000157.KS/Financial Reporting

Income Statement

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
20,507,049.00 23,044,504.00 3,909,697.00 3,812,770.00 21,936,534.00 20,468,238.00 18,960,372.00 16,410,692.00 17,585,204.00 18,172,166.00 18,535,738.00 16,969,330.00 13,204,153.00 16,995,760.00 19,130,129.00
EPS
10,625.7600 12,526.4100 17,131.2300 4,865.3100 6,455.8100 3,435.9600 -22,397.2000 11,006.5500 2,107.0500 -14,638.3400 -3,923.5200 -57,248.6200 21,280.0000 -29,326.4700 -22,900.2900
Profit
3,310,292.00 4,585,938.00 946,533.00 831,583.00 3,678,210.00 3,387,551.00 2,992,266.00 2,876,942.00 3,146,493.00 3,323,508.00 3,159,324.00 2,428,148.00 2,242,466.00 2,838,047.00 3,125,073.00
Pre Tax
-363,515.00 679,222.00 403,165.00 122,098.00 213,275.00 -118,458.00 -1,446,153.00 -147.00 341,265.00 10,553.00 172,867.00 -899,301.00 610,361.00 -285,903.00 493,222.00
Tax %
-37.70 48.75 12.59 57.98 38.97 76.77 -15.87 -130,085.40 79.97 2,452.73 141.48 -7.93 40.89 -73.92 36.27
Net
231,065.00 265,002.00 305,191.00 83,804.00 123,553.00 65,348.00 -391,244.00 196,568.00 40,567.00 -248,301.00 -71,709.00 -970,661.00 360,809.00 -497,235.00 -388,278.00
EBITDA
1,675,485.00 2,488,215.00 435,494.00 284,354.00 1,667,973.00 1,383,584.00 287,024.00 1,329,187.00 1,706,280.00 1,267,639.00 1,589,373.00 734,938.00 1,424,693.00 1,122,854.00 2,060,580.00
Operating Income
533,585.00 1,625,656.00 453,241.00 204,947.00 1,154,877.00 1,008,069.00 264,583.00 917,242.00 1,179,916.00 644,772.00 898,404.00 49,729.00 945,931.00 504,652.00 1,356,232.00
Interest Income
132,576.00 103,853.00 12,886.00 13,407.00 83,451.00 64,239.00 49,362.00 48,617.00 53,785.00 47,546.00 60,577.00 51,839.00 26,764.00 33,083.00 103,362.00
Loss
19,973,463.00 21,418,848.00 3,611,036.00 3,628,876.00 20,781,656.00 19,460,168.00 18,695,789.00 15,493,449.00 16,405,288.00 16,956,285.00 17,273,878.00 16,694,334.00 12,258,221.00 15,869,731.00 17,773,897.00
Cost of Revenue
17,196,756.00 18,458,566.00 2,963,164.00 2,981,187.00 18,258,323.00 17,080,686.00 15,968,105.00 13,533,749.00 14,438,711.00 14,848,657.00 15,376,413.00 14,541,182.00 10,961,686.00 14,157,713.00 16,005,056.00
Operating Expenses
2,776,706.00 2,960,281.00 647,872.00 647,688.00 2,523,333.00 2,379,481.00 2,727,683.00 1,959,700.00 1,966,577.00 2,107,627.00 1,897,464.00 2,153,151.00 1,296,535.00 1,712,018.00 1,768,841.00
Depreciation and Amortization
907,831.00 875,525.00 87,463.00 102,497.00 633,137.00 666,022.00 688,649.00 640,582.00 630,829.00 622,867.00 690,969.00 685,209.00 612,630.00 618,202.00 704,348.00
Interest Expenses
803,275.00 686,216.00 65,258.00 73,161.00 779,975.00 706,113.00 694,852.00 582,955.00 568,393.00 583,609.00 597,136.00 554,422.00 369,626.00 364,849.00 466,417.00
Other Expenses
-897,101.00 -946,433.00 104,504.00 -61,795.00 -941,601.00 -1,126,528.00 -1,710,736.00 -917,389.00 -838,650.00 -634,219.00 -725,537.00 -949,031.00 -335,569.00 -790,556.00 -863,010.00
WA Shares Outstanding
21.00 21.00 15.00 19.00 19.00 19.00 17.00 17.00 19.00 16.00 18.00 16.00 16.00 16.00 16.00