Orion Corp
KRX:271560
Orion Corp
KRX:271560
Price:
119 400
KRW
0.93%
Market Cap:
4.7T
KRW
Income Statement
Earnings Waterfall
Orion Corp
Orion Corp
|
Revenue
|
3T
KRW
|
|
Cost of Revenue
|
-1.8T
KRW
|
|
Gross Profit
|
1.2T
KRW
|
|
Operating Expenses
|
-648.2B
KRW
|
|
Operating Income
|
524.3B
KRW
|
|
Other Expenses
|
-140.8B
KRW
|
|
Net Income
|
383.5B
KRW
|
Income Statement
Orion Corp
Orion Corp
Currency: KRW
Millions
TTM
| 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 |
1 873 565
N/A
|
1 860 736
-1%
|
1 926 948
+4%
|
1 908 290
-1%
|
1 923 837
+1%
|
1 960 055
+2%
|
2 023 296
+3%
|
2 065 488
+2%
|
2 141 285
+4%
|
2 208 683
+3%
|
2 229 820
+1%
|
2 292 039
+3%
|
2 278 667
-1%
|
2 306 576
+1%
|
2 355 500
+2%
|
2 406 641
+2%
|
2 532 288
+5%
|
2 648 149
+5%
|
2 873 247
+9%
|
2 883 890
+0%
|
2 970 380
+3%
|
2 995 563
+1%
|
2 912 358
-3%
|
2 996 942
+3%
|
3 002 339
+0%
|
3 010 892
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(1 048 760)
|
(1 038 987)
|
(1 049 975)
|
(1 042 494)
|
(1 049 355)
|
(1 066 492)
|
(1 110 080)
|
(1 132 357)
|
(1 169 456)
|
(1 224 121)
|
(1 276 758)
|
(1 333 105)
|
(1 353 129)
|
(1 387 234)
|
(1 409 110)
|
(1 454 097)
|
(1 539 455)
|
(1 634 502)
|
(1 782 079)
|
(1 799 157)
|
(1 850 411)
|
(1 848 457)
|
(1 784 947)
|
(1 831 560)
|
(1 828 753)
|
(1 838 435)
|
|
| Gross Profit |
824 805
N/A
|
821 749
0%
|
876 973
+7%
|
865 795
-1%
|
874 481
+1%
|
893 562
+2%
|
913 216
+2%
|
933 131
+2%
|
971 829
+4%
|
984 562
+1%
|
953 062
-3%
|
958 935
+1%
|
925 538
-3%
|
919 343
-1%
|
946 390
+3%
|
952 545
+1%
|
992 834
+4%
|
1 013 647
+2%
|
1 091 168
+8%
|
1 084 733
-1%
|
1 119 970
+3%
|
1 147 106
+2%
|
1 127 411
-2%
|
1 165 382
+3%
|
1 173 586
+1%
|
1 172 456
0%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(592 612)
|
(589 583)
|
(594 798)
|
(600 511)
|
(598 394)
|
(594 381)
|
(585 627)
|
(585 815)
|
(590 325)
|
(595 380)
|
(576 940)
|
(578 441)
|
(576 170)
|
(563 772)
|
(573 480)
|
(572 838)
|
(578 475)
|
(591 774)
|
(624 513)
|
(627 513)
|
(640 225)
|
(648 388)
|
(635 020)
|
(647 005)
|
(645 739)
|
(648 197)
|
|
| Selling, General & Administrative |
(574 381)
|
(571 362)
|
(577 065)
|
(582 383)
|
(580 392)
|
(574 322)
|
(558 701)
|
(561 308)
|
(561 084)
|
(566 980)
|
(547 781)
|
(549 339)
|
(546 001)
|
(533 096)
|
(542 850)
|
(540 739)
|
(546 755)
|
(559 329)
|
(591 853)
|
(594 995)
|
(607 688)
|
(616 120)
|
(603 347)
|
(615 303)
|
(614 310)
|
(616 930)
|
|
| Research & Development |
(1 102)
|
(1 147)
|
(1 132)
|
(1 182)
|
(1 154)
|
(1 167)
|
(1 167)
|
(1 119)
|
(1 166)
|
(1 093)
|
(1 138)
|
(1 119)
|
(1 049)
|
(1 083)
|
(931)
|
(914)
|
(951)
|
(952)
|
(1 039)
|
(1 060)
|
(1 186)
|
(1 268)
|
(1 217)
|
(1 295)
|
(1 167)
|
(1 069)
|
|
| Depreciation & Amortization |
(17 129)
|
(17 075)
|
(16 601)
|
(16 371)
|
(16 272)
|
(18 315)
|
(25 759)
|
(23 388)
|
(26 469)
|
(27 309)
|
(28 021)
|
(27 443)
|
(28 580)
|
(28 924)
|
(29 699)
|
(31 337)
|
(30 922)
|
(31 645)
|
(31 620)
|
(31 458)
|
(31 351)
|
(31 000)
|
(30 456)
|
(30 407)
|
(30 261)
|
(30 199)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(575)
|
(576)
|
(577)
|
0
|
0
|
(1 606)
|
0
|
0
|
(540)
|
(541)
|
(669)
|
0
|
152
|
152
|
152
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
232 192
N/A
|
232 165
0%
|
282 175
+22%
|
265 285
-6%
|
276 089
+4%
|
299 183
+8%
|
327 589
+9%
|
347 316
+6%
|
381 504
+10%
|
389 181
+2%
|
376 122
-3%
|
380 492
+1%
|
349 366
-8%
|
355 570
+2%
|
372 910
+5%
|
379 707
+2%
|
414 359
+9%
|
421 873
+2%
|
466 655
+11%
|
457 220
-2%
|
479 744
+5%
|
498 718
+4%
|
492 391
-1%
|
518 377
+5%
|
527 847
+2%
|
524 259
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(12 333)
|
(13 587)
|
(13 194)
|
(9 915)
|
(7 129)
|
(3 869)
|
(1 819)
|
(1 386)
|
983
|
2 220
|
4 102
|
5 536
|
6 487
|
7 815
|
8 743
|
11 013
|
18 111
|
20 948
|
24 371
|
28 407
|
29 272
|
33 956
|
36 587
|
37 752
|
32 479
|
29 422
|
|
| Non-Reccuring Items |
0
|
0
|
(629)
|
0
|
0
|
0
|
(2 006)
|
(1 608)
|
0
|
(1 480)
|
(143)
|
0
|
0
|
0
|
152
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
3 015
|
215
|
(1 348)
|
212
|
2 200
|
1 667
|
(13 144)
|
(11 689)
|
(15 150)
|
(15 443)
|
(329)
|
(2 509)
|
(1 648)
|
(1 705)
|
(2 619)
|
(1 904)
|
(1 005)
|
595
|
(3 225)
|
(7 064)
|
(8 928)
|
(11 475)
|
(8 221)
|
(5 356)
|
(5 828)
|
(6 888)
|
|
| Total Other Income |
(2 170)
|
(376)
|
8 205
|
11 162
|
11 145
|
10 167
|
(2 510)
|
1 078
|
10 492
|
13 829
|
17 600
|
11 605
|
2 743
|
(2 066)
|
(139)
|
311
|
581
|
502
|
(1 072)
|
(390)
|
(2 387)
|
(1 359)
|
(739)
|
(871)
|
(17 415)
|
(18 095)
|
|
| Pre-Tax Income |
220 703
N/A
|
218 416
-1%
|
275 209
+26%
|
266 743
-3%
|
282 304
+6%
|
307 147
+9%
|
308 109
+0%
|
333 711
+8%
|
377 829
+13%
|
388 308
+3%
|
397 351
+2%
|
395 125
-1%
|
356 949
-10%
|
359 613
+1%
|
379 047
+5%
|
389 127
+3%
|
432 047
+11%
|
443 918
+3%
|
486 728
+10%
|
478 173
-2%
|
497 701
+4%
|
519 841
+4%
|
520 018
+0%
|
549 902
+6%
|
537 083
-2%
|
528 698
-2%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(54 142)
|
(79 510)
|
(132 182)
|
(138 378)
|
(144 748)
|
(132 987)
|
(87 641)
|
(91 125)
|
(106 397)
|
(109 527)
|
(122 789)
|
(123 843)
|
(111 848)
|
(114 583)
|
(115 385)
|
(119 917)
|
(131 470)
|
(133 576)
|
(88 420)
|
(79 416)
|
(86 333)
|
(85 490)
|
(135 036)
|
(142 832)
|
(137 337)
|
(136 009)
|
|
| Income from Continuing Operations |
166 560
|
138 905
|
143 026
|
128 365
|
137 556
|
174 160
|
220 468
|
242 585
|
271 431
|
278 780
|
274 562
|
271 282
|
245 101
|
245 030
|
263 662
|
269 209
|
300 577
|
310 343
|
398 308
|
398 757
|
411 367
|
434 350
|
384 982
|
407 070
|
399 746
|
392 689
|
|
| Income to Minority Interest |
(2 915)
|
(1 720)
|
(3 174)
|
(3 162)
|
(3 511)
|
(5 051)
|
(4 889)
|
(5 193)
|
(6 429)
|
(5 046)
|
(6 976)
|
(5 191)
|
(4 047)
|
(7 263)
|
(5 957)
|
(6 257)
|
(8 408)
|
(6 850)
|
(5 957)
|
(7 136)
|
(6 232)
|
(6 661)
|
(8 335)
|
(12 678)
|
(8 906)
|
(9 195)
|
|
| Net Income (Common) |
163 644
N/A
|
137 184
-16%
|
139 852
+2%
|
125 204
-10%
|
134 045
+7%
|
169 109
+26%
|
215 579
+27%
|
237 392
+10%
|
265 004
+12%
|
273 735
+3%
|
267 586
-2%
|
266 091
-1%
|
241 053
-9%
|
237 767
-1%
|
257 704
+8%
|
262 952
+2%
|
292 170
+11%
|
303 492
+4%
|
392 351
+29%
|
391 621
0%
|
405 135
+3%
|
427 689
+6%
|
376 647
-12%
|
394 392
+5%
|
390 840
-1%
|
383 495
-2%
|
|
| EPS (Diluted) |
4 091.1
N/A
|
3 429.6
-16%
|
3 496.3
+2%
|
3 130.1
-10%
|
3 351.12
+7%
|
4 227.72
+26%
|
5 389.47
+27%
|
5 934.8
+10%
|
6 625.1
+12%
|
6 843.37
+3%
|
6 689.65
-2%
|
6 652.27
-1%
|
6 098.18
-8%
|
6 015.05
-1%
|
6 519.41
+8%
|
6 652.17
+2%
|
7 391.31
+11%
|
7 677.75
+4%
|
9 925.71
+29%
|
9 907.24
0%
|
10 249.12
+3%
|
10 819.69
+6%
|
9 528.41
-12%
|
9 977.33
+5%
|
9 887.48
-1%
|
9 701.65
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
