Income Statement

Revenue

+1%

+62%

10Y

Currency: KRW

	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	19 499	0	0	8 366	14 088	10 605	13 627	13 226	12 966	12 602	12 914	12 493	11 741	11 180	10 167	9 731	9 516	9 537	8 076	7 952	6 877	7 227	9 312	10 974	13 133	16 224	18 043	20 192	18 700	17 369	17 153	15 091	16 624	14 861	13 232	12 222	11 824	12 649	14 152	19 776	24 614	31 412	34 964	36 459	38 543	36 935	37 184	35 446	32 572	0	0	0
Revenue	2 470 414 N/A	2 406 263 -3%	2 323 719 -3%	2 265 260 -3%	2 219 155 -2%	2 192 090 -1%	2 261 187 +3%	2 346 166 +4%	2 453 143 +5%	2 485 481 +1%	2 418 117 -3%	2 348 005 -3%	2 191 658 -7%	2 049 917 -6%	1 922 455 -6%	1 809 825 -6%	1 797 490 -1%	1 862 745 +4%	1 592 199 -15%	1 582 319 -1%	1 506 964 -5%	1 439 923 -4%	1 727 764 +20%	1 748 765 +1%	1 781 689 +2%	2 027 191 +14%	2 238 518 +10%	2 489 480 +11%	2 643 907 +6%	2 619 410 -1%	2 505 262 -4%	2 348 050 -6%	2 306 357 -2%	2 244 279 -3%	2 407 250 +7%	2 594 689 +8%	2 841 722 +10%	3 173 091 +12%	3 494 251 +10%	3 774 932 +8%	3 953 834 +5%	4 079 025 +3%	4 060 113 0%	3 997 802 -2%	3 913 342 -2%	3 754 678 -4%	3 749 068 0%	3 667 085 -2%	3 675 087 +0%	3 739 479 +2%	3 750 516 +0%	3 813 618 +2%
Gross Profit
Cost of Revenue	(2 138 362)	(2 070 576)	(2 002 330)	(1 944 356)	(1 914 464)	(1 906 190)	(1 960 463)	(2 027 013)	(2 102 912)	(2 142 983)	(2 090 650)	(2 053 962)	(1 944 502)	(1 812 300)	(1 695 869)	(1 589 888)	(1 561 592)	(1 619 192)	(1 411 897)	(1 405 039)	(1 376 497)	(1 341 570)	(1 586 110)	(1 606 671)	(1 619 586)	(1 845 424)	(2 026 744)	(2 269 041)	(2 428 696)	(2 388 126)	(2 296 300)	(2 133 064)	(2 075 794)	(2 001 750)	(2 066 873)	(2 187 510)	(2 365 226)	(2 618 775)	(2 888 506)	(3 076 228)	(3 146 000)	(3 159 340)	(3 090 640)	(3 070 872)	(3 093 312)	(3 066 792)	(3 171 319)	(3 185 528)	(3 200 510)	(3 262 922)	(3 257 798)	(3 302 744)
Gross Profit	332 053 N/A	335 688 +1%	321 389 -4%	320 903 0%	304 692 -5%	285 899 -6%	300 724 +5%	319 153 +6%	350 231 +10%	342 498 -2%	327 467 -4%	294 043 -10%	247 156 -16%	237 617 -4%	226 587 -5%	219 938 -3%	235 898 +7%	243 554 +3%	180 302 -26%	177 281 -2%	130 467 -26%	98 353 -25%	141 653 +44%	142 092 +0%	162 103 +14%	181 766 +12%	211 774 +17%	220 439 +4%	215 210 -2%	231 284 +7%	208 962 -10%	214 986 +3%	230 564 +7%	242 529 +5%	340 377 +40%	407 179 +20%	476 496 +17%	554 317 +16%	605 744 +9%	698 704 +15%	807 834 +16%	919 685 +14%	969 473 +5%	926 931 -4%	820 031 -12%	687 886 -16%	577 750 -16%	481 557 -17%	474 577 -1%	476 558 +0%	492 718 +3%	510 875 +4%
Operating Income
Operating Expenses	(158 602)	(160 506)	(160 721)	(158 680)	(150 084)	(154 820)	(162 975)	(172 288)	(186 058)	(213 424)	(210 009)	(203 671)	(169 450)	(166 336)	(165 167)	(157 202)	(158 649)	(163 188)	(124 289)	(107 773)	(78 239)	(79 681)	(104 089)	(107 729)	(81 568)	(102 040)	(120 348)	(132 317)	(151 287)	(150 698)	(151 433)	(156 529)	(162 667)	(178 510)	(181 247)	(183 759)	(176 778)	(191 504)	(202 477)	(208 392)	(239 892)	(278 987)	(284 236)	(263 162)	(228 311)	(242 531)	(239 607)	(248 578)	(262 164)	(267 493)	(284 389)	(282 144)
Selling, General & Administrative	(153 347)	(151 066)	(150 695)	(148 503)	(144 421)	(147 288)	(156 606)	(165 788)	(179 783)	(182 877)	(179 472)	(172 914)	(162 636)	(155 100)	(153 702)	(150 154)	(151 701)	(156 045)	(110 664)	(94 980)	(76 710)	(55 661)	(78 702)	(82 112)	(79 336)	(98 803)	(115 851)	(126 679)	(144 614)	(143 840)	(144 469)	(149 460)	(155 248)	(158 670)	(161 239)	(163 555)	(168 836)	(172 866)	(183 934)	(189 903)	(193 436)	(204 331)	(208 770)	(212 951)	(218 490)	(227 340)	(230 208)	(239 605)	(252 162)	(254 182)	(263 432)	(261 178)
Research & Development	(1 712)	0	0	(939)	(1 641)	(1 223)	(1 733)	(1 736)	(1 654)	(1 729)	(1 595)	(1 588)	(1 682)	(1 636)	(1 670)	(1 662)	(1 752)	(1 837)	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
Depreciation & Amortization	(3 544)	0	0	(2 366)	(4 022)	(3 620)	(4 635)	(4 763)	(4 621)	(4 260)	(4 384)	(4 611)	(5 132)	(5 255)	(5 450)	(5 386)	(5 196)	(5 306)	(3 537)	(2 703)	(1 529)	(534)	(1 362)	(1 381)	(2 232)	(3 236)	(4 496)	(5 637)	(6 673)	(6 858)	(6 964)	(7 068)	(7 420)	(7 730)	(7 899)	(8 097)	(7 942)	(7 699)	(7 604)	(7 550)	(7 965)	(8 347)	(9 157)	(10 228)	(11 086)	(11 753)	(12 053)	(12 322)	(12 716)	(13 447)	(14 215)	(14 088)
Other Operating Expenses	0	(9 440)	(10 026)	(6 872)	0	(2 689)	0	0	0	(24 558)	(24 558)	(24 558)	0	(4 345)	(4 345)	0	0	0	(10 088)	(10 090)	0	(23 486)	(24 025)	(24 236)	0	0	0	0	0	0	0	0	0	(12 110)	(12 109)	(12 107)	0	(10 939)	(10 939)	(10 939)	(38 491)	(66 309)	(66 309)	(39 983)	1 265	(3 438)	2 654	3 349	2 714	136	(6 742)	(6 878)
Operating Income	173 450 N/A	175 181 +1%	160 667 -8%	162 223 +1%	154 607 -5%	131 081 -15%	137 750 +5%	146 866 +7%	164 173 +12%	129 074 -21%	117 458 -9%	90 372 -23%	77 706 -14%	71 281 -8%	61 420 -14%	62 736 +2%	77 248 +23%	80 367 +4%	56 015 -30%	69 509 +24%	52 228 -25%	18 672 -64%	37 563 +101%	34 363 -9%	80 535 +134%	79 727 -1%	91 427 +15%	88 123 -4%	63 924 -27%	80 586 +26%	57 529 -29%	58 457 +2%	67 896 +16%	64 018 -6%	159 129 +149%	223 419 +40%	299 718 +34%	362 813 +21%	403 268 +11%	490 312 +22%	567 942 +16%	640 698 +13%	685 237 +7%	663 768 -3%	591 719 -11%	445 355 -25%	338 143 -24%	232 979 -31%	212 413 -9%	209 065 -2%	208 329 0%	228 730 +10%
Pre-Tax Income
Interest Income Expense	(7 378)	(7 973)	(13 714)	(6 260)	(7 698)	(481)	13 476	(7 095)	(19 360)	(20 645)	(25 375)	(20 847)	(8 117)	(3 652)	(2 968)	(66)	(2 485)	(4 650)	(9 992)	(7 544)	(7 969)	(10 009)	(3 065)	(5 104)	(5 827)	(6 759)	(13 739)	(11 825)	(13 106)	(12 162)	(13 880)	(17 539)	(18 430)	(17 613)	(7 069)	(4 632)	4 503	123	(1 461)	(123)	(17 676)	(15 747)	(27 160)	(32 165)	(35 848)	(32 337)	(22 230)	(24 047)	6 934	5 549	(15 247)	(7 982)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(24 559)	0	0	0	(4 345)	0	0	(4 011)	(9 130)	(9 200)	0	0	(24 026)	0	0	0	118 147	118 146	118 054	118 053	(7 286)	(7 378)	(7 287)	(7 287)	(12 110)	0	0	0	(10 939)	0	0	0	(27 818)	0	0	(27 021)	(3 211)	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(467)	0	0	(263)	185	(182)	(129)	(140)	72	220	177	280	66	(508)	(524)	(580)	2 929	3 320	1 292	1 277	(1 852)	(1 850)	29	63	(2 425)	(2 121)	(1 695)	(1 721)	461	149	(14)	199	58	7	0	(331)	237	243	250	(442)	(993)	(781)	(770)	(82)	(659)	(683)	22	6	(194)	(169)	(741)	(730)
Total Other Income	(11 153)	(47 035)	(45 271)	(45 510)	3 217	3 749	3 074	3 052	2 032	2 131	712	2 386	3 216	3 796	4 097	2 357	3 608	4 059	5 531	4 897	1 764	492	220	1 030	1 986	3 356	3 489	5 216	3 261	2 539	1 965	462	4 753	7 643	11 122	12 910	14 337	12 933	11 968	10 870	10 021	10 246	9 706	8 280	9 107	7 997	7 444	8 990	5 052	6 615	6 983	5 482
Pre-Tax Income	154 452 N/A	120 173 -22%	101 682 -15%	110 190 +8%	150 312 +36%	134 167 -11%	154 171 +15%	142 683 -7%	122 359 -14%	110 780 -9%	92 971 -16%	72 191 -22%	68 526 -5%	70 917 +3%	62 026 -13%	60 436 -3%	72 171 +19%	73 895 +2%	52 844 -28%	68 137 +29%	20 145 -70%	7 304 -64%	34 747 +376%	30 352 -13%	192 417 +534%	192 348 0%	197 535 +3%	197 844 +0%	47 254 -76%	63 733 +35%	38 312 -40%	34 292 -10%	42 167 +23%	54 057 +28%	163 182 +202%	231 368 +42%	307 856 +33%	376 112 +22%	414 025 +10%	500 617 +21%	531 476 +6%	634 416 +19%	667 014 +5%	612 779 -8%	561 108 -8%	420 332 -25%	323 379 -23%	217 929 -33%	224 206 +3%	221 059 -1%	199 324 -10%	225 500 +13%
Net Income
Tax Provision	(54 813)	(36 812)	(31 033)	(33 426)	(33 662)	(38 460)	(45 374)	(45 181)	(45 826)	(42 870)	(37 477)	(28 670)	(22 752)	(20 262)	(18 086)	(17 258)	(6 855)	(10 390)	(8 914)	(17 337)	(23 149)	(21 686)	(22 256)	(25 635)	(36 449)	(33 277)	(34 966)	(25 912)	(32 509)	(33 163)	(28 608)	(23 160)	(8 396)	(11 057)	(38 903)	(60 325)	(81 204)	(102 660)	(110 360)	(130 616)	(155 211)	(182 374)	(195 376)	(179 670)	(151 456)	(106 481)	(80 870)	(59 709)	(107 162)	(104 796)	(99 215)	(116 866)
Income from Continuing Operations	99 640	83 362	70 650	76 764	116 650	95 706	108 796	97 502	76 533	67 909	55 494	43 521	45 773	50 657	43 940	43 178	65 316	63 504	43 930	50 800	(3 005)	(14 381)	12 492	4 718	155 968	159 071	162 569	171 932	14 745	30 569	9 702	11 129	33 771	42 996	124 276	171 041	226 652	273 452	303 665	370 000	376 265	452 042	471 638	433 109	409 652	313 852	242 509	158 219	117 044	116 263	100 109	108 634
Income to Minority Interest	(3 135)	(2 760)	(2 611)	(2 814)	(3 209)	(3 195)	(3 590)	(4 200)	(4 822)	(4 918)	(4 085)	(2 531)	(64)	884	1 447	1 065	(193)	(675)	(2 229)	(3 429)	(3 601)	(4 286)	(4 906)	(5 606)	(6 319)	(10 403)	(17 127)	(22 714)	(17 818)	(23 164)	(19 156)	(18 634)	(16 691)	(15 656)	(27 471)	(33 727)	(50 689)	(62 799)	(74 429)	(94 931)	(97 891)	(121 619)	(124 321)	(116 272)	(126 023)	(98 312)	(89 491)	(70 167)	(74 219)	(69 904)	(58 103)	(54 057)
Net Income (Common)	96 505 N/A	80 603 -16%	68 041 -16%	73 952 +9%	113 440 +53%	92 512 -18%	105 206 +14%	93 301 -11%	71 711 -23%	62 991 -12%	51 408 -18%	40 989 -20%	45 709 +12%	51 539 +13%	45 386 -12%	44 244 -3%	65 123 +47%	62 830 -4%	60 642 -3%	88 859 +47%	25 491 -71%	42 342 +66%	63 182 +49%	156 519 +148%	316 448 +102%	286 554 -9%	269 801 -6%	149 218 -45%	(3 072) N/A	7 406 N/A	(9 453) N/A	(7 503) +21%	17 081 N/A	27 342 +60%	96 807 +254%	137 315 +42%	175 962 +28%	210 653 +20%	229 236 +9%	275 069 +20%	278 374 +1%	330 423 +19%	347 317 +5%	316 837 -9%	283 629 -10%	215 539 -24%	153 018 -29%	88 053 -42%	42 824 -51%	46 359 +8%	42 006 -9%	54 576 +30%
EPS (Diluted)	32 168.33 N/A	26 867.66 -16%	22 680.33 -16%	24 650.66 +9%	37 813.33 +53%	30 837.33 -18%	35 068.66 +14%	31 100.33 -11%	23 903.66 -23%	20 997 -12%	17 136 -18%	13 663 -20%	15 236.33 +12%	17 179.66 +13%	15 128.66 -12%	14 748 -3%	21 707.66 +47%	20 943.33 -4%	20 214 -3%	29 619.66 +47%	4 248.5 -86%	14 114 +232%	21 060.66 +49%	52 173 +148%	63 289.6 +21%	71 638.5 +13%	67 450.25 -6%	37 304.5 -45%	-768 N/A	1 851.5 N/A	-2 363.25 N/A	-1 875.75 +21%	4 270.25 N/A	6 835.5 +60%	23 959.32 +251%	33 985.04 +42%	43 550.08 +28%	52 135.9 +20%	56 735.09 +9%	68 078.74 +20%	68 896.6 +1%	81 778.45 +19%	85 959.67 +5%	78 416.02 -9%	70 197.14 -10%	53 345.25 -24%	37 871.49 -29%	21 792.74 -42%	10 598.86 -51%	11 473.77 +8%	10 396.4 -9%	13 507.49 +30%

Income Statement Balance Sheet Cash Flow Statement

Seah Steel Holdings Corp
KRX:003030

Income Statement

Earnings Waterfall
Seah Steel Holdings Corp

Income Statement
Seah Steel Holdings Corp

See Also

Company

Help

Tools

Stocks

Seah Steel Holdings Corp KRX:003030

Income Statement

Earnings Waterfall Seah Steel Holdings Corp

Income Statement Seah Steel Holdings Corp

See Also

Company

Help

Tools

Stocks

Seah Steel Holdings Corp
KRX:003030

Earnings Waterfall
Seah Steel Holdings Corp

Income Statement
Seah Steel Holdings Corp