Synopex Inc. (KOSDAQ:025320)
South Korea · Delayed Price · Currency is KRW 4,460.00
+30.00 (0.68%)
Jun 12, 2026, 3:30 PM KST
Synopex Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 251,518 | 261,538 | 238,339 | 262,173 | 244,769 | 231,510 |
Other Revenue | - | - | -0 | - | - | - |
| 251,518 | 261,538 | 238,339 | 262,173 | 244,769 | 231,510 | |
Revenue Growth (YoY) | 7.29% | 9.73% | -9.09% | 7.11% | 5.73% | 7.44% |
Cost of Revenue | 209,315 | 213,371 | 177,948 | 201,119 | 199,762 | 197,715 |
Gross Profit | 42,203 | 48,167 | 60,391 | 61,054 | 45,008 | 33,795 |
Selling, General & Admin | 29,671 | 29,906 | 28,314 | 27,695 | 24,032 | 20,995 |
Research & Development | 6,470 | 6,522 | 6,513 | 5,542 | 4,886 | 4,462 |
Amortization of Goodwill & Intangibles | 409.08 | 496.55 | 355.61 | 256.41 | 207.83 | 158.8 |
Other Operating Expenses | 399.09 | 391.43 | 302.92 | 309.82 | 315.74 | 326.41 |
Operating Expenses | 41,173 | 41,684 | 39,252 | 36,848 | 32,432 | 28,464 |
Operating Income | 1,029 | 6,482 | 21,139 | 24,206 | 12,576 | 5,331 |
Interest Expense | -1,526 | -1,502 | -1,617 | -2,957 | -3,944 | -1,882 |
Interest & Investment Income | 1,822 | 1,818 | 1,483 | 795.2 | 423.85 | 164.7 |
Currency Exchange Gain (Loss) | 3,385 | 814.11 | 6,092 | 2,326 | 1,362 | 3,308 |
Other Non Operating Income (Expenses) | 1,962 | 2,691 | 1,691 | -3,255 | 705.79 | 2,567 |
EBT Excluding Unusual Items | 6,673 | 10,303 | 28,788 | 21,116 | 11,124 | 9,490 |
Gain (Loss) on Sale of Investments | -1,201 | -1,202 | 109.09 | 70.14 | -28.84 | 291.73 |
Gain (Loss) on Sale of Assets | 211.77 | 201.96 | -103.95 | -209.05 | -134.49 | -994.2 |
Asset Writedown | - | - | -220.02 | -915.17 | -1,516 | -1,111 |
Other Unusual Items | - | - | - | 168.32 | 21.61 | - |
Pretax Income | 5,683 | 9,302 | 28,573 | 20,230 | 9,466 | 7,677 |
Income Tax Expense | 1,270 | 2,140 | 570.67 | 5,677 | 1,167 | -2,258 |
Earnings From Continuing Operations | 4,413 | 7,162 | 28,003 | 14,552 | 8,299 | 9,935 |
Minority Interest in Earnings | 247.56 | 212.97 | 47.67 | 48.86 | 166.45 | 56.4 |
Net Income | 4,660 | 7,375 | 28,050 | 14,601 | 8,465 | 9,992 |
Net Income to Common | 4,660 | 7,375 | 28,050 | 14,601 | 8,465 | 9,992 |
Net Income Growth | -82.04% | -73.71% | 92.11% | 72.48% | -15.28% | - |
Shares Outstanding (Basic) | 92 | 92 | 92 | 89 | 86 | 86 |
Shares Outstanding (Diluted) | 92 | 92 | 93 | 89 | 86 | 86 |
Shares Change (YoY) | -0.41% | -0.18% | 3.66% | 3.35% | 0.95% | 0.47% |
EPS (Basic) | 50.86 | 80.29 | 305.61 | 163.49 | 98.29 | 116.72 |
EPS (Diluted) | 50.75 | 80.00 | 303.00 | 163.49 | 97.96 | 116.53 |
EPS Growth | -81.89% | -73.60% | 85.34% | 66.89% | -15.94% | - |
Free Cash Flow | -3,940 | 3,223 | 12,635 | 28,708 | 15,945 | -18,849 |
Free Cash Flow Per Share | -42.74 | 34.88 | 136.48 | 321.43 | 184.51 | -220.19 |
Gross Margin | 16.78% | 18.42% | 25.34% | 23.29% | 18.39% | 14.60% |
Operating Margin | 0.41% | 2.48% | 8.87% | 9.23% | 5.14% | 2.30% |
Profit Margin | 1.85% | 2.82% | 11.77% | 5.57% | 3.46% | 4.32% |
Free Cash Flow Margin | -1.57% | 1.23% | 5.30% | 10.95% | 6.51% | -8.14% |
EBITDA | 17,160 | 23,243 | 36,015 | 41,338 | 30,198 | 19,965 |
EBITDA Margin | 6.82% | 8.89% | 15.11% | 15.77% | 12.34% | 8.62% |
D&A For EBITDA | 16,131 | 16,761 | 14,876 | 17,131 | 17,622 | 14,633 |
EBIT | 1,029 | 6,482 | 21,139 | 24,206 | 12,576 | 5,331 |
EBIT Margin | 0.41% | 2.48% | 8.87% | 9.23% | 5.14% | 2.30% |
Effective Tax Rate | 22.35% | 23.01% | 2.00% | 28.06% | 12.33% | - |
Advertising Expenses | - | 255.22 | 138.65 | 89.68 | 107.02 | 24.4 |