 646)
Pre-Tax Income
85 620
N/A
119 980
+40%
118 016
-2%
127 928
+8%
136 252
+7%
94 093
-31%
97 896
+4%
91 956
-6%
88 758
-3%
100 476
+13%
79 091
-21%
66 928
-15%
52 459
-22%
42 778
-18%
74 871
+75%
92 030
+23%
116 075
+26%
123 472
+6%
104 543
-15%
100 000
-4%
85 987
-14%
90 949
+6%
103 813
+14%
100 856
-3%
124 645
+24%
134 141
+8%
137 059
+2%
159 737
+17%
164 108
+3%
175 508
+7%
159 678
-9%
169 223
+6%
151 581
-10%
151 187
0%
143 238
-5%
142 598
0%
145 614
+2%
128 020
-12%
148 835
+16%
147 310
-1%
154 139
+5%
Net Income
Tax Provision
(13 600)
(27 661)
(27 284)
(29 153)
(37 394)
(21 443)
(23 343)
(21 120)
(19 686)
(22 446)
(16 512)
(13 627)
(9 553)
(8 429)
(21 197)
(22 199)
(23 633)
(23 546)
(19 971)
(20 600)
(22 019)
(22 174)
(24 380)
(22 584)
(26 452)
(30 756)
(30 349)
(36 162)
(35 044)
(32 706)
(30 312)
(26 499)
(23 773)
(24 347)
(26 549)
(23 615)
(25 372)
(23 481)
(18 713)
(25 451)
(26 185)
Income from Continuing Operations
72 020
92 319
90 732
98 774
98 857
72 649
74 553
70 836
69 073
78 030
62 580
53 301
42 905
34 348
53 674
69 830
92 441
99 926
84 573
79 400
63 968
68 774
79 433
78 272
98 193
103 386
106 711
123 575
129 063
142 802
129 366
142 724
127 808
126 840
116 689
118 982
120 242
104 538
130 122
121 859
127 954
Income to Minority Interest
0
0
0
0
0
97
62
(159)
(437)
(428)
0
(172)
106
0
(5 659)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
81
54
Net Income (Common)
72 020
N/A
92 319
+28%
90 732
-2%
98 774
+9%
98 857
+0%
72 746
-26%
74 616
+3%
70 677
-5%
68 635
-3%
77 602
+13%
81 092
+4%
77 854
-4%
70 603
-9%
72 759
+3%
446 955
+514%
457 292
+2%
477 037
+4%
473 702
-1%
84 573
-82%
79 400
-6%
63 968
-19%
68 774
+8%
79 433
+15%
78 272
-1%
98 193
+25%
103 386
+5%
106 711
+3%
123 575
+16%
129 063
+4%
142 802
+11%
129 366
-9%
142 724
+10%
127 808
-10%
126 840
-1%
116 689
-8%
118 982
+2%
120 242
+1%
104 538
-13%
130 122
+24%
121 939
-6%
128 008
+5%
EPS (Diluted)
18 005
N/A
23 079.75
+28%
22 683
-2%
24 693.5
+9%
24 714.25
+0%
18 186.5
-26%
18 654
+3%
17 669.25
-5%
17 158.75
-3%
19 400.5
+13%
20 273
+4%
19 463.5
-4%
17 650.75
-9%
18 189.75
+3%
111 738.75
+514%
114 323
+2%
119 259.25
+4%
118 425.5
-1%
14 095.5
-88%
13 233.33
-6%
10 661.33
-19%
11 462.33
+8%
13 238.83
+15%
13 045.33
-1%
16 365.5
+25%
17 231
+5%
17 785.16
+3%
20 595.83
+16%
4 152.83
-80%
4 594.9
+11%
4 162.56
-9%
4 592.38
+10%
4 112.45
-10%
4 081.29
-1%
3 754.66
-8%
3 828.46
+2%
3 868.98
+1%
3 363.7
-13%
4 186.9
+24%
3 923.61
-6%
4 118.88
+5%

See Also

Discover More