Income Statement

Revenue

-1%

+44%

10Y

Currency: KRW

	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	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	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	282 909	278 545	272 281	274 758	289 690	344 666	416 198	479 479	536 277	530 455	520 738	520 939	523 847	533 939	528 481	521 059	480 224	456 383	431 330	413 459	448 321	461 003	471 903	485 379	461 557	451 561	440 067	421 160	413 436	404 135	405 386	402 092	419 079	440 276	459 361	479 841	496 860	504 027	494 579	483 024	461 449	407 343	389 234	371 164	372 631	0	0	0	520 893	0	0	0	877 893	0	0	0	1 166 280	0	0	0
Revenue	14 471 780 N/A	11 468 648 -21%	11 602 596 +1%	11 974 553 +3%	12 185 911 +2%	17 867 456 +47%	23 177 937 +30%	29 195 848 +26%	35 651 974 +22%	36 497 050 +2%	37 786 208 +4%	38 302 452 +1%	38 724 968 +1%	38 677 876 0%	38 310 304 -1%	37 803 421 -1%	37 456 841 -1%	37 481 477 +0%	37 972 812 +1%	39 984 902 +5%	41 376 288 +3%	44 211 547 +7%	45 385 862 +3%	46 273 140 +2%	47 120 215 +2%	48 428 138 +3%	48 948 261 +1%	48 623 524 -1%	50 404 436 +4%	48 568 255 -4%	49 805 482 +3%	49 733 390 0%	48 740 153 -2%	49 138 673 +1%	49 312 366 +0%	50 667 330 +3%	50 412 399 -1%	52 965 499 +5%	51 173 689 -3%	49 867 731 -3%	50 926 451 +2%	49 302 688 -3%	50 975 697 +3%	52 720 077 +3%	52 836 069 +0%	53 145 967 +1%	68 806 695 +29%	72 231 359 +5%	50 886 731 -30%	76 680 810 +51%	75 062 443 -2%	70 160 294 -7%	53 134 813 -24%	65 570 183 +23%	64 278 770 -2%	64 557 762 +0%	55 646 829 -14%	72 289 420 +30%	66 103 567 -9%	71 671 921 +8%
Gross Profit
Cost of Revenue	(13 370 013)	(10 530 232)	(10 646 291)	(11 001 715)	(11 267 039)	(16 411 678)	(21 202 517)	(26 715 104)	(32 705 929)	(33 729 717)	(35 017 918)	(35 555 816)	(35 958 260)	(35 864 310)	(35 957 287)	(35 455 562)	(35 230 402)	(35 136 212)	(35 091 666)	(37 123 452)	(38 427 601)	(41 006 363)	(41 892 346)	(42 238 345)	(43 049 746)	(44 146 421)	(44 482 608)	(44 473 855)	(45 921 118)	(44 194 336)	(45 463 765)	(45 163 915)	(44 479 231)	(45 138 005)	(45 589 966)	(47 058 339)	(46 659 353)	(49 144 567)	(47 265 598)	(45 719 520)	(46 791 921)	(44 619 833)	(45 901 789)	(47 723 555)	(47 131 571)	(47 670 054)	(61 846 944)	(64 686 616)	(45 087 123)	(68 468 147)	(66 067 072)	(61 667 714)	(46 735 075)	(57 851 031)	(57 373 670)	(57 371 513)	(48 723 708)	(63 051 862)	(57 082 066)	(61 500 103)
Gross Profit	1 101 766 N/A	938 416 -15%	956 304 +2%	972 837 +2%	918 871 -6%	1 455 778 +58%	1 975 421 +36%	2 480 745 +26%	2 946 046 +19%	2 767 335 -6%	2 768 292 +0%	2 746 638 -1%	2 766 708 +1%	2 813 566 +2%	2 353 017 -16%	2 347 859 0%	2 226 439 -5%	2 345 265 +5%	2 881 146 +23%	2 861 450 -1%	2 948 687 +3%	3 205 185 +9%	3 493 517 +9%	4 034 796 +15%	4 070 469 +1%	4 281 717 +5%	4 465 653 +4%	4 149 669 -7%	4 483 318 +8%	4 373 919 -2%	4 341 717 -1%	4 569 475 +5%	4 260 922 -7%	4 000 668 -6%	3 722 400 -7%	3 608 991 -3%	3 753 046 +4%	3 820 932 +2%	3 908 091 +2%	4 148 211 +6%	4 134 530 0%	4 682 855 +13%	5 073 908 +8%	4 996 522 -2%	5 704 498 +14%	5 475 913 -4%	6 959 751 +27%	7 544 743 +8%	5 799 608 -23%	8 212 663 +42%	8 995 371 +10%	8 492 580 -6%	6 399 738 -25%	7 719 152 +21%	6 905 100 -11%	7 186 249 +4%	6 923 121 -4%	9 237 558 +33%	9 021 501 -2%	10 171 818 +13%
Operating Income
Operating Expenses	(639 900)	(664 854)	(670 438)	(723 408)	(612 349)	(882 129)	(1 136 104)	(1 384 490)	(1 719 939)	(1 738 813)	(1 868 135)	(1 925 823)	(1 902 976)	(1 880 363)	(1 831 927)	(1 801 447)	(1 710 601)	(1 775 523)	(1 731 702)	(1 912 796)	(2 190 237)	(2 301 340)	(2 455 196)	(2 716 687)	(2 384 544)	(2 361 798)	(2 317 213)	(2 272 460)	(2 324 387)	(2 337 188)	(2 392 112)	(2 418 213)	(2 454 774)	(2 475 564)	(2 522 812)	(2 611 622)	(2 627 329)	(2 658 326)	(2 607 750)	(2 599 425)	(2 552 485)	(2 548 769)	(2 672 184)	(2 657 829)	(2 776 610)	(2 930 039)	(3 801 802)	(4 038 594)	(3 429 970)	(4 142 588)	(4 506 143)	(4 492 047)	(3 987 818)	(5 071 460)	(5 291 004)	(5 429 002)	(4 507 012)	(5 748 886)	(4 962 327)	(5 293 870)
Selling, General & Administrative	(547 495)	(572 008)	(592 977)	(627 575)	(612 348)	(870 588)	(1 129 842)	(1 379 582)	(1 719 939)	(1 738 814)	(1 868 136)	(1 925 824)	(1 902 976)	(1 853 940)	(1 805 504)	(1 775 024)	(1 710 601)	(1 746 476)	(1 671 773)	(1 812 769)	(2 052 700)	(2 155 068)	(2 304 544)	(2 287 225)	(2 227 454)	(2 199 032)	(2 149 014)	(2 107 397)	(2 162 331)	(2 175 040)	(2 212 780)	(2 230 238)	(2 276 725)	(2 272 029)	(2 339 996)	(2 434 739)	(2 415 940)	(2 448 859)	(2 388 984)	(2 361 494)	(2 338 554)	(2 343 364)	(2 469 322)	(2 460 962)	(2 593 201)	(2 738 469)	(3 554 276)	(3 777 187)	(3 179 976)	(4 007 646)	(4 349 065)	(4 374 207)	(3 622 865)	(4 614 858)	(4 774 074)	(4 905 466)	(4 155 542)	(5 264 202)	(4 497 404)	(4 781 095)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	(26 423)	0	0	0	(29 048)	(59 930)	(100 027)	(137 537)	(146 272)	(150 652)	(152 073)	(157 090)	(161 701)	(168 199)	(165 063)	(162 056)	(162 148)	(162 381)	(171 024)	(178 049)	(186 584)	(182 816)	(176 883)	(211 389)	(209 467)	(218 766)	(237 931)	(213 931)	(209 853)	(207 310)	(201 315)	(183 409)	(191 570)	(247 526)	(261 407)	(249 994)	(315 146)	(339 547)	(350 706)	(364 953)	(456 602)	(516 930)	(523 536)	(351 470)	(484 684)	(464 923)	(512 775)
Other Operating Expenses	(92 405)	(92 848)	(77 462)	(95 834)	0	(11 541)	(6 262)	(4 908)	0	0	0	0	0	0	(26 423)	(26 423)	0	0	0	0	0	0	0	(277 389)	0	(1 065)	0	0	0	0	(16 951)	(16 951)	0	(16 951)	0	0	0	0	0	0	0	4 448	4 448	4 448	0	0	0	0	0	180 204	182 469	232 866	0	0	0	0	0	0	0	0
Operating Income	461 866 N/A	273 562 -41%	285 867 +4%	249 430 -13%	306 523 +23%	573 650 +87%	839 317 +46%	1 096 254 +31%	1 226 107 +12%	1 028 519 -16%	900 154 -12%	820 813 -9%	863 732 +5%	933 203 +8%	521 090 -44%	546 412 +5%	515 838 -6%	569 741 +10%	1 149 443 +102%	948 654 -17%	758 450 -20%	903 845 +19%	1 038 321 +15%	1 318 108 +27%	1 685 925 +28%	1 919 919 +14%	2 148 440 +12%	1 877 209 -13%	2 158 931 +15%	2 036 731 -6%	1 949 605 -4%	2 151 262 +10%	1 806 148 -16%	1 525 104 -16%	1 199 588 -21%	997 369 -17%	1 125 717 +13%	1 162 606 +3%	1 300 341 +12%	1 548 786 +19%	1 582 045 +2%	2 134 086 +35%	2 401 724 +13%	2 338 693 -3%	2 927 888 +25%	2 545 874 -13%	3 157 949 +24%	3 506 149 +11%	2 369 638 -32%	4 070 075 +72%	4 489 228 +10%	4 000 533 -11%	2 411 920 -40%	2 647 692 +10%	1 614 096 -39%	1 757 247 +9%	2 416 109 +37%	3 488 672 +44%	4 059 174 +16%	4 877 948 +20%
Pre-Tax Income
Interest Income Expense	146 814	111 169	128 250	76 183	26 260	(61 741)	(265 617)	(340 641)	(383 487)	(407 768)	(388 369)	(389 543)	(372 046)	(364 957)	(334 563)	(361 756)	(373 157)	(356 473)	(308 444)	(183 052)	(94 770)	(67 558)	(19 717)	(119 673)	(8 462)	148 015	169 698	308 538	203 429	151 342	88 794	4 715	(43 879)	(117 716)	(196 998)	(231 348)	(286 741)	(455 713)	(334 007)	(333 801)	(299 482)	(12 439)	(35 000)	38 642	151 702	(179 360)	(368 638)	(562 783)	(378 325)	(573 745)	(781 071)	(665 819)	324 456	(934 187)	(1 127 941)	(1 454 376)	(846 670)	(1 033 910)	(722 880)	(598 990)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(271 135)	(276 325)	(277 390)	0	0	0	0	0	0	0	0	(1 011)	(60 228)	(44 276)	(48 610)	(46 882)	(22 946)	(25 768)	(22 400)	(44 239)	(34 486)	(30 944)	(30 795)	(17 203)	105 307	(12 382)	(13 830)	(56 697)	180 204	0	0	0	(29 222)	0	0	0	1 209 639	0	0	0
Total Other Income	823 929	(97 496)	(89 189)	(88 183)	(36 446)	(3 605)	16 123	9 670	(29 893)	(6 907)	(33 241)	(104 196)	(87 253)	(124 088)	(122 222)	16 467	(105 433)	(94 761)	(146 462)	(233 783)	(217 182)	19 562	30 065	(19 876)	(5 516)	(142 803)	(151 630)	(153 064)	(367 215)	(317 825)	(254 098)	(357 393)	(402 201)	(524 965)	(543 908)	(328 593)	(562 691)	(498 920)	(491 305)	(479 508)	(144 237)	49 594	79 036	172 482	31 557	(84 791)	12 278	3 104	(37 599)	423 157	1 016 715	691 293	(460 538)	471 782	(483 611)	(200 366)	(711 054)	161 727	(152 740)	(197 344)
Pre-Tax Income	1 432 610 N/A	287 233 -80%	324 928 +13%	237 428 -27%	296 337 +25%	508 303 +72%	589 824 +16%	765 285 +30%	812 726 +6%	613 846 -24%	478 545 -22%	327 074 -32%	404 434 +24%	444 159 +10%	64 306 -86%	201 124 +213%	37 249 -81%	118 508 +218%	694 538 +486%	531 819 -23%	175 363 -67%	579 524 +230%	771 279 +33%	1 178 560 +53%	1 671 947 +42%	1 925 131 +15%	2 166 508 +13%	2 032 683 -6%	1 995 145 -2%	1 870 248 -6%	1 784 301 -5%	1 797 573 +1%	1 299 840 -28%	838 147 -36%	410 072 -51%	390 546 -5%	253 339 -35%	182 205 -28%	452 629 +148%	691 238 +53%	1 103 840 +60%	2 140 297 +94%	2 414 965 +13%	2 532 614 +5%	3 216 454 +27%	2 269 341 -29%	2 787 759 +23%	2 889 773 +4%	2 133 918 -26%	3 919 487 +84%	4 724 872 +21%	4 026 007 -15%	2 246 616 -44%	2 185 287 -3%	2 544 -100%	102 505 +3 929%	2 068 024 +1 917%	2 616 489 +27%	3 183 554 +22%	4 081 614 +28%
Net Income
Tax Provision	(260 269)	(106 869)	(109 689)	(127 080)	(202 817)	(245 707)	(297 514)	(349 003)	(316 220)	(174 467)	(157 209)	(120 964)	(179 765)	(260 446)	(189 451)	(222 339)	(200 275)	(236 435)	(362 348)	(242 271)	(54 848)	(154 365)	(111 568)	(274 653)	(383 256)	(420 190)	(545 965)	(499 608)	(684 208)	(644 856)	(686 497)	(745 977)	(500 500)	(395 576)	(191 456)	(108 414)	(22 285)	59 656	(52 216)	(180 856)	(363 339)	(764 555)	(817 861)	(830 097)	(934 385)	(636 581)	(519 794)	(282 646)	(124 957)	(520 877)	(1 005 177)	(1 064 431)	(611 101)	(771 240)	(301 191)	(309 447)	(377 590)	(460 315)	(574 362)	(635 137)
Income from Continuing Operations	1 172 341	180 365	215 240	110 348	93 520	262 594	292 308	416 281	496 506	439 379	321 336	206 111	224 669	183 714	(125 144)	(21 215)	(163 027)	(117 929)	332 188	289 546	120 515	425 159	659 711	903 907	1 288 691	1 504 941	1 620 543	1 533 075	1 310 937	1 225 392	1 097 804	1 051 596	799 340	442 571	218 616	282 132	231 054	241 861	400 413	510 382	740 501	1 375 742	1 597 104	1 702 517	2 282 069	1 632 760	2 267 965	2 607 127	2 008 961	3 398 610	3 719 695	2 961 576	1 635 515	1 414 047	(298 647)	(206 942)	1 690 434	2 156 174	2 609 192	3 446 477
Income to Minority Interest	(23 241)	45 443	34 937	31 499	41 007	(70 714)	(142 664)	(229 579)	(209 953)	(140 133)	(85 432)	(9 592)	(94 664)	(134 131)	(187 096)	(261 336)	(201 444)	(228 199)	(333 965)	(457 125)	(405 521)	(571 022)	(628 449)	(682 263)	(797 021)	(906 463)	(998 552)	(981 356)	(905 558)	(818 562)	(746 007)	(563 352)	(330 940)	(139 689)	(29 363)	(156 174)	(141 092)	(124 235)	(213 549)	(270 144)	(526 686)	(993 516)	(1 087 554)	(1 123 655)	(1 308 570)	(994 152)	(1 180 236)	(1 208 147)	(834 527)	(1 701 457)	(2 229 066)	(2 002 267)	(1 255 025)	(1 187 845)	(184 275)	(10 631)	(917 458)	(1 297 340)	(1 453 277)	(2 202 947)
Net Income (Common)	1 141 159 N/A	224 229 -80%	248 430 +11%	140 847 -43%	133 576 -5%	190 534 +43%	148 589 -22%	185 391 +25%	284 555 +53%	297 184 +4%	231 467 -22%	195 141 -16%	129 085 -34%	49 194 -62%	(307 300) N/A	(280 603) +9%	(361 959) -29%	(343 719) +5%	(1 488) +100%	(166 723) -11 105%	(283 042) -70%	(144 858) +49%	30 746 N/A	220 367 +617%	473 083 +115%	575 503 +22%	595 296 +3%	521 905 -12%	388 145 -26%	389 894 +0%	335 502 -14%	471 293 +40%	451 870 -4%	287 943 -36%	175 596 -39%	113 211 -36%	72 580 -36%	100 983 +39%	168 813 +67%	221 820 +31%	195 580 -12%	362 642 +85%	432 802 +19%	448 486 +4%	734 896 +64%	479 454 -35%	821 088 +71%	1 056 353 +29%	880 303 -17%	1 286 321 +46%	1 133 623 -12%	732 096 -35%	290 325 -60%	135 515 -53%	(409 244) N/A	(201 584) +51%	606 950 N/A	673 451 +11%	904 703 +34%	974 940 +8%
EPS (Diluted)	16 538.53 N/A	3 203.27 -81%	3 549 +11%	2 012.1 -43%	1 935.88 -4%	2 761.36 +43%	2 122.69 -23%	2 686.82 +27%	4 123.98 +53%	4 307.01 +4%	3 354.59 -22%	2 828.13 -16%	1 870.79 -34%	712.95 -62%	-4 453.62 N/A	-4 066.71 +9%	-5 245.78 -29%	-4 981.43 +5%	-21.25 +100%	-2 416.27 -11 271%	-4 102.05 -70%	-2 099.39 +49%	445.59 N/A	3 193.72 +617%	6 856.27 +115%	8 340.62 +22%	8 504.22 +2%	7 563.84 -11%	5 625.28 -26%	5 650.63 +0%	4 792.88 -15%	6 830.33 +43%	6 548.84 -4%	4 173.08 -36%	2 508.51 -40%	1 640.73 -35%	1 051.88 -36%	1 463.52 +39%	2 411.61 +65%	3 214.78 +33%	2 834.49 -12%	5 255.68 +85%	6 259.36 +19%	6 450.1 +3%	10 560.25 +64%	6 924.82 -34%	11 877.24 +72%	15 292.01 +29%	12 626.48 -17%	17 423.61 +38%	15 110.7 -13%	9 758.52 -35%	3 872.94 -60%	1 813.72 -53%	-5 672.45 N/A	-2 841.08 +50%	8 329.48 N/A	9 491.6 +14%	12 671.42 +34%	13 517.49 +7%

Income Statement Balance Sheet Cash Flow Statement

Hanwha Corp
KRX:000880

Income Statement

Earnings Waterfall
Hanwha Corp

Income Statement
Hanwha Corp

See Also

Company

Help

Tools

Stocks

Hanwha Corp KRX:000880

Income Statement

Earnings Waterfall Hanwha Corp

Income Statement Hanwha Corp

See Also

Company

Help

Tools

Stocks

Hanwha Corp
KRX:000880

Earnings Waterfall
Hanwha Corp

Income Statement
Hanwha Corp