Badaro No. 19 Ship Investment Company
KRX:155900.KS
3135 (KRW) • At close October 30, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
| 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,567.091 | 2,283.572 | 6,615.264 | 3,559.578 | 2,712.841 | 3,480.018 | 3,632.486 | 2,507.182 | 1,797.943 | 1,845.123 | 1,960.157 | 1,991.79 | 1,947.731 | 1,680.907 | 1,647.71 | 1,592.559 | 1,518.858 | 1,556.989 | 1,547.443 | 1,472.12 | 1,447.592 | 1,547.229 | 1,591.367 | 1,548.27 | 1,558.278 | 1,853.784 | 2,439.511 | 2,766.65 | 2,966.331 | 2,954.748 | 2,941.878 | 2,803.024 | 2,911.029 | 2,699.119 | 2,671.494 | 2,573.01 | 0 | 2,137.165 | 3,757.778 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 1,567.091 | 2,283.572 | 6,615.264 | 3,559.578 | 2,712.841 | 3,480.018 | 3,632.486 | 2,507.182 | 1,797.943 | 1,845.123 | 1,960.157 | 1,991.79 | 1,947.731 | 1,680.907 | 1,647.71 | 1,592.559 | 1,518.858 | 1,556.989 | 1,547.443 | 1,472.12 | 1,447.592 | 1,547.229 | 1,591.367 | 1,548.27 | 1,558.278 | 1,853.784 | 2,439.511 | 2,766.65 | 2,966.331 | 2,954.748 | 2,941.878 | 2,803.024 | 2,911.029 | 2,699.119 | 2,671.494 | 2,573.01 | 0 | 2,137.165 | 3,757.778 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit Ratio
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Reseach & Development Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 9.254 | 5.809 | 12.791 | 7.008 | 6.549 | 4.438 | 3.676 | 3.295 | 3.106 | 2.271 | 2.238 | 2.931 | 3.162 | 2.191 | 2.071 | 2.525 | 2.286 | 1.702 | 1.621 | 2.561 | 2.77 | 37.228 | 105.902 | 24.279 | 60.031 | 530.6 | 450.169 | 1,016.42 | 1,431.133 | 1,298.881 | 1,209.786 | 1,032.426 | 1,476.877 | 1,034.236 | 1,069.705 | 1,033.199 | 1,044.183 | 739.871 | 2,141.617 | 1,307.633 | 1.336 | 1.345 | 1.348 | 0.448 |
| Selling & Marketing Expenses
| 114.061 | 566.281 | 457.899 | 354.915 | 117.615 | 949.265 | 129.505 | 244.741 | 176.69 | 556.936 | 96.157 | 199.562 | 223.646 | 188.449 | 268.852 | 231.266 | 194.538 | 193.486 | 222.57 | 185.577 | 100.542 | 897.518 | 8.652 | 246.356 | 12.269 | 578.056 | 298.612 | 195.536 | 168.012 | 367.157 | 159.092 | 190.76 | 163.075 | 316.641 | 60.762 | 168.131 | 180.501 | 103.126 | 233.866 | 82.301 | 180.837 | -2,128.455 | 59.555 | 5,805.478 |
| SG&A
| 123.315 | 572.09 | 470.69 | 361.923 | 124.164 | 953.703 | 133.18 | 248.036 | 179.795 | 559.206 | 98.396 | 202.493 | 226.808 | 190.64 | 270.923 | 233.791 | 196.824 | 195.188 | 224.191 | 188.138 | 103.312 | 934.746 | 114.554 | 270.635 | 72.3 | 1,108.656 | 748.781 | 1,211.956 | 1,599.145 | 1,666.038 | 1,368.879 | 1,223.186 | 1,639.952 | 1,350.877 | 1,130.467 | 1,201.33 | 1,224.684 | 842.996 | 2,375.483 | 1,389.934 | 182.173 | -2,127.11 | 60.903 | 5,805.926 |
| Other Expenses
| 780.234 | 702.313 | 1,680.465 | 814.456 | 778.253 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0.001 | 0.911 | 12.223 | 78.554 | 0 | 6.054 | 1.056 | 73.358 | 0 | 0 | -0.666 | 0.666 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0.008 | 0 | 0 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 903.549 | 1,274.403 | 2,151.155 | 1,176.379 | 902.417 | 1,444.722 | 654.541 | 834.407 | 2,078.957 | 1,372.81 | 962.969 | 1,090.777 | 1,095.489 | 535.558 | 1,386.516 | 1,200.25 | 3,523.593 | 1,038.674 | 1,187.84 | 888.472 | 737.433 | 1,816.033 | 321.179 | 945.627 | 522.205 | 667.212 | 1,462.136 | 1,421.635 | 2,375.13 | 2,414.419 | 2,124.093 | 1,932.181 | 2,350.587 | 2,726.278 | 1,119.926 | 1,867.08 | 1,915.136 | 1,699.823 | 2,872.08 | 1,389.934 | 182.173 | -2,127.138 | 60.903 | 5,805.954 |
| Operating Income
| 6,732.843 | -4.608 | 5,990.823 | 3,909.913 | 2,833.776 | 2,035.296 | 2,977.945 | 1,672.775 | -281.014 | 472.313 | 997.188 | 901.012 | 852.242 | 1,145.35 | 261.194 | 392.309 | -2,004.735 | 518.316 | 359.603 | 583.648 | 710.158 | -268.804 | 1,270.189 | 602.643 | 1,036.073 | 1,186.571 | 977.375 | 1,345.015 | 591.2 | 540.329 | 817.785 | 870.844 | 560.442 | -27.157 | 1,551.568 | 705.93 | 639.782 | 437.342 | 885.699 | -1,389.935 | -182.173 | 2,127.137 | -60.903 | -5,805.954 |
| Operating Income Ratio
| 4.296 | -0.002 | 0.906 | 1.098 | 1.045 | 0.585 | 0.82 | 0.667 | -0.156 | 0.256 | 0.509 | 0.452 | 0.438 | 0.681 | 0.159 | 0.246 | -1.32 | 0.333 | 0.232 | 0.396 | 0.491 | -0.174 | 0.798 | 0.389 | 0.665 | 0.64 | 0.401 | 0.486 | 0.199 | 0.183 | 0.278 | 0.311 | 0.193 | -0.01 | 0.581 | 0.274 | 0 | 0.205 | 0.236 | 0 | 0 | 0 | 0 | 0 |
| Total Other Income Expenses Net
| -9,649.951 | -9,325.835 | 12,146.806 | 2,519.836 | -329.281 | -542.024 | 5,020.123 | 2,134.043 | 57.404 | -6,646.448 | -1,869.799 | -1,445.937 | 4,031.691 | -2,930.202 | 3,270.709 | 1,698.334 | 3,572.552 | 1,368.374 | -983.994 | 4,361.382 | 479.393 | -3,175.294 | 441.357 | 1,481.749 | -5,884.473 | 17,718.987 | -2,454.213 | 398.218 | -262.11 | -17,244.371 | 991.226 | 271.234 | 80.063 | 612.507 | 507.505 | -697.611 | 170.31 | -231.551 | -880.789 | 397.528 | 397.828 | -257.5 | -65.248 | -1,023.541 |
| Income Before Tax
| -2,917.108 | -9,330.442 | 18,137.629 | 6,429.75 | 2,504.495 | 1,493.272 | 7,998.068 | 3,806.817 | -223.61 | -6,174.135 | -872.611 | -544.924 | 4,883.934 | -1,784.852 | 3,531.903 | 2,090.643 | 1,567.817 | 1,886.69 | -624.391 | 4,945.03 | 1,189.551 | -3,444.098 | 1,711.546 | 2,084.392 | -4,848.4 | 18,905.559 | -1,476.838 | 1,743.233 | 329.09 | -16,704.041 | 1,809.012 | 1,142.078 | 640.505 | 585.351 | 2,059.073 | 8.319 | 810.092 | 205.79 | 4.91 | -992.407 | 215.655 | 1,869.637 | -126.151 | -6,829.495 |
| Income Before Tax Ratio
| -1.861 | -4.086 | 2.742 | 1.806 | 0.923 | 0.429 | 2.202 | 1.518 | -0.124 | -3.346 | -0.445 | -0.274 | 2.507 | -1.062 | 2.144 | 1.313 | 1.032 | 1.212 | -0.403 | 3.359 | 0.822 | -2.226 | 1.076 | 1.346 | -3.111 | 10.198 | -0.605 | 0.63 | 0.111 | -5.653 | 0.615 | 0.407 | 0.22 | 0.217 | 0.771 | 0.003 | 0 | 0.096 | 0.001 | 0 | 0 | 0 | 0 | 0 |
| Income Tax Expense
| 9,649.951 | 10,339.611 | -13,673.52 | -4,046.551 | 329.281 | 585.212 | -1,304.97 | -2,370.702 | 3,021.306 | 867.285 | 28.837 | -59.029 | 398.51 | -48.125 | -228.531 | -310.064 | -2,196.83 | -992.141 | 375.587 | -507.831 | -820.854 | -1,938.826 | 38.081 | 97.298 | 0 | -10,160.817 | -2,160.269 | -625.374 | 0.001 | -0 | -0 | -0.001 | 0 | -0.003 | 10.541 | 0 | -2,554.918 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 |
| Net Income
| -12,567.059 | -19,670.053 | 31,811.15 | 10,476.301 | 2,504.495 | 1,493.272 | 7,998.068 | 3,806.817 | -223.61 | -6,174.134 | -872.611 | -544.924 | 4,883.934 | -1,784.852 | 3,531.903 | 2,090.643 | 1,567.817 | 1,886.69 | -624.391 | 4,945.03 | 1,189.551 | -3,444.098 | 1,711.546 | 2,084.392 | -4,848.4 | 18,905.559 | -1,476.838 | 1,743.232 | 329.09 | -16,704.041 | 1,809.012 | 1,142.078 | 640.505 | 585.351 | 2,059.073 | 8.319 | 810.092 | 205.79 | 4.91 | -992.407 | 215.655 | 1,869.637 | -126.151 | -6,829.495 |
| Net Income Ratio
| -8.019 | -8.614 | 4.809 | 2.943 | 0.923 | 0.429 | 2.202 | 1.518 | -0.124 | -3.346 | -0.445 | -0.274 | 2.507 | -1.062 | 2.144 | 1.313 | 1.032 | 1.212 | -0.403 | 3.359 | 0.822 | -2.226 | 1.076 | 1.346 | -3.111 | 10.198 | -0.605 | 0.63 | 0.111 | -5.653 | 0.615 | 0.407 | 0.22 | 0.217 | 0.771 | 0.003 | 0 | 0.096 | 0.001 | 0 | 0 | 0 | 0 | 0 |
| EPS
| -827.15 | -1,293.8 | 2,092.37 | 689.21 | 165 | 98 | 527 | 250 | -15 | -405.19 | -57 | -36 | 321 | -116.73 | 232 | 138 | 103 | 124 | -41 | 325 | 78 | -230.58 | 113 | 137 | -319 | 1,159 | -97 | 115 | 22 | -1,095.87 | 119 | 75 | 42 | 39 | 135 | 1 | 53 | 14 | 2 | -65 | 14 | -73 | -8 | -1,022 |
| EPS Diluted
| -827.15 | -1,293.8 | 2,092.37 | 689.21 | 165 | 98 | 527 | 250 | -15 | -405.19 | -57 | -36 | 321 | -116.73 | 232 | 138 | 103 | 124 | -41 | 325 | 78 | -230.58 | 113 | 137 | -319 | 1,159 | -97 | 115 | 22 | -1,095.87 | 119 | 75 | 42 | 39 | 135 | 1 | 53 | 14 | 2 | -65 | 14 | -73 | -8 | -1,022 |
| EBITDA
| 7,513.077 | 697.705 | 7,671.24 | 4,724.322 | 3,612.029 | 3,111.527 | 2,194.336 | -111.653 | 4,639.408 | 2,153.202 | 1,890.598 | 1,730.268 | 2,119.388 | 1,442.142 | 1,148.257 | 1,048.657 | -874.841 | 369.661 | 1,698.839 | 776.151 | 523.38 | -1,326.388 | 1,514.895 | 1,374.885 | 1,485.978 | -9,415.689 | -469.539 | 929.319 | 1,367.186 | 1,288.71 | 1,572.999 | 1,579.838 | 1,271.077 | 1,348.242 | 1,551.568 | 1,371.632 | -1,224.684 | 1,238.148 | 1,382.295 | -1,389.934 | -182.173 | 1,869.637 | -60.903 | -6,957.082 |
| EBITDA Ratio
| 4.794 | 0.306 | 1.16 | 1.327 | 1.331 | 0.894 | 0.604 | -0.045 | 2.58 | 1.167 | 0.965 | 0.869 | 1.088 | 0.858 | 0.697 | 0.658 | -0.576 | 0.237 | 1.098 | 0.527 | 0.362 | -0.857 | 0.952 | 0.888 | 0.954 | -5.079 | -0.192 | 0.336 | 0.461 | 0.436 | 0.535 | 0.564 | 0.437 | 0.5 | 0.581 | 0.533 | 0 | 0.579 | 0.368 | 0 | 0 | 0 | 0 | 0 |