UNISEM Co., Ltd. (KOSDAQ:036200)
South Korea · Delayed Price · Currency is KRW 12,470
+1,650 (15.25%)
Jun 12, 2026, 3:30 PM KST
UNISEM 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 | 287,656 | 273,330 | 218,161 | 232,112 | 253,229 | 296,077 |
Other Revenue | - | -0 | - | - | 0 | - |
| 287,656 | 273,330 | 218,161 | 232,112 | 253,229 | 296,077 | |
Revenue Growth (YoY) | 28.71% | 25.29% | -6.01% | -8.34% | -14.47% | 37.63% |
Cost of Revenue | 258,915 | 244,550 | 192,842 | 195,746 | 203,623 | 229,627 |
Gross Profit | 28,742 | 28,780 | 25,318 | 36,366 | 49,606 | 66,449 |
Selling, General & Admin | 16,360 | 16,109 | 15,631 | 14,519 | 16,478 | 18,557 |
Research & Development | - | - | - | - | - | 776.25 |
Other Operating Expenses | 457.43 | 455.63 | 720.78 | 745.67 | 345.56 | - |
Operating Expenses | 17,283 | 17,669 | 15,264 | 18,884 | 21,477 | 22,760 |
Operating Income | 11,459 | 11,112 | 10,054 | 17,482 | 28,129 | 43,689 |
Interest Expense | -309.56 | -311.12 | -363.32 | -426.46 | -454.18 | -445.82 |
Interest & Investment Income | 1,023 | 1,113 | 1,750 | 2,281 | 1,187 | 433.01 |
Earnings From Equity Investments | - | - | - | - | - | -1,590 |
Currency Exchange Gain (Loss) | 958.35 | -1,068 | 5,825 | 845.49 | 1,178 | 5,461 |
Other Non Operating Income (Expenses) | -1,237 | -627.08 | 312.25 | 597.47 | -2,910 | -1,203 |
EBT Excluding Unusual Items | 11,893 | 10,218 | 17,578 | 20,779 | 27,131 | 46,344 |
Gain (Loss) on Sale of Investments | 123.88 | 301.04 | 207.88 | 1,604 | - | 283.89 |
Gain (Loss) on Sale of Assets | 344.78 | 236.91 | 287.69 | -50.45 | -970.2 | 205.35 |
Asset Writedown | -125.48 | -125.48 | -9.3 | - | -2,033 | -73.96 |
Pretax Income | 12,236 | 10,631 | 18,064 | 22,332 | 24,128 | 46,759 |
Income Tax Expense | 1,870 | 1,666 | 2,559 | 4,102 | 4,539 | 8,603 |
Earnings From Continuing Operations | 10,366 | 8,965 | 15,505 | 18,230 | 19,589 | 38,156 |
Net Income to Company | 10,366 | 8,965 | 15,505 | 18,230 | 19,589 | 38,156 |
Minority Interest in Earnings | 18.53 | 15.06 | 28.52 | - | - | - |
Net Income | 10,385 | 8,980 | 15,533 | 18,230 | 19,589 | 38,156 |
Net Income to Common | 10,385 | 8,980 | 15,533 | 18,230 | 19,589 | 38,156 |
Net Income Growth | -23.86% | -42.19% | -14.79% | -6.94% | -48.66% | 81.37% |
Shares Outstanding (Basic) | - | 29 | 29 | 29 | 29 | 29 |
Shares Outstanding (Diluted) | - | 29 | 29 | 29 | 29 | 29 |
EPS (Basic) | - | 305.27 | 528.06 | 619.73 | 665.93 | 1297.13 |
EPS (Diluted) | - | 305.27 | 528.06 | 619.73 | 665.93 | 1297.13 |
EPS Growth | - | -42.19% | -14.79% | -6.94% | -48.66% | 81.37% |
Free Cash Flow | -24,584 | -19,531 | 23,596 | -34,977 | 12,527 | 35,578 |
Free Cash Flow Per Share | - | -663.96 | 802.15 | -1189.05 | 425.85 | 1209.47 |
Gross Margin | 9.99% | 10.53% | 11.61% | 15.67% | 19.59% | 22.44% |
Operating Margin | 3.98% | 4.06% | 4.61% | 7.53% | 11.11% | 14.76% |
Profit Margin | 3.61% | 3.28% | 7.12% | 7.85% | 7.74% | 12.89% |
Free Cash Flow Margin | -8.55% | -7.15% | 10.82% | -15.07% | 4.95% | 12.02% |
EBITDA | 14,479 | 14,063 | 12,647 | 19,526 | 29,884 | 45,370 |
EBITDA Margin | 5.03% | 5.15% | 5.80% | 8.41% | 11.80% | 15.32% |
D&A For EBITDA | 3,020 | 2,951 | 2,592 | 2,044 | 1,755 | 1,681 |
EBIT | 11,459 | 11,112 | 10,054 | 17,482 | 28,129 | 43,689 |
EBIT Margin | 3.98% | 4.06% | 4.61% | 7.53% | 11.11% | 14.76% |
Effective Tax Rate | 15.28% | 15.67% | 14.17% | 18.37% | 18.81% | 18.40% |