SMCore.Inc (KOSDAQ:007820)
South Korea · Delayed Price · Currency is KRW 5,810.00
0.00 (0.00%)
At close: Feb 19, 2026
SMCore.Inc Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 175,296 | 163,228 | 173,774 | 115,015 | 76,358 | 104,036 |
Other Revenue | -0 | -0 | 0 | -0 | -0 | - |
| 175,296 | 163,228 | 173,774 | 115,015 | 76,358 | 104,036 | |
Revenue Growth (YoY) | 21.13% | -6.07% | 51.09% | 50.63% | -26.60% | -18.77% |
Cost of Revenue | 162,328 | 147,102 | 186,984 | 106,892 | 71,343 | 94,140 |
Gross Profit | 12,968 | 16,127 | -13,210 | 8,123 | 5,015 | 9,896 |
Selling, General & Admin | 9,191 | 6,651 | 4,631 | 4,548 | 5,554 | 5,796 |
Research & Development | 187.66 | 492.99 | 318.42 | 879.44 | 1,329 | 1,565 |
Amortization of Goodwill & Intangibles | 73.23 | 71.6 | 69.02 | 76.53 | 75.26 | 70.8 |
Other Operating Expenses | 337.19 | 268.52 | 190.08 | 288.7 | 200.21 | 186.8 |
Operating Expenses | 12,402 | 9,070 | 5,600 | 6,114 | 7,504 | 8,337 |
Operating Income | 565.92 | 7,056 | -18,810 | 2,009 | -2,489 | 1,559 |
Interest Expense | -1,187 | -509.18 | -324.63 | -507.42 | -381.32 | -349.6 |
Interest & Investment Income | 139.05 | 171.62 | 93.38 | 124.71 | 76.16 | 67.18 |
Currency Exchange Gain (Loss) | 2,719 | 5,224 | 508.11 | 798.17 | 2,102 | -1,410 |
Other Non Operating Income (Expenses) | 662.9 | 93.29 | 100.27 | -5.52 | 162.43 | 132.29 |
EBT Excluding Unusual Items | 2,899 | 12,036 | -18,433 | 2,419 | -529.8 | -0.77 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 16.24 |
Gain (Loss) on Sale of Assets | -3.54 | 95.9 | -1.16 | -10.87 | -9.61 | 25.59 |
Pretax Income | 2,896 | 12,132 | -18,434 | 2,408 | -539.41 | 41.06 |
Income Tax Expense | -58.91 | 716.88 | 219.28 | -61.65 | 39.04 | 677.42 |
Earnings From Continuing Operations | 2,955 | 11,415 | -18,653 | 2,470 | -578.45 | -636.37 |
Minority Interest in Earnings | -0 | -0 | - | - | - | - |
Net Income | 2,955 | 11,415 | -18,653 | 2,470 | -578.45 | -636.37 |
Net Income to Common | 2,955 | 11,415 | -18,653 | 2,470 | -578.45 | -636.37 |
Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 20 | 20 |
Shares Outstanding (Diluted) | 20 | 20 | 20 | 20 | 20 | 20 |
Shares Change (YoY) | 0.79% | -0.15% | -2.20% | -0.06% | - | - |
EPS (Basic) | 150.09 | 583.79 | -952.54 | 123.35 | -28.87 | -31.76 |
EPS (Diluted) | 150.09 | 583.79 | -953.00 | 123.00 | -29.00 | -32.00 |
Free Cash Flow | -13,529 | -6,233 | 7,221 | 4,774 | -17,196 | 17,535 |
Free Cash Flow Per Share | -687.24 | -318.77 | 368.74 | 238.44 | -858.34 | 875.26 |
Dividend Per Share | - | - | - | 70.000 | 50.000 | 70.000 |
Dividend Growth | - | - | - | 40.00% | -28.57% | - |
Gross Margin | 7.40% | 9.88% | -7.60% | 7.06% | 6.57% | 9.51% |
Operating Margin | 0.32% | 4.32% | -10.82% | 1.75% | -3.26% | 1.50% |
Profit Margin | 1.69% | 6.99% | -10.73% | 2.15% | -0.76% | -0.61% |
Free Cash Flow Margin | -7.72% | -3.82% | 4.15% | 4.15% | -22.52% | 16.86% |
EBITDA | 4,372 | 9,816 | -16,533 | 4,647 | 157.37 | 4,017 |
EBITDA Margin | 2.49% | 6.01% | -9.51% | 4.04% | 0.21% | 3.86% |
D&A For EBITDA | 3,806 | 2,759 | 2,277 | 2,638 | 2,647 | 2,458 |
EBIT | 565.92 | 7,056 | -18,810 | 2,009 | -2,489 | 1,559 |
EBIT Margin | 0.32% | 4.32% | -10.82% | 1.75% | -3.26% | 1.50% |
Effective Tax Rate | - | 5.91% | - | - | - | 1649.95% |
Advertising Expenses | - | - | - | - | 61.82 | 45.74 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.